 | KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Consumer Services | ||
| Industry | : | Tourism and Recreation | ||
| Sub Industry | : | Hotels, Resorts and Cruise Lines | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Board | : | 5 Index IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 5 | |
| Rating TOTAL | 5 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 88.688.299.330 | |
| Price | Rp. 68 | |
| Capitalization | Rp. 6.030.804.354.440 | |
| OWNERSHIP | ||
| Listing Date : 30-Mar-00 | ||
| Lokal 45,48 % | Asing 54,52 % | Lainnya 0,00 % |
| KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Consumer Services | ||
| Industry | : | Tourism and Recreation | ||
| Sub Industry | : | Hotels, Resorts and Cruise Lines | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Board | : | 5 Index IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 1305 | 680 | 141 | 104 | 106 | 83 | 67 | |
| Market Cap | 9.0 T | 10.1 T | 10.4 T | 8.4 T | 8.5 T | 7.4 T | 5.9 T | -41.58 |
| BALANCE SHEET | ||||||||
| Cash | 2.1 T | 1.3 T | 914.7 B | 2.1 T | 1.8 T | 1.9 T | 786.9 B | -39.47 |
| Total Asset | 13.7 T | 16.7 T | 24.8 T | 29.1 T | 30.6 T | 31.8 T | 32.6 T | 95.21 |
| S.T.Borrowing | 708.1 B | 1.0 T | 1.2 T | 1.5 T | 2.9 T | 2.9 T | 3.5 T | |
| L.T.Borrowing | 2.3 T | 3.2 T | 3.4 T | 4.4 T | 3.5 T | 3.6 T | 3.2 T | |
| Total Equity | 10.6 T | 12.5 T | 20.2 T | 23.1 T | 24.2 T | 25.3 T | 25.8 T | 106.40 |
| INCOME STATEMENT | ||||||||
| Revenue | 787.0 B | 766.5 B | 836.4 B | 519.6 B | 499.9 B | 748.9 B | 1.0 T | 30.46 |
| Gross Profit | 319.8 B | 350.9 B | 331.8 B | 113.5 B | 114.3 B | 251.7 B | 396.8 B | 13.08 |
| Operating Profit | 104.0 B | 140.7 B | 119.5 B | -25.4 B | -21.2 B | 75.4 B | 149.2 B | 6.04 |
| Net.Profit | 1.1 B | 2.0 B | 321.3 B | 186.5 B | 76.3 B | 75.2 B | 287.8 B | 14290.00 |
| EBITDA | 112.3 B | 149.9 B | 128.7 B | -14.3 B | -7.8 B | 88.0 B | 164.0 B | 9.41 |
| Interest Expense | 64.9 B | 84.0 B | 97.0 B | 164.3 B | 166.9 B | 166.3 B | 128.4 B | |
| RATIO | ||||||||
| EPS | 0.16 | 0.03 | 4.34 | 2.31 | 0.95 | 0.85 | 3.24 | 10700.00 |
| PER | 8,156.25 x | 22,666.67 x | 32.49 x | 45.02 x | 111.58 x | 97.65 x | 20.68 x | |
| BVPS | 1542.32 | 841.44 | 272.53 | 287.09 | 300.03 | 285.6 | 290.68 | |
| PBV | 0.85 x | 0.81 x | 0.52 x | 0.36 x | 0.35 x | 0.29 x | 0.23 x | |
| ROA | 0.0001 | 0.0001 | 0.013 | 0.0064 | 0.0025 | 0.0024 | 0.0088 | 8700.00 |
| ROE | 0.0001 | 0.0002 | 0.0159 | 0.0081 | 0.0032 | 0.003 | 0.0112 | 5500.00 |
| EV/EBITDA | 88.52 | 86.63 | 109.94 | -850.93 | -1675.91 | 135.52 | 72.82 | |
| Debt/Equity | 0.29 | 0.34 | 0.23 | 0.26 | 0.26 | 0.25 | 0.26 | |
| Debt/TotalCap | 0.22 | 0.25 | 0.19 | 0.2 | 0.21 | 0.2 | 0.21 | |
| Debt/EBITDA | 27.01 | 28.22 | 35.88 | -413.91 | -817.55 | 73.33 | 41.38 | |
| EBITDA/IntExps | 1.73 | 1.78 | 1.33 | -0.09 | -0.05 | 0.53 | 1.28 | -28.09 |
| Deviden | ||||||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 88.688.299.330 | |
| Price | Rp. 68 | |
| Capitalization | Rp. 6.031 B. | |
| OWNERSHIP | ||
| Listing Date : 30-Mar-00 | ||
| Lokal 45,48 % | Asing 54,52 % | Lainnya 0,00 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 5 | |
| Rating TOTAL | 5 | |
RETURN ON ASSET
| KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | KPIG - MNC Land Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Consumer Services | ||
| Industry | : | Tourism and Recreation | ||
| Sub Industry | : | Hotels, Resorts and Cruise Lines | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Index (5) | : | IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Board | : | 5 Index IDXSMC-COM, IDXCYCLIC, ISSI, DBX, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 68 | Prev Close | 68 |
| Change | - | Range | 67-68 |
| Bid | 67 | Offer | 68 |
| Bid Volume | 2378300 | Offer Volume | 3986500 |
| Frequency | 311 | Value Rp.: 712.199.500 | |
| RETURN ON ASSET | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |
||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |||||
| RATIO (%) | ≤ 0 |
0-0.4 | 0.4- 1.7 |
1.7- 3.6 |
> 3.6 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
