Buyung Poetra Sembada Tbk PT
PT Buyung Poetra Sembada Tbk engages in the manufacture and trading of rice and its derivative products in Indonesia. The company offers its rice through supermarkets and minimarkets under the Topi Koki, HOKI, Rumah Limas, BPS, Super Belida, HOKAIRI, and Daily Meal brand names. It is involved in the provision of husk power systems; trading of marketable securities; and rental of power plants. The… Read more
Buyung Poetra Sembada Tbk PT (HOKI) - Net Assets
Latest net assets as of September 2025: Rp639.20 Billion IDR
Based on the latest financial reports, Buyung Poetra Sembada Tbk PT (HOKI) has net assets worth Rp639.20 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.06 Trillion) and total liabilities (Rp416.77 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp639.20 Billion |
| % of Total Assets | 60.53% |
| Annual Growth Rate | 54.53% |
| 5-Year Change | -2.24% |
| 10-Year Change | 268.71% |
| Growth Volatility | 205.81 |
Buyung Poetra Sembada Tbk PT - Net Assets Trend (2010–2024)
This chart illustrates how Buyung Poetra Sembada Tbk PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Buyung Poetra Sembada Tbk PT (2010–2024)
The table below shows the annual net assets of Buyung Poetra Sembada Tbk PT from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp647.73 Billion | -2.09% |
| 2023-12-31 | Rp661.57 Billion | -1.09% |
| 2022-12-31 | Rp668.86 Billion | +0.03% |
| 2021-12-31 | Rp668.66 Billion | +0.92% |
| 2020-12-31 | Rp662.56 Billion | +3.27% |
| 2019-12-31 | Rp641.57 Billion | +13.92% |
| 2018-12-31 | Rp563.17 Billion | +18.32% |
| 2017-12-31 | Rp475.98 Billion | +116.28% |
| 2016-12-31 | Rp220.07 Billion | +25.27% |
| 2015-12-31 | Rp175.67 Billion | +758.15% |
| 2014-12-31 | Rp20.47 Billion | +70.42% |
| 2013-12-31 | Rp12.01 Billion | +50.86% |
| 2012-12-31 | Rp7.96 Billion | +12.99% |
| 2011-12-31 | Rp7.05 Billion | +381.85% |
| 2010-12-31 | Rp1.46 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Buyung Poetra Sembada Tbk PT's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 25240.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp243.92 Billion | 38.34% |
| Common Stock | Rp241.94 Billion | 38.03% |
| Other Comprehensive Income | Rp-11.75 Billion | -1.85% |
| Other Components | Rp162.09 Billion | 25.48% |
| Total Equity | Rp636.20 Billion | 100.00% |
Buyung Poetra Sembada Tbk PT Competitors by Market Cap
The table below lists competitors of Buyung Poetra Sembada Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Andfjord Salmon AS
OL:ANDF
|
$10.64 Million |
|
Dana Brata Luhur PT
JK:TEBE
|
$10.64 Million |
|
SWIFT ENERGY TECHNOLOGY BERHAD
KLSE:0337
|
$10.65 Million |
|
TISCALI SPA
F:TIQ
|
$10.65 Million |
|
CSRIF
PINK:CSRIF
|
$10.63 Million |
|
Forte Minerals Corp.
OTCQB:FOMNF
|
$10.63 Million |
|
Saedong Co.Ltd
KQ:053060
|
$10.63 Million |
|
Gyldendal ASA
OL:GYL
|
$10.63 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Buyung Poetra Sembada Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 660,118,944,912 to 636,204,462,000, a change of -23,914,482,912 (-3.6%).
- Net loss of 3,000,947,000 reduced equity.
- Dividend payments of 9,677,753,000 reduced retained earnings.
- Other comprehensive income decreased equity by 12,354,282,027.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-3.00 Billion | -0.47% |
| Dividends Paid | Rp9.68 Billion | -1.52% |
| Other Comprehensive Income | Rp-12.35 Billion | -1.94% |
| Other Changes | Rp1.12 Billion | +0.18% |
| Total Change | Rp- | -3.62% |
Book Value vs Market Value Analysis
This analysis compares Buyung Poetra Sembada Tbk PT's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.03x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 2.04x to 1.03x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Rp33.34 | Rp68.00 | x |
| 2017-12-31 | Rp57.90 | Rp68.00 | x |
| 2018-12-31 | Rp58.18 | Rp68.00 | x |
| 2019-12-31 | Rp66.28 | Rp68.00 | x |
| 2020-12-31 | Rp68.45 | Rp68.00 | x |
| 2021-12-31 | Rp69.11 | Rp68.00 | x |
| 2022-12-31 | Rp69.30 | Rp68.00 | x |
| 2023-12-31 | Rp68.21 | Rp68.00 | x |
| 2024-12-31 | Rp65.74 | Rp68.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Buyung Poetra Sembada Tbk PT utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -0.47%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -0.23%
- • Asset Turnover: 1.16x
- • Equity Multiplier: 1.77x
- Recent ROE (-0.47%) is below the historical average (9.94%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 30.33% | 8.09% | 1.98x | 1.89x | Rp35.71 Billion |
| 2016 | 19.91% | 3.82% | 3.10x | 1.68x | Rp21.81 Billion |
| 2017 | 10.08% | 3.97% | 2.10x | 1.21x | Rp366.26 Million |
| 2018 | 16.02% | 6.30% | 1.89x | 1.35x | Rp33.88 Billion |
| 2019 | 16.17% | 6.27% | 1.95x | 1.32x | Rp39.57 Billion |
| 2020 | 5.74% | 3.24% | 1.29x | 1.37x | Rp-28.20 Billion |
| 2021 | 1.81% | 1.30% | 0.94x | 1.48x | Rp-54.76 Billion |
| 2022 | 0.01% | 0.01% | 1.14x | 1.21x | Rp-66.98 Billion |
| 2023 | -0.22% | -0.11% | 1.23x | 1.58x | Rp-67.48 Billion |
| 2024 | -0.47% | -0.23% | 1.16x | 1.77x | Rp-66.62 Billion |
Industry Comparison
This section compares Buyung Poetra Sembada Tbk PT's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $631,799,965,479
- Average return on equity (ROE) among peers: 6.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Buyung Poetra Sembada Tbk PT (HOKI) | Rp639.20 Billion | 30.33% | 0.65x | $10.64 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $95.16 Billion | 0.04% | 2.76x | $17.28 Million |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $24.58 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $151.05 Billion | 9.90% | 0.16x | $1.26 Million |
| PT Raja Roti Cemerlang Tbk (BRRC) | $20.11 Billion | 5.85% | 1.84x | $2.01 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $267.46 Billion | 7.73% | 2.48x | $23.27 Million |
| Eagle High Plantations Tbk (BWPT) | $164.27 Billion | 0.56% | 1.05x | $52.97 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $935.39 Billion | 8.21% | 0.13x | $5.76 Million |
| Citra Borneo Utama (CBUT) | $-209.50 Billion | 0.00% | 0.00x | $47.87 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $463.40 Billion | 12.59% | 1.22x | $10.68 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $4.70 Trillion | 16.82% | 0.19x | $428.70 Million |