PT Hanson International Tbk

    PT Hanson International Tbk

    IIDX:MYRX
    - -
    IDR
    - -
    - -
    208.88P/E
    PT Hanson International Tbk
    IDX:MYRX
    (Indonesia Stock Exchange)

    Recent

    price

    - -

    P/E

    ratio

    208.88

    div

    yld

    - -

    ROIC.AI

    2005
    2006
    2007
    2008
    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    TTM
    IDR
    14.92
    14.74
    10.84
    - -
    - -
    4.1
    6.9
    4.41
    5.19
    3.33
    1.11
    9.1
    11.01
    13.72
    11.62
    Revenue per Share
    -0.54
    -3.46
    -5.14
    -9.44
    0.59
    1.27
    3.04
    -1.14
    0.33
    0.05
    0.27
    0.87
    -1.53
    1.1
    -0.09
    Basic EPS, GAAP
    -1.69
    -0.98
    -0.07
    - -
    - -
    -3.32
    - -
    -2.94
    -0.01
    -0.02
    -0.02
    -0.02
    -0.02
    -0.03
    -0.08
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Dividend per Share
    11.98
    8.52
    3.36
    -6.02
    -5.5
    -4.23
    -3.18
    4.83
    63.34
    63.38
    75.07
    71.71
    74.13
    78.95
    81.4
    Book Value per Share
    11.98
    8.52
    3.36
    -6.02
    -5.5
    -4.23
    -3.18
    4.83
    63.34
    63.38
    75.07
    71.71
    74.13
    78.95
    81.4
    Tangible Book Value per Share
    26,583
    26,583
    26,583
    26,583
    23,699
    26,583
    26,583
    26,718
    32,733
    72,447
    73,705
    81,356
    80,368
    88,245
    89,388
    Basic Weighted Avg Shares
    396,747
    391,856
    288,196
    - -
    - -
    109,046
    183,463
    117,924
    170,002
    241,197
    81,858
    740,024
    885,133
    1,211,103
    1,038,639
    Sales/Revenue/Turnover
    -1.57
    -19.9
    -23.69
    - -
    - -
    34.54
    64.17
    17.59
    50.76
    27.74
    -31.23
    40.57
    14.71
    34.16
    39.1
    Operating Margin (%)
    - -
    - -
    - -
    3
    7
    9,091
    11,590
    288
    446
    76
    394
    612
    968
    1,145
    1,180
    Depreciation Expense
    -14,427
    -92,107
    -136,743
    -251,076
    13,946
    33,633
    80,742
    -30,335
    10,642
    3,473
    19,826
    70,719
    -122,663
    97,053
    -7,891
    Net Income, GAAP
    - -
    - -
    - -
    - -
    - -
    - -
    5.6
    - -
    98.13
    - -
    - -
    35.21
    - -
    16.87
    26.98
    Effective Tax Rate (%)
    -3.64
    -23.51
    -47.45
    - -
    - -
    30.84
    44.01
    -25.72
    6.26
    1.44
    24.22
    9.56
    -13.86
    8.01
    -0.76
    Profit Margin (%)
    -152,367
    -309,346
    -357,832
    -160,448
    -146,495
    -115,767
    -628,334
    -493,894
    -274,945
    63,749
    221,768
    -635,548
    -1,103,821
    -1,700,765
    -2,395,632
    Working Capital
    73,368
    14,439
    9,134
    - -
    - -
    63,342
    174,275
    106,473
    95,823
    110,421
    1,021,564
    488,383
    348,800
    398,295
    494,000
    LT Debt
    318,565
    226,458
    89,292
    -160,123
    -146,177
    -111,794
    -68,235
    168,139
    4,881,077
    4,861,608
    6,321,844
    6,013,913
    6,962,162
    7,924,440
    8,502,268
    Total Equity
    - -
    - -
    - -
    - -
    3.06
    - -
    47.23
    - -
    0.05
    - -
    - -
    2.58
    - -
    3.44
    2.61
    Return on Invested Capital (%)
    - -
    - -
    - -
    - -
    -43.87
    - -
    30.23
    - -
    0.76
    - -
    - -
    2.8
    - -
    2.71
    1.57
    Return on Capital (%)
    - -
    -33.8
    -86.62
    - -
    - -
    - -
    - -
    - -
    0.45
    0.08
    0.39
    1.24
    -2.07
    1.49
    -0.11
    Return on Common Equity (%)

    Capital Structure

    IDR

    •

    in mil. unless spec.
    Mar'19
    Jun'19
    Sep'19
    ST Debt
    2,642,543
    2,819,013
    3,055,703
    LT Borrowings
    391,749
    398,500
    494,000
    LT Finance Leases
    - -
    - -
    - -
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    88,403
    86,703
    86,703
    Market Capitalization
    8,843,728
    9,103,838
    7,976,696

    Working Capital

    IDR

    •

    in mil. unless spec.
    Mar'19
    Jun'19
    Sep'19
    Total Current Assets
    1,175,494
    1,315,047
    1,191,638
    Cash, Cash Equivalents & STI
    209,101
    217,750
    220,783
    Accounts Receivable, Net
    218
    31,618
    31,613
    Inventories
    655,764
    744,747
    654,089
    Total Current Liabilities
    3,139,834
    3,335,750
    3,587,271
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    2,642,543
    2,819,013
    3,055,703
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    IDR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    243.98%
    10.87%
    13.82%
    Free Cash Flow
    - -
    142.37%
    92.89%
    Net Income, GAAP
    11.07%
    41.52%
    -179.12%
    Sales/Revenue/Turnover
    - -
    167.26%
    36.83%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2017
    36,331
    271,982
    547,601
    65,550
    885,133
    2018
    306,664
    307,417
    481,394
    115,627
    1,211,103
    2019
    289,927
    238,896
    394,189
    - -
    - -

    Quarterly Earnings Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2017
    -0.63
    - -
    - -
    - -
    -1.53
    2018
    0.94
    - -
    - -
    - -
    1.1
    2019
    0.08
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2017
    - -
    - -
    - -
    - -
    - -
    2018
    - -
    - -
    - -
    - -
    - -
    2019
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business