Chandra Asri Petrochemical Tbk PT (TPIA IJ) - DuPont Analysis In Billions of IDR except Per...

Transcribed Image Text:

Chandra Asri Petrochemical Tbk PT (TPIA IJ) - DuPont Analysis In Billions of IDR except Per Share 12 Months Ending Tax Burden FY 2014 12/31/2014 FY 2015 12/31/2015 FY 2016 12/31/2016 FY 2017 12/31/2017 FY 2018 12/31/2018 Net Inc to Comn/Pre-Tax Profit % Adjustment Factor Normlzd Net Inc/Net Inc to Cmn Interest Burden Pre-Tax Profit/EBIT % Operating Margin 68,23 71,11 74,14 73,41 71,32 1,00 1,00 1,00 1,01 1,00 92,73 93,03 97,82 97,58 97,77 EBIT/Revenue % Asset Turnover 12,09 13,41 21,29 16,34 14,03 Revenue/Avg Assets 1,39 1,33 1,04 0,86 0,90 Leverage Ratio Avg Assets/Avg Equity 1,61 1,54 1,30 1,24 1,23 Adjusted Return on Equity 17,23 18,06 20,83 12,55 10,78 5 Year Average Adj ROE 22,15 20,20 19,90 17,68 15,89 Payout Ratio 15,62 14,82 12,73 16,69 28,97 Sustainable Growth Rate 14,52 15,40 18,18 10,37 7,67 Chandra Asri Petrochemical Tbk PT (TPIA IJ) - DuPont Analysis In Billions of IDR except Per Share 12 Months Ending Tax Burden FY 2014 12/31/2014 FY 2015 12/31/2015 FY 2016 12/31/2016 FY 2017 12/31/2017 FY 2018 12/31/2018 Net Inc to Comn/Pre-Tax Profit % Adjustment Factor Normlzd Net Inc/Net Inc to Cmn Interest Burden Pre-Tax Profit/EBIT % Operating Margin 68,23 71,11 74,14 73,41 71,32 1,00 1,00 1,00 1,01 1,00 92,73 93,03 97,82 97,58 97,77 EBIT/Revenue % Asset Turnover 12,09 13,41 21,29 16,34 14,03 Revenue/Avg Assets 1,39 1,33 1,04 0,86 0,90 Leverage Ratio Avg Assets/Avg Equity 1,61 1,54 1,30 1,24 1,23 Adjusted Return on Equity 17,23 18,06 20,83 12,55 10,78 5 Year Average Adj ROE 22,15 20,20 19,90 17,68 15,89 Payout Ratio 15,62 14,82 12,73 16,69 28,97 Sustainable Growth Rate 14,52 15,40 18,18 10,37 7,67