INPP Indonesian Paradise Property Tbk.

COMPANY REPORT : JANUARY 2019 As of 31 January 2019

Development Board Individual Index : 709.524
Industry Sector : Trade, Services & Investment (9) Listed Shares : 11,181,971,732
Industry Sub Sector : Tourism, Restaurant And Hotel (94) Market Capitalization : 8,330,568,940,340
120 | 8.33T | 0.11% | 86.93%

486 | 0.02T | 0.0010% | 99.96%

COMPANY HISTORY SHAREHOLDERS (December 2018)

Established Date : 01-Dec-2004 1. Standard Chartered Bank Sg S/A Vp Bank A/C Pt Grahatama Kreasibaru (Id005464400007) 4,136,971,279 : 37.00%
Listing Date : 01-Dec-2004 (IPO Price: 105) 2. UBS AG Singapore S/A Anemone Contonental S.A.-2091144650 2,473,154,873 : 22.12%
Underwriter IPO : 3. Standard Chartered Bank Sg S/A Vp Bank A/C Star East Development Corp. (Id005464400002) 2,307,593,000 : 20.64%
Securities Administration Bureau : 4. Elysium Investement Partners Ltd. 2,012,754,912 : 18.00%
PT Adimitra Jasa Korpora 5. Public (<5%) 251,497,668 : 2.25%

BOARD OF COMMISSIONERS DIVIDEND ANNOUNCEMENT

1. Todo Sihombing *) Bonus Cash Recording Payment
F/I
2. Amelia Gozali Year Shares Dividend Cum Date Ex Date Date Date
3. Hadi Cahyadi *) 2015 1.50 17-Jun-16 20-Jun-16 22-Jun-16 14-Jul-16 F
4. Karel Patipeilohy 2017 1.50 3-Jul-18 4-Jul-18 6-Jul-18 27-Jul-18 F
*) Independent Commissioners
ISSUED HISTORY
BOARD OF DIRECTORS Listing Trading
1. Agoes Soelistyo Santoso No. Type of Listing Shares Date Date
2. Alexander Nartates Nartates 1. Company Listing (BES) 1,594,000,000 3-Dec-07 3-Dec-07
3. Anthony Prabowo Susilo 2. Merger PT Tirta SagaWangi (TSW) 816,803,600 2-Jun-10 2-Jun-10
4. Diana Solaiman 3. Add. Listing without RI 71,000,000 25-Jul-12 25-Jul-12
5. Patrick S. Rendradjaja 4. Add. Listing without RI 37,000,000 22-Apr-13 22-Apr-13
5. Add. Listing without RI 40,000,000 2-Jun-14 2-Jun-14
AUDIT COMMITTEE 6. Right Issue 8,623,168,132 23-Jul-15 23-Jul-15
1. Hadi Cahyadi
2. Anang Yudiansyah Setiawan
3. Kurniadi

CORPORATE SECRETARY
Ispandiati Makmur

HEAD OFFICE
Centennial Tower, floor 30
Jl. Gatot Subroto, Kavling 24 & 25
Jakarta 12930, Indonesia
Phone : (021) 2988 0466/ +6221 830 5633
Fax : (021) 2988 0460/ +6221 830 5634
Homepage : www.theparadise-group.com
Email : corporate_secretary@theparadise-group.com
 INPP Indonesian Paradise Property Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Indonesian Paradise Property Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2015 - January 2019 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
1,200 24.0 Jan-15 295 204 269 8 7 2 6
Feb-15 350 260 350 18 98 27 6
1,050 21.0 Mar-15 330 188 230 26 11 3 12
Apr-15 320 180 240 34 160 32 12
May-15 325 220 300 16 12 3 7
900 18.0
Jun-15 350 200 350 38 167 57 12
Jul-15 400 298 389 39 275 92 11
750 15.0
Aug-15 390 300 365 59 305 112 15
Sep-15 374 359 365 10 122 45 5
600 12.0
Oct-15 369 359 359 5 32 12 4
Nov-15 365 358 365 3 25 9 1
450 9.0 Dec-15 363 358 358 5 2,613 779 3

300 6.0 Jan-16 329 329 329 1 80 26 1

Feb-16 400 314 398 1,210 12,134 4,483 13
150 3.0 Mar-16 433 394 428 1,706 15,035 6,116 21
Apr-16 495 425 492 1,487 16,504 7,641 21
May-16 492 472 476 1,352 10,230 4,933 20
Jun-16 482 448 450 1,179 9,369 4,365 22
Jan-15 Jan-16 Jan-17 Jan-18 Jan-19
Jul-16 458 446 456 574 4,595 2,085 16
Aug-16 462 444 446 490 3,953 1,789 22
Sep-16 448 440 446 319 2,450 1,088 19
Closing Price*, Jakarta Composite Index (IHSG) and Oct-16 448 442 446 222 2,190 978 17
Trade, Sevices and Investment Index Nov-16 448 440 440 119 1,302 571 13
January 2015 - January 2019 Dec-16 570 440 565 1,714 27,611 12,617 19
420%
Jan-17 605 540 570 869 10,414 5,992 21
360% Feb-17 630 565 620 1,148 12,906 7,775 19
Mar-17 630 605 615 901 10,762 6,655 22
300% Apr-17 635 605 610 674 8,835 5,488 17
May-17 645 595 625 591 7,136 4,409 20
265.2%
240% Jun-17 625 625 625 578 4,841 3,026 15
Jul-17 630 615 615 569 3,720 2,319 21
Aug-17 620 610 615 891 5,834 3,590 22
180%
Sep-17 615 610 610 732 4,719 2,885 19
Oct-17 640 610 620 1,374 12,435 7,738 22
120%
Nov-17 800 625 715 9,484 111,430 79,690 22
Dec-17 725 640 650 2,262 42,430 28,394 18
60%

24.6% Jan-18 650 605 620 149 1,534 949 17

- Feb-18 625 615 620 41 86 53 6
-9.5%
Mar-18 635 620 635 92 937 589 11
-60% Apr-18 640 625 625 46 389 248 4
Jan 15 Jan 16 Jan 17 Jan 18 Jan 19 May-18 640 600 600 27 199 123 7
Jun-18 600 500 500 144 790 437 6
Jul-18 795 482 645 461 13,756 8,503 7
SHARES TRADED 2015 2016 2017 2018 Jan-19 Aug-18 950 530 685 409 10,311 7,356 8
Volume (Million Sh.) 4 105 235 31 0.7 Sep-18 740 510 660 173 425 244 17
Value (Billion Rp) 1 47 158 20 0.6 Oct-18 760 500 625 161 168 97 21
Frequency (Thou. X) 0.3 10 20 2 0.1 Nov-18 610 515 610 26 31 19 5
Days 94 204 238 122 18 Dec-18 700 400 700 738 2,534 1,612 13

Price (Rupiah) Jan-19 1,285 490 745 143 665 558 18

High 400 570 800 950 1,285
Low 180 314 540 400 490
Close 358 565 650 700 745
Close* 358 565 650 700 745

PER (X) 66.83 65.61 72.12 -79.61 -84.73

PER Industry (X) 14.53 19.07 17.44 5.25 6.49
PBV (X) 1.01 1.58 1.72 1.88 2.00
* Adjusted price after corporate action
 INPP Indonesian Paradise Property Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Tanubrata, Sutanto, Fahmi Bambang & Partners

BALANCE SHEET Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(in Million Rp, except Par Value) Assets Liabilities
Cash & Cash Equivalents 197,400 287,485 247,904 440,226 257,108 7,500

Receivables 30,038 68,032 49,382 70,166 47,195

4,362 4,394 4,460 38,402 76,699 6,000
Inventories
Current Assets 283,377 442,875 353,087 585,013 484,004
4,500
Fixed Assets 1,465,798 1,870,641 1,490,722 1,471,526 1,500,197
Other Assets 25,211 21,139 19,626 - 38,749
3,000
Total Assets 1,982,735 4,901,063 5,155,753 6,667,921 6,640,940
Growth (%) 147.19% 5.20% 29.33% -0.40% 1,500

Current Liabilities 151,662 313,186 106,633 799,969 871,894 -

Long Term Liabilities 751,256 635,854 960,174 1,633,019 1,599,205 2014 2015 2016 2017 Sep-18
Total Liabilities 902,918 949,041 1,066,807 2,432,987 2,471,098
Growth (%) 5.11% 12.41% 128.06% 1.57%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 500,000 4,000,000 4,000,000 4,000,000 4,000,000 4,235
4,089 4,170
Paid up Capital 255,880 1,118,197 1,118,197 1,118,197 1,118,197 4,235 3,952

Paid up Capital (Shares) 2,559 11,182 11,182 11,182 11,182

Par Value 100 100 100 100 100
3,371

Retained Earnings 295,103 355,653 508,386 606,595 516,085

1,079,816 3,952,022 4,088,946 4,234,934 4,169,842
2,507

Total Equity
Growth (%) 265.99% 3.46% 3.57% -1.54% 1,643

1,080

INCOME STATEMENTS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 779

Total Revenues 527,039 587,088 547,492 595,692 523,144

Growth (%) 11.39% -6.74% 8.80%
-85

2014 2015 2016 2017 Sep-18

Cost of Revenues 139,617 165,945 158,148 181,132 151,468

Gross Profit 387,423 421,143 389,344 414,560 371,675
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 293,010 297,405 350,323 325,424 288,361
Operating Profit - 123,737 39,021 89,136 83,314 587 596
547
Growth (%) -68.46% 128.43% 527 523
596

474

Other Income (Expenses) - -18,410 127,998 27,570 -157,750

Income before Tax 94,412 105,327 167,019 116,706 -74,436 353

Tax 27,137 -6,961 -14,548 -30,721 37,677

Profit for the period 67,275 112,288 181,567 147,427 -36,759 231

Growth (%) 66.91% 61.70% -18.80%

110

Period Attributable 24,766 59,904 170,121 100,778 -73,737 -12

Comprehensive Income 67,275 113,119 180,697 144,220 -36,759 2014 2015 2016 2017 Sep-18
Comprehensive Attributable 67,275 60,735 169,506 98,209 -73,737

RATIOS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 186.85 141.41 331.12 73.13 55.51
182
Dividend (Rp) - 1.50 - 1.50 - 182

147
EPS (Rp) 9.68 5.36 15.21 9.01 -6.59
BV (Rp) 422.00 353.43 365.67 378.73 372.91 138

112
DAR (X) 0.46 0.19 0.21 0.36 0.37
DER(X) 0.84 0.24 0.26 0.57 0.59 67
94

ROA (%) 3.39 2.29 3.52 2.21 -0.55 51

ROE (%) 6.23 2.84 4.44 3.48 -0.88

Sep-18
GPM (%) 73.51 71.73 71.11 69.59 71.05 7

OPM (%) - 21.08 7.13 14.96 15.93 2014 2015 2016 2017
NPM (%) 12.76 19.13 33.16 24.75 -7.03
-37

-37
Payout Ratio (%) - 28.00 - 16.64 -
Yield (%) - 0.42 - 0.23 -

*US$ Rate (BI), Rp 12,436 13,794 13,436 13,548 14,929