sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
Picture

PTPP still raising capital

PTPP.jk Current 910 Target 921 + 1%

11/17/2022
1 minute read


  • Last 12 months sales growth -7%
  • Last 12 months cash flow -60% of market cap
  • Last 12 months Capital -51% of market cap
  • Latest net cash -689% of market cap
​
Sales declined -6%
Last 5 quarters growth, sales billion rupiah
31% 17% -23% 11% -6%
4,754 5,552 4,281 4,743 4,438
  • Sales declined -6% in the third quarter to 4,438 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 0% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 5,286 billion rupiah in the third quarter 2023.

Costs flat profit up
Last 5 quarters cost ratio, profit billion rupiah
-93% -93% -93% -94% -94%
95 157 53 59 99
  • The cash cost ratio was flat at -94% profit increased from 59 to 99 billion rupiah in the third quarter from lower non cash costs.
  • The average cost ratio is at -94% now.
  • We use a -93% cost ratio as sales rise to predict a 198 billion rupiah profit in the third quarter 2023.

Cashflow less negative
Last 5 quarters operating, investment cashflow billion rupiah
129 1,487 -704 -1,265 -698
-862 -627 -412 -534 -604
  • Free cashflow went less negative from -1,800 to -1,302 billion rupiah in the third quarter with -604 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -839 billion rupiah now.
  • We assume -517 billion rupiah investment spending which with higher sales gives -178 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
5,314 6,603 4,907 5,390 4,645
41,992 41,244 42,153 43,714 43,427
  • Cash declined 5,390 to 4,645 billion rupiah in the third quarter.
  • Liabilities declined 43,714 to 43,427 billion rupiah so net cash was down -38,324 to -38,782 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout + 710 billion rupiah liabilities net cash will be -39,492 billion rupiah in 12 months time.
​
Capital (raised)
Last 5 quarters capital from liabilities, equity billion rupiah
-553 -568 641 -2,351 -581
-26 4 0 0 0
  • PTPP.jk (raised) -581 billion rupiah in the third quarter -581 billion rupiah liabilities 0 billion rupiah equity & will raise -710 billion rupiah this next 12 months.
  • At the current market value of 5,629 billion rupiah based on our forecasts it’s at 0.09 X assets with a -88 years payback & a 0% yield.
  • Our operating cashflow forecast is 1,357 billion rupiah which means a 4X valuation. A 4.2 X valuation gives a 1% higher target price 921 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital