PT Tiga Pilar Sejahtera Food Tbk.

(Formerly PT Asia Intiselera Tbk)

Head Office

Factory
Business
Company Status

Food and Beverages

Summary of Financial Statement

Alun Graha 1st Floor

Jl. Prof. DR. Supomo No. 233
Jakarta Selatan
Phone (021) 831-8775, 522-7488
Fax (021) 835-1215
Website: www.tigapilar.com
Jl. Raya Solo-Sragen Km 5.5
Jawa Tengah
Noodle
PMDN

(Million Rupiah)
2010
2011
2012

Financial Performance: The Company recorded net income amounted IDR 253 billion in 2012, increasing from IDR
149.951 billion in 2011.
Brief History: The company produces three kinds of
noodle, namely: instant noodle of Mikita, Ha Ha and Bossmie
brand, dry noodle of Ayam 2 Telor, Tanah Air, Manggis and
Hula Hula marks, and snack noodle of Anak Kita Brand. The
company was established by Kang family in 1953. The Company
changed its name to PT Tiga Pilar Sejahtera Food Tbk.

Total Assets
Current Assets
of which
Cash and cash equivalents
Trade receivables
Inventories
Non-Current Assets
of which
Fixed Assets-Net
Investments
Deffered Tax Assets

1,936,950
666,010

3,590,309
1,726,581

3,867,576
1,544,940

15,427
161,000
424,332
1,270,940

634,673
473,758
331,899
1,863,728

102,175
560,046
602,660
2,322,636

620,043
29
6,582

933,668
31
4,272

1,233,721
n.a
5,981

1,346,881
518,294

1,757,492
911,836

1,834,123
1,216,997

305,622
44,606
23,613

553,355
30,116
47,460

702,537
67,907
135,541

118,307
828,587

220,884
845,656

273,659
617,126

Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Retained earnings (accumulated loss)

604,375
374,900

1,832,817
625,700

2,033,453
625,700

217,816
11,659

1,039,965
167,152

754,583
653,170

Net Sales
Cost of Goods Sold
Gross Profit (Loss)
Operating Expenses
Operating Profit (Loss)
Other Income (Expenses)
Profit (Loss) before Taxes
Comprehensive Profit (Loss)

705,220
521,405
183,815
57,425
126,390
(32,203)
94,187
80,066

1,752,802
1,330,461
422,341
114,489
307,852
(122,673)
185,179
149,951

2,747,623
2,142,377
605,246
179,281
425,965
(101,500)
324,465
253,664

48
363
n.a
780

51
627
n.a
495

87
695
8
1,080

Financial Ratios
PER (x)
PBV (x)
Dividend Payout (%)
Dividend Yield (%)

16.23
2.15
n.a
n.a

9.65
0.79
n.a
n.a

12.45
1.55
9.22
1.15

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 (%)

1.29
2.23
0.70
0.26
17.92
0.11
1.23
0.36
4.13
13.25

1.89
0.96
0.49
0.24
17.56
0.09
4.01
0.49
4.18
8.18

1.27
0.90
0.47
0.22
15.50
0.09
3.55
0.71
6.56
12.47

Liabilities
Current Liabilities
of which
Bank loans
Trade payables
Taxes payable
Current maturities of
long-term debt
Non-Current Liabilities

Per Share Data (Rp)

Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price

PER = 11,89x ; PBV = 0,69x (March 2013)

Financial Year: December 31
Public Accountant: Aryanto, Amir Jusuf, Mawar & Saptoto

Shareholders
PT Tiga Pilar Corpora
Primanex Pte., Ltd.
PT Permata Handrawira Sakti
Public

190

27.86%
10.50%
10.12%
51.52%
Indonesian Capital Market Directory 2013

PT Tiga Pilar Sejahtera Food Tbk.

(Formerly PT Asia Intiselera Tbk)

Food and Beverages

Board of Directors
President Director Stefanus Joko Mogoginta
Directors Budhi Istanto Suwito, Achmad Subchan,
Jo Tjong Seng

Board of Commissioners
President Commissioner Anton Apriyantono
Vice President Commissioner Kang Hongkie Widjaja
Commissioners Hengky Koestanto, Haryadi,
Bondan Haryo Winarno

Number of Employees 2,217

No

Type of Listing

1
2
3
4
5
6

First Issue
Company Listing
Additional Listing
Right Issue
CB Conversion
Right Issue

Listing Date

Trading Date

Number of Shares
per Listing

11-Jun-97
11-Jun-97
11-Nov-02
20-Nov-03
01-Dec-03
22-Dec-11

11-Jun-97
14-Jan-98
11-Nov-02
20-Nov-03
01-Dec-03
22-Dec-11

45,000,000
90,000,000
230,000,000
547,500,000
132,500,000
1,254,000,000

Total Listed
Shares
45,000,000
135,000,000
365,000,000
912,500,000
1,045,000,000
2,299,000,000

Underwriter
PT Trimegah Sekuritas Tbk
Stock Price, Frequency, Trading Days, Number and Value of Shares Traded and Market Capitalization
Stock Price
Month

Trading

Listed

Market

Frequency

Day

Shares

Capitalization

Shares Traded

High

Low

Close

Volume

Value

(Rp)

(Rp)

(Rp)

(Thousand Shares)

(Rp Million)

January-12

495

440

475

335,280.00

159,389.00

20,170

21

2,299,000,000

(Rp Million)
1,389,850.00

February-12

510

455

470

391,849.00

155,352.00

14,504

21

2,299,000,000

1,375,220.00

March-12

540

460

510

466,046.00

187,999.00

11,672

21

2,299,000,000

1,492,260.00

April-12

720

495

710

471,262.00

275,197.00

12,666

20

2,299,000,000

2,077,460.00

May-12

710

540

570

433,867.00

258,073.00

10,433

21

2,299,000,000

1,667,820.00

June-12

660

500

610

331,303.00

185,198.00

7,895

21

2,299,000,000

1,784,860.00

July-12

770

600

720

473,183.00

321,889.00

14,533

22

2,299,000,000

2,106,720.00

August-12

740

640

660

167,270.00

115,331.00

7,647

19

2,299,000,000

1,931,160.00

September-12

740

620

730

187,362.00

123,517.00

6,217

20

2,299,000,000

2,135,980.00

October-12

930

720

900

320,282.00

250,926.00

11,571

22

2,299,000,000

2,633,400.00

November-12

1,190

840

1,190

343,439.00

302,572.00

13,261

20

2,299,000,000

3,481,940.00

December-12

1,230

1,000

1,080

418,848.00

412,702.00

11,718

18

2,299,000,000

3,160,080.00

January-13

1,220

1,030

1,140

254,343.00

276,548.00

13,140

21

2,299,000,000

3,335,640.00

February-13

1,330

1,100

1,300

298,963.00

351,914.00

12,932

20

2,299,000,000

3,803,800.00

March-13

1,340

1,200

1,280

309,739.00

378,559.00

14,711

19

2,299,000,000

3,745,280.00

April-13

1,400

1,160

1,240

320,537.00

401,014.00

14,491

22

2,299,000,000

3,628,240.00

May-13

1,540

1,240

1,470

299,585.00

388,860.00

15,995

22

2,299,000,000

4,301,220.00

June-13

1,480

1,090

1,250

248,067.00

304,282.00

14,886

19

2,299,000,000

3,657,500.00

Stock Price and Traded Chart

Stock Price (Rp)

Thousand Shares

1,600

40,000

1,400

35,000

1,200

30,000

1,000

25,000

800

20,000

600

15,000

400

10,000

200

5,000

Jan-12

Mar-12

May-12

Jul-12

Institute for Economic and Financial Research

Sep-12

Nov-12

Jan-13

Mar-13

May-13

191