INPC Bank Artha Graha Internasional Tbk.

COMPANY REPORT : JULY 2015

As of 31 July 2015

Development Board
Industry Sector : Finance (8)
Industry Sub Sector : Bank (81)

Individual Index
:
Listed Shares
:
Market Capitalization :

0.434
12,957,391,497
984,761,753,772

289 | 1.02T | 0.02% | 98.47%

332 | 0.04T | 0.003% | 99.89%

COMPANY HISTORY
Established Date
: 07-Sep-1973
Listing Date
: 23-Aug-1990
Under Writer IPO :
PT Ficorinvest
PT Indovest Securities
PT PDFCI Securities
Securities Administration Bureau :
PT Blue Chip Mulia
Bina Mulia Building I, 4th Fl.
Jln. H.R. Rasuna Said Kav. 10, Jakarta 12950
Phone : (021) 520-1928, 1983, 1993, 1989
Fax
: (021) 520-1924
BOARD OF COMMISSIONERS
1. Kiki Syahnakri *)
2. Andry Siantar *)
3. Edijanto *)
4. Richared Kusuma
5. Sugianto Kusuma
6. Tomy Winata
*) Independent Commissioners

SHAREHOLDERS (July 2015)

1. Sumber Kencana Graha
2. Cerana Artha Putra
3. Arthamulia Sentosajaya
4. Pirus Platinum Murni
5. Puspita Bisnispuri
6. Karya Nusantara Permai
7. Public (<5%)

2,185,206,139
1,322,157,253
825,529,475
825,529,475
825,529,472
712,647,774
6,260,791,909

DIVIDEND ANNOUNCEMENT
Bonus
Cash
Year
1990
1991
1992
1992
1993
1994
1995
1996
1998

Shares

Dividend
250.00
300.00
330.00

1:1
180.00
180.00
180.00
200.00
4:1

Cum Date
05-Jun-91
12-Jun-92
22-Jun-93
06-Oct-93
07-Jul-94
28-Jun-95
24-Jun-96
03-Jul-97
04-Aug-98

Ex Date
06-Jun-91
15-Jun-92
23-Jun-93
07-Oct-93
08-Jul-94
29-Jun-95
25-Jun-96
04-Jul-97
05-Aug-98

Recording
Date
13-Jun-91
22-Jun-92
30-Jun-93
14-Oct-93
15-Jul-94
07-Jul-95
03-Jul-96
14-Jul-97
13-Aug-98

:
:
:
:
:
:
:

16.86%
10.20%
6.37%
6.37%
6.37%
5.50%
48.32%

Payment
Date
15-Jun-91
13-Jul-92
31-Jul-93
15-Nov-93
15-Aug-94
04-Aug-95
01-Aug-96
12-Aug-97
11-Sep-98

F/I
F
F
F
B
F
F
F
F
B

ISSUED HISTORY
BOARD OF DIRECTORS
1. Andy Kasih
2. Alex Susanto
3. Anas Latief
4. Dyah Hindraswarini
5. Elizawatie Simon
6. Handoyo (Jet) Soedirdja
7. Indra Sintung Budianto
AUDIT COMMITTEE
1. Edijanto
2. Andry Siantar
3. Bambang Handoyo
4. Bimmy Indrawan Tjahja
5. Inge Suryani Purwita
6. Januar Budiman
CORPORATE SECRETARY
Antonius CH. Soegijanto
HEAD OFFICE
Artha Graha Building 5th Fl.
Jln. Jend. Sudirman Kav. 52 - 53
Jakarta 12190
Phone : (021) 515-2168
Fax
: (021) 515-3471
Homepage
Email

: www.arthagraha.com
: soegijanto@ag.co.id

No.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.

Type of Listing
First Issue
Partial Listing
Partial Listing
Bonus Shares
Partial Listing
Bonus Shares
Right Issue
Partial Listing
Company Listing
Add Listing (Merger)
Reverse Split
Right Issue
Right Issue
Right Issue IV

Shares
5,000,000
1,500,000
3,042,800
9,542,800
15,914,400
8,750,000
6,737,500,000
-96,875,000
2,906,250,000
20,347,234,677
-24,948,216,397

831,607,213
2,668,074,971
4,468,066,033

Listing
Date
23-Aug-90
10-Sep-90
08-Apr-93
19-Nov-93
21-Jul-97
14-Sep-98
30-Sep-99
01-Sep-00
05-Jan-01
13-Jul-05
10-Jan-07
30-May-07
08-Jan-09
01-Feb-13

Trading
Date
23-Aug-90
17-Sep-90
08-Apr-93
19-Nov-93
21-Jul-97
14-Sep-98
30-Sep-99
01-Sep-00
05-Jan-01
13-Jul-05
10-Jan-07
30-May-07
08-Jan-09
01-Feb-13

INPC Bank Artha Graha Internasional Tbk.

Closing
Price*

Volume
(Mill. Sh)

160

560

140

490

120

420

100

350

80

280

60

210

40

140

20

70

Jan-11

Jan-12

Jan-13

Jan-14

Jan-15

Closing Price*, Jakarta Composite Index (IHSG) and

Finance Index
January 2011 - July 2015
100%
80%
60%
46.9%

40%

28.8%
20%
-20%

-26.2%

-40%
-60%

Jan 11

Jan 12

Jan 13

Jan 14

Jan 15

SHARES TRADED

2011

2012

2013

2014

Jul-15

Volume (Million Sh.)

Value (Billion Rp)
Frequency (Thou. X)
Days

730
73
78
242

2,953
387
211
246

470
50
27
244

413
36
46
240

84
7
36
139

Price (Rupiah)
High
Low
Close
Close*

117
80
96
96

157
96
111
111

120
85
91
91

100
78
79
79

88
68
76
76

6.63
6.58
0.49

5.27
#N/A
0.46

5.79
27.72
0.38

9.41
20.80
0.36

8.24
PER (X)
6.61
PER Industry (X)
0.71
PBV (X)
* Adjusted price after corporate action

Closing Price

Freq.

Volume

Value

Day

TRADING ACTIVITIES

Closing Price* and Trading Volume

Bank Artha Graha Internasional Tbk.
January 2011 - July 2015

Month
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11

High
105
100
92
103
102
101
97
105
99
98
98
117

Low
86
88
84
87
92
88
88
85
81
80
82
82

Close
97
91
91
95
94
90
94
93
86
98
83
96

(X)
323
120
224
2,706
2,262
5,376
382
3,933
10,001
538
16,231
35,503

Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12

129
123
145
132
157
125
127
123
117
136
122
116

96
108
109
118
115
106
112
106
108
111
111
110

113
109
118
123
115
121
113
109
113
113
113
111

41,166
8,499
28,985
4,911
71,957
2,585
4,951
2,269
2,905
39,989
1,677
1,080

516,248
76,512
578,664
93,698
943,462
55,112
63,761
30,658
32,571
493,286
43,954
24,615

61,199
9,036
76,646
11,522
137,044
6,361
7,682
3,488
3,672
62,741
5,045
2,744

21
21
21
20
21
21
22
19
20
22
20
18

Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13

115
115
117
119
120
115
105
101
99
102
101
92

108
108
108
108
113
95
87
85
88
88
88
88

110
109
111
113
114
101
98
92
93
94
90
91

1,005
906
2,206
3,601
1,976
1,490
1,211
8,961
571
1,698
3,296
330

24,397
63,798
57,607
86,753
62,834
14,349
18,350
55,161
5,424
15,437
22,050
43,589

2,562
6,970
6,312
9,885
7,188
1,559
1,780
5,395
514
1,492
2,107
3,920

21
20
19
22
22
19
23
17
21
21
20
19

Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14

100
94
93
97
92
91
90
92
93
91
93
89

87
88
88
85
86
82
82
83
85
85
85
78

91
91
92
87
87
83
85
91
89
87
87
79

28,305
962
798
1,022
681
7,530
2,183
576
622
364
236
2,811

94,170
11,165
6,607
10,225
6,698
21,189
9,035
4,745
70,693
3,848
1,077
173,696

9,083
1,006
591
923
597
1,869
777
417
6,100
340
94
14,650

20
20
20
20
18
21
18
20
22
22
19
20

Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15

88
82
82
81
80
80
77

71
75
75
70
68
73
72

79
80
76
72
78
75
76

11,482
4,942
4,891
562
419
13,428
218

31,436
8,237
10,611
4,880
3,161
23,921
2,145

2,567
657
831
370
238
1,837
160

20
19
22
21
19
21
17

(Thou. Sh.) (Million Rp)

1,889
187
1,552
135
518
46
1,633
16,689
32,453
3,145
59,594
5,743
7,220
644
55,011
5,402
80,350
7,508
12,373
1,116
108,510
10,049
37,200
354,042

21
17
21
20
21
20
21
19
20
20
21
21

INPC Bank Artha Graha Internasional Tbk.

Financial Data and Ratios

Book End : December

Public Accountant : Tjahjadi & Tamara (Member of Morison International)

BALANCE SHEET

Dec-10

Dec-11

Dec-12

Dec-13

Dec-14

207,578

214,633

232,428

315,001

335,614

TOTAL ASSETS AND LIABILITIES (Bill. Rp)

(Million Rp except Par Value)

Cash on Hand

Assets

Placements with Other Banks

2,026,532

2,051,448

437,722

1,069,837

596,905

Marketable Securities

1,852,632

1,695,402

1,601,011

1,664,066

2,026,154

Loans

10,985,190 13,111,320 15,201,934 15,352,474 17,018,062

137

137

137

137

137

Fixed Assets

162,601

161,154

726,714

712,468

701,884

Other Assets

130,612

38,966

60,959

49,306

130,141

Investment

Total Assets

17,063,094 19,185,436 20,558,770 21,188,582 23,453,347

12.44%

Growth (%)
Deposits
Taxes Payable
Fund Borrowings
Other Liabilities
Total Liabilities

Paid up Capital
Paid up Capital (Shares)
Par Value
Retained Earnings
Total Equity

3.06%

10.69%

19,000
14,250
9,500
4,750
-

14,753,904 16,296,638 17,451,423 17,509,014 19,729,751

13,834

15,395

10,632

21,810

2010

2011

2012

8,820

6,615

4,410

2,205

492,190

61,763

42,867

40,188

2014

TOTAL EQUITY (Bill. Rp)

16,008,637 18,031,095 18,621,443 18,576,759 20,734,071

12.63%

3.27%

-0.24%

11.61%

1,502,424

1,502,424

1,502,424

1,502,424

1,502,424

950,804

950,804

950,804

1,451,228

1,451,228

8,575

8,575

8,575

13,088

13,088

111

111

111

111

111

-315,681

-215,251

63,116

289,053

851,126

1,054,458

1,154,341

1,937,327

2,611,823

2,719,276

9.47%

67.83%

34.82%

4.11%

Growth (%)

2013

23,751

26,410

Growth (%)
Authorized Capital

7.16%

Liabilities

23,750

2,612

2,719

2,719

1,937

2,165

1,610

1,054

1,154

1,055

500

-54

INCOME STATEMENTS
Total Interest Income

Dec-10

Dec-11

Dec-12

Dec-13

Dec-14

1,505,178

1,544,766

933,580

1,940,361

2,249,421

2.63%

-39.56%

107.84%

15.93%

918,250

961,737

467,826

942,104

1,294,645

69,768

178,416

39,225

84,450

92,270

Growth (%)
Interest Expenses
Other Operating Revenue
Other Operating Expenses

527,402

637,066

455,230

775,335

855,073

Income from Operations

129,294

124,378

49,749

307,372

191,973

-3.80%

-60.00%

517.85%

-37.54%

-52

-13,759

-14,196

Growth (%)

2010

2011

2012

2013

2014

TOTAL INTEREST INCOME (Bill. Rp)

2,249
1,940
1,791

1,505

1,545

1,332

934

Non-Operating Revenues

-11,743

1,360

Income Before Tax

117,551

125,739

49,697

293,613

177,777

Provision for Income Tax

33,882

25,308

-13,419

67,676

67,192

Profit for the period

83,669

100,430

63,116

225,937

110,585

20.03%

-37.15%

257.97%

-51.05%

Growth (%)
Period Attributable
Comprehensive Income
Comprehensive Attributable

63,116

225,937

110,585

83,669

99,884

63,116

225,937

110,585

225,937

110,585

873

414

-45

2010

2011

2012

2013

2014

PROFIT FOR THE PERIOD (Bill. Rp)

226
226

RATIOS
Dividend (Rp)

Dec-10

Dec-11

Dec-12

Dec-13

Dec-14

7.36

17.26

8.45

BV (Rp)

122.97

134.62

225.93

199.55

207.76

DAR (X)

0.94

0.94

0.91

0.88

0.88

DER(X)

15.18

15.62

9.61

7.11

7.62

ROA (%)

0.49

0.52

0.31

1.07

0.47

ROE (%)

7.93

8.70

3.26

8.65

4.07

OPM (%)

8.59

8.05

5.33

15.84

8.53

NPM (%)

5.56

6.50

6.76

11.64

4.92

EPS (Rp)

Payout Ratio (%)

Yield (%)

180

111

134

84

100
63

88

42

-5

2010

2011

2012

2013

2014