MLPL Multipolar Tbk.

[S]

COMPANY REPORT : JANUARY 2014

As of 30 January 2014

Development Board
Industry Sector : Trade, Services & Investment (9)
Industry Sub Sector : Investment Company (98)

Individual Index
:
Listed Shares
:
Market Capitalization :

47.829
10,064,747,323
4,196,999,633,691

138 | 4.20T | 0.10% | 91.84%

32 | 8.57T | 0.78% | 63.41%

COMPANY HISTORY
Established Date
: 04-Dec-1975
Listing Date
: 06-Nov-1989
Under Writer IPO :
PT Finconesia
PT Multicor
Securities Administration Bureau :
PT Sharestar Indonesia
Beritasatu Plasa 7th Fl.
Jln. Jend. Gatot Subroto Kav. 35 - 36 Jakarta 12950
Phone : (021) 527-7966
Fax
: (021) 527-7967
BOARD OF COMMISSIONERS
1. Theo L. Sambuaga
2. Isnandar Rachmat Ali *)
3. Jeffrey Koes Wonsono
4. Jonathan L. Parapak *)
5. Vivien G. Sitiabudi
*) Independent Commissioners
BOARD OF DIRECTORS
1. Eddy H. Handoko
2. Bunjamin J. Mailool
3. Harijono Suwarno
4. Lina H. Latif
5. Reynold Pena Ong
6. Richard H. Setiadi
AUDIT COMMITTEE
1. Isnandar Rachmat Ali
2. Ridwan Masui
3. A. Sonny Soedjadi
CORPORATE SECRETARY
Chrysologus RN Sinulingga
HEAD OFFICE
Menara Matahari 21st Fl.
Jln. Bolevar Palem Raya No. 7, Lippo Karawaci 1200
Tangerang - 15811
Phone : (021) 546-8888
Fax
: (021) 547-5147
Homepage
Email

: www.multipolar-group.com
: multipolar@multipolar.co.id
chrys.sinulingga@multipolar-group.com

SHAREHOLDERS (January 2014)

1. Cyport Limited
2. Grandhill Asia Limited
3. Public (<5%)

2,714,279,928 :
508,464,505 :
6,842,002,890 :

DIVIDEND ANNOUNCEMENT
Bonus
Cash
Year
1989
1991
1992
1992
1994
1995
1995
2006
2007
2010
2011
2012

Shares

1:2

Dividend
185.00
240.00
240.00
35.00
45.00
55.00
16.00
1.00
1.00
10.00
1.00
1.00

Cum Date
21-Sep-90
08-Oct-91
09-Oct-92
12-Oct-93
10-Oct-94
11-Oct-95
03-Oct-96
15-Jun-07
15-Apr-08
07-Mar-11
22-May-12
16-May-13

Recording
Date
28-Sep-90
18-Oct-91
19-Oct-92
20-Oct-93
18-Oct-94
20-Oct-95
14-Oct-96
20-Jun-07
18-Apr-08
10-Mar-11
25-May-12
21-May-13

Ex Date
24-Sep-90
09-Oct-91
10-Oct-92
13-Oct-93
11-Oct-94
12-Oct-95
04-Oct-96
18-Jun-07
16-Apr-08
08-Mar-11
23-May-12
17-May-13

26.97%
5.05%
67.98%

Payment
Date
10-Oct-90
06-Nov-91
06-Nov-92
06-Nov-93
16-Nov-94
16-Nov-95
12-Nov-96
04-Jul-07
05-May-08
24-Mar-11
07-Jun-12
04-Jun-13

F/I
F
F
F
F
F
F
F
I
F
F
F

ISSUED HISTORY
No.
1.
2.
3.
4.
5.
6.
7.
8.
9.

Type of Listing
First Issue
Company Listing
Bonus Shares
Right Issue
Stock Split
Additional Listing
Warrant
Reverse Stocks
Warrant II

Shares
4,328,000
7,100,000
22,856,000
12,555,991,940
137,136,000
89,000,000
560
-5,088,869,670
2,337,204,493

T:
T:

T:
T:

Listing
Date
06-Nov-89
16-Jul-90
09-Nov-92
12-Jul-96
01-Apr-97
27-Jul-00
02-Dec-09
07-Apr-10
07-Mar-11

:
:

:
:

Trading
Date
06-Nov-89
24-Jul-90
09-Nov-92
03-Jun-10
01-Apr-97
27-Jul-00
10-Dec-09
07-Apr-10
17-Apr-13

MLPL Multipolar Tbk. [S]

Closing
Price*

Volume
(Mill. Sh)

800

640

700

560

600

480

500

400

400

320

300

240

200

160

100

80

Jan-10

Jan-11

Jan-12

Jan-13

Jan-14

Closing Price*, Jakarta Composite Index (IHSG) and

Trade, Sevices and Investment Index
January 2010 - January 2014
455%
390%
325%
260%
195%

181.3%
180.6%

130%
71.6%

65%
-65%

Jan 10

Jan 11

Jan 12

Jan 13

Jan 14

SHARES TRADED

2010

2011

2012

Volume (Million Sh.)

