sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

TAPG 5% yield forecast

TAPG Current 680 Target 1,180 + 74%

Oct 25, 2022
1 minute read

  • TAPG last 12 months sales growth + 33%
  • TAPG last 12 months cash flow + 16% of market cap
  • TAPG last 12 months Capital + 13% of market cap
  • TAPG latest net cash -20% of market cap

Sales declined -12%
Last 5 quarters growth & sales billion rupiah
6% 114% -36% 11% -12%
1,597 3,422 2,191 2,424 2,132
  • Sales declined -12% in the third quarter to 2,132 billion rupiah ; our forecasts v sales is -6% now.
  • This brings the average to 19% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 2,327 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio & profit billion rupiah
-77% -84% -67% -67% -75%
319 462 904 940 577
  • The cash cost ratio went from -67% to -75% profit from 940 to 577 billion rupiah in the third quarter.
  • The average cost ratio is at -73% now.
  • We use the average -73% cost ratio to predict a 668 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating & investment billion rupiah
406 555 617 768 810
-162 -168 -162 6 -237
  • Free cashflow went from 774 to 573 billion rupiah in the third quarter with -237 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 547 billion rupiah now.
  • We assume -140 billion rupiah investment cashflow which with higher sales gives 451 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
1,047 1,280 1,576 1,685 1,539
4,696 4,650 4,641 4,770 4,275
  • Cash declined 1,685 to 1,539 billion rupiah in the third quarter.
  • Liabilities declined 4,770 to 4,275 billion rupiah so net cash was up -3,085 to -2,736 billion rupiah .
  • With our forecast cashflow & a -730 billion rupiah equity payout -793 billion rupiah liabilities net cash will be -1,663 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
2,811 2,973 3,135 3,816 4,550
164 163 162 185 733
252 0 0 496 0
  • TAPG cumulative capital improved 3,816 to 4,550 billion rupiah with + 733 & 0 billion rupiah from liabilities, equity in the third quarter & will be 6,073 billion rupiah in12 months time.
  • At the current market value of 13,500 billion rupiah based on our forecasts it’s at 0.90 X assets with a 7 years payback & a 5% yield.
  • Our 12m cashflow forecast is 1,803 billion rupiah (vs 2,189 billion rupiah the last 12m) which means a 7 X valuation. A 13 X valuation gives a 74% higher target price 1,180 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS