sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

PGUN, WEAK 3Q, but should get back on track with HIGHER palm oil price
Current 394 Target 440 +12%

WATCH THE VIDEO
January 14 2022
1 minute read

Sales declined -30%
  • Sales declined -30% in the third quarter to 159 billion rupiah vs our 249 billion rupiah forecast.
  • This brings the quarterly average to 33% growth.
  • We predict average growth of 11% in this next 12 months to bring sales to 239 billion rupiah in the third quarter of 2022.
​
Costs up, profit down
  • The cash cost ratio went from -83% to -108% profit from 7 to -44 billion rupiah in the third quarter.
  • The Cashflow cost ratio was also weak at -107%.
  • We use a lower -85% cost ratio to predict a 69 billion rupiah profit in the third quarter of 2022.
​
Cashflow lower but positive from investment gains
  • Free cashflow went from 4 to 1 billion rupiah in the third quarter helped by positive 15 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 18 billion rupiah now.
  • We assume -3 billion rupiah investment spending which with higher sales gives a much higher 34 billion rupiah Cashflow in the third quarter of 2022.
​
Cash declined to only 1 billion rupiah
  • Cash declined from 21 to only 1 billion rupiah in the third quarter.
  • Liabilities increased 979 to 985 billion rupiah so net cash worsened -958 to -984 billion rupiah.
  • With our forecast cashflow & a -52 billion rupiah equity payout -72 billion rupiah liabilities payment net cash will be -912 billion rupiah in 12 months time.
​
BUT capital improved, a 12% higher target price
  • PGUN capital raised from the last 19 quarters improved -614 to -594 billion rupiah in the third quarter with a -20 billion rupiah liabilities payment & will be -359 billion rupiah in12 months time.
  • At the current market value of 1,969 billion rupiah based on our forecasts it’s at 1.06 X assets with a 13 years payback & a 3% yield.
  • Our free cashflow forecast is 137 billion rupiah which means an 14 X valuation. A 16 X valuation gives a 12% higher target price of 440 rupiah.
MODEL, DATA & CHARTS
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp