Monday, November 19, 2012

Eyeing a larger pie on hotel business

by Trimegah

SSIA increased ownership on its subsidiary, Suryalaya Anindita International (own Melia Jakarta, Meli Bali, and Banyan Tree Ungasan Resort), to 86.78% from 53.75%. SSIA allocated USD25mn for the addition, which is funded from internal cash and loan from Melia Hotel International. We believe this is a positive catalyst as SAI’s hotel business has wide GPM of 66% and contributes around 24% in SSIA’s gross profi t in 3Q12. However, please note that 3Q12 hotel revenue slipped 1% YoY, underperforming our expectation (only 66% from our FY12 hotel revenue), as Melia Jakarta still under renovation since Jun’11.

Attaining bigger exposure to infrastructure

SSIA decided to have a broader reach on infrastructure business by purchasing 20.5% stake on PT Lintas Marga Sedaya (LMS), who own Cikampek-Palimanan toll road concession (116km long with total project value of  Rp7.7tr). The total investment for ownership in LMS is around USD12mn. While for  the toll-road construction project funding, SSIA has received approval from shareholders to inject capital of Rp167bn and issue mezzanine loan as much as Rp516bn (with 16% interest rate). The mezzanine loan also carries an option to convert the loan into LMS’ shares upon maturity.

Revisiting our forecast to refl ect strong result

We revised our model to refl ect SSIA’s strong 3Q12 result, which formed 104% of our FY12 result. SSIA booked faster recognition in 3Q12, reaching Rp785bn or 98% of our FY12 industrial land sales expectation. Thus, we increase our recognition assumption that upgrades our industrial land sales to Rp998bn (+17% from our previous assumption, +25% YoY) in FY12, Rp1.06tr in FY13 (+7% YoY), and Rp1.15tr in FY14 (+8% YoY). We also include the additional Cikampek-Palimanan toll-road project, which will generate Rp7.7tr for the next 30 months.


Despite the positive catalysts, we maintain our HOLD recommendation due to limited upside potential (+2.5%) from our target price of Rp1,200/share (reflecting 30% discount to our NAV). Please note that our SSIA’s NAV is assuming: 1) USD120/sqm for the existing 280ha land in Karawang, 2) Successful 350ha land acquisition in Bekasi area, and 3) We have not take into account the 1,000ha potential land addition in Karawang, until we receive more confi rmation on the execution.


  1. Hi, Nice post thanks for sharing. Would you please consider a shout out to my website on your next post, I’ll return the favor. Please email me back. Thanks!

    Aaron Grey
    aarongrey112 at

    Insurance blog

  2. Silahkan kunjungi juga : Agen Sabung Ayam Agen Adu Ayam
    Pin BB: 2B4BB06A
    Wechat: asianbet_77
    YM :
    sms/WA: +63 910 521 37234

  3. Mari bergabung bersama ASIANBET77.COM Disini kami menyediakan berbagai macam jenis permainan betting online, seperti Taruhan Bola Online, Casino Online, Togel Online, Sabung Ayam Online dan masih banyak lagi game taruhan online lainnya....

    Pendaftaran gratis tidak dikenakan biaya apapun juga, minimal Deposit sangat ringan, hanya dengan Rp 100.000 saja anda sudah bisa bergabung bersama kami. ASIANBET77.COM bekerja sama dengan bank lokal yakni BCA, MANDIRI & BNI. Sehingga memudahkan anda untuk bertransaksi bersama kami.

    Customer service kami yang Ramah dan Profesional akan siap membantu anda selama 24 jam full, ayo segera daftarkan diri anda bersama kami ASIANBET77.COM. Dan dapatkan promo2 menarik dari kami.untuk keterangan lebih lanjut silahkan hubungi CS kami :

    YM :
    Wechat : asianbet_77
    sms center : +639052137234
    pin bb : 2B4BB06A

  4. Artikel yang bagus dan bermanfaat sekali, menambah wawasan saya
    Btw Numpang iklan yah
    Yuk mari mampir di , Kami sebagai Master Agen Betting Resmi dan Terpercaya yang ditunjuk sebagai Agen Judi Bola , dan Agen Casino Online , yang merupakan jasa pembuatan account taruhan bola dan casino online seperti :
    Bandar Asia77 , Agen Poker , Agen Asia8 , Agen 1sCasino , Agen Casino , Agen Bola IBCBET , Agen Bola Sbobet . Kami juga menyediakan Prediksi Bola yang cukup akurat dan terpercaya.
    Dan ada Bonus Deposit awal yang menarik loh untuk yang daftar dan langsung deposit hari ini juga. Ayo tunggu apa lagi, langsung saja mampir :)