Value (Billion Rp)
Frequency (Thou. X)
Days

10,686
1,847
155
245

4,923
1,226
148
247

3,281
621
72
246

20,093
10,516
291
244

487
191
17
20

380
57
300
300

340
124
151
151

265
111
205
205

820
200
360
360

438
350
417
417

7.62
16.89
0.14

6.19
19.08
0.22

1.77
15.43
0.40

2.04
17.12
0.47

Price (Rupiah)
High
Low
Close
Close*

0.82
PER (X)
21.27
PER Industry (X)
0.48
PBV (X)
* Adjusted price after corporate action

2013 Jan-14

Closing Price

Freq.

Volume

Value

Day

TRADING ACTIVITIES

Closing Price* and Trading Volume

Multipolar Tbk. [S]
January 2010 - January 2014

Month
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10

High
106
109
84
270
124
110
100
104
137
255
250
380

Low
59
59
57
65
75
93
87
91
94
130
200
220

Close
103
63
69
123
97
98
95
95
128
225
220
300

(X)
13,628
15,303
12,791
14,338
7,264
4,829
2,699
5,247
9,036
27,876
8,417
33,338

Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11

340
320
265
270
285
260
255
230
184
158
164
157

270
235
230
250
240
205
200
179
126
124
136
145

310
245
260
255
250
210
225
180
141
148
147
151

13,075
9,390
8,518
23,397
21,858
4,027
28,275
8,966
18,634
5,499
3,654
2,320

1,001,415
654,138
412,376
484,726
542,904
217,135
672,730
324,053
275,799
158,937
133,045
45,292

312,641
180,207
101,411
126,786
142,048
49,387
153,637
66,157
44,633
22,172
19,709
6,829

21
18
23
20
21
20
21
19
20
21
22
21

Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12

170
159
147
138
155
128
141
139
255
240
265
250

150
141
132
111
118
114
121
122
124
190
180
205

154
142
139
125
128
121
136
125
220
191
235
205

3,022
2,879
1,122
4,642
8,149
1,153
3,234
2,219
20,725
5,888
14,277
4,626

84,982
66,719
28,162
115,738
253,772
44,931
96,631
96,862
1,176,791
340,658
724,236
251,045

13,217
9,829
3,863
14,197
35,544
5,339
12,758
12,858
221,252
71,176
163,780
57,032

21
21
21
20
21
21
22
19
20
22
20
18

Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13

335
520
730
620
800
820
660
590
445
415
420
380

200
330
450
520
580
485
485
390
315
350
360
350

330
450
570
590
780
580
530
435
350
405
370
360

9,377
39,631
47,231
22,933
34,991
40,297
26,801
13,776
28,136
12,381
8,908
6,556

841,644
3,933,731
3,952,072
1,351,481
2,357,161
2,538,156
1,378,244
765,372
1,395,162
791,087
487,111
301,598

227,666
1,656,719
2,350,772
770,465
1,657,469
1,560,206
781,146
381,446
523,027
309,259
188,560
109,588

21
20
19
22
22
19
23
17
21
21
20
19

Jan-14

438

350

417

17,036

486,526

191,141

20

(Thou. Sh.) (Million Rp)

1,401,115
125,448
1,122,944
88,884
906,629
62,814
1,084,111
138,274
414,961
48,282
161,872
16,427
64,436
5,979
137,092
13,240
401,444
49,490
1,970,756
401,355
541,901
122,735
773,936
2,478,418

20
19
22
21
19
22
22
21
17
21
21
20

MLPL Multipolar Tbk. [S]

Financial Data and Ratios

Book End : December

Public Accountant : Aryanto, Amir Jusuf, Mawar & Saptoto (Member of RSM International)
BALANCE SHEET

Dec-09

Dec-10

Dec-11

Dec-12

Dec-13

2,428,942

3,403,788

2,039,663

2,875,259

4,301,461

TOTAL ASSETS AND LIABILITIES (Bill. Rp)

(Million Rp except Par Value)

Cash & Cash Equivalents

Assets

Receivables

247,055

436,243

223,397

231,454

349,050

Inventories

1,233,082

1,057,447

1,413,534

2,064,262

2,925,163

Current Assets

5,924,727

7,006,683

5,999,664

6,961,406 12,055,961

Fixed Assets

2,282,299

2,012,332

2,262,732

2,593,069 30,192,440

288,502

203,597

401,349

Other Assets
Total Assets

203,426

425,192

11,868,377 14,016,686 14,314,707 14,088,183 20,255,269

18.10%

Growth (%)

12,750
8,500

-1.58%

43.77%

4,250
-

3,625,814

3,705,603

4,042,864

4,671,652

7,851,921

Long Term Liabilities

4,799,972

1,810,532

2,123,104

2,363,458

3,426,221

Total Liabilities

8,425,786

5,516,135

6,165,968

7,035,110 11,278,142

-34.53%

11.78%

14.10%

60.31%

Growth (%)

17,000

2.13%

Current Liabilities

Liabilities

21,250

2009

2010

2011

2012

2013

TOTAL EQUITY (Bill. Rp)

Authorized Capital

3,742,500

3,742,500

3,742,500

3,742,500

3,742,500

Paid up Capital

1,550,058

2,153,183

2,153,183

2,153,183

2,386,904

7,728

7,728

7,728

10,065

Paid up Capital (Shares)

Par Value
Retained Earnings
Total Equity

6,785
500 & 125
50,952

2,864,964

2,808,007

2,828,916

4,233,942

1,586,463

8,500,551

8,148,739

7,053,073

8,977,127

435.82%

-4.14%

-13.45%

27.28%

Dec-10

Dec-11

Dec-12

Dec-13

Growth (%)
INCOME STATEMENTS
Total Revenues

2000 & 500 & 100 2000 & 500 & 100 2000 & 500 & 100 2000 & 500 & 100

Dec-09
10,885,698

8.34%

22.36%

16.05%

Cost of Revenues

7,214,164

7,366,240

8,534,649 10,393,875 12,020,863

Gross Profit

3,671,534

2,171,431

1,798,193

2,248,895

Expenses (Income)

3,126,424

2,155,536

1,819,895

2,025,794

884,612

545,110

15,895

-21,702

223,101

1,766,195

-97.08%

N/A

N/A

691.66%

-212,660

-144,584

110,934

-68,020

-981

343,210

-123,008

89,232

155,081

1,765,214

82,573

-16,904

-6,806

-11,502

119,304

5,627,111

96,038

166,583

1,645,910

2,058.98%

-98.29%

73.46%

888.04%

Operating Profit

Growth (%)

7,053
7,146

5,314

3,483

1,586
1,652

-180

2009

2,650,807

Income before Tax

Tax
Profit for the period

260,637

Growth (%)

2010

2011

2012

2013

TOTAL REVENUES (Bill. Rp)

14,672
14,672

11,679

Other Income (Expenses)

8,977
8,149

9,537,671 10,332,842 12,642,770 14,671,670

-12.38%

Growth (%)

8,501

8,977

12,643
10,886
9,538

10,333

8,686

5,693

2,700

Period Attributable

260,637

5,627,111

20,318

28,636

1,415,091

Comprehensive Income

110,691

2,830,626

153,136

255,939

1,623,148

2,830,626

77,415

117,992

1,392,329

Dec-09

Dec-10

Dec-11

Dec-12

Dec-13

163.40

189.08

148.40

149.01

153.54

10.00

1.00

1.00

Comprehensive Attributable
RATIOS
Current Ratio (%)
Dividend (Rp)
EPS (Rp)

38.41

728.19

2.63

3.71

140.60

BV (Rp)

233.81

1,100.03

1,054.51

912.72

891.94

DAR (X)

0.71

0.39

0.43

0.50

0.56

DER(X)

5.31

0.65

0.76

1.00

1.26

ROA (%)

2.20

40.15

0.67

1.18

8.13

ROE (%)

16.43

66.20

1.18

2.36

18.33

GPM (%)

33.73

22.77

17.40

17.79

18.07

OPM (%)

5.01

0.17

-0.21

1.76

12.04

NPM (%)

2.39

59.00

0.93

1.32

11.22

Payout Ratio (%)

1.37

38.03

26.99

Yield (%)

3.33

0.66

0.49

-293

2009

2010

2011

2012

2013

PROFIT FOR THE PERIOD (Bill. Rp)

5,627
5,627

4,479

3,331

1,646

2,183

1,035

261

96

167

2011

2012

-113

2009

2010

2013