Hanson International Tbk
PT Hanson International Tbk, together with its subsidiaries, engages in the development of real estate properties in Indonesia. It develops residential, commercial, shop house, and office properties. The company was formerly known as PT Hanson Industri Utama Tbk. PT Hanson International Tbk was founded in 1971 and is headquartered in South Jakarta, Indonesia.
Hanson International Tbk (MYRX) - Net Assets
Latest net assets as of September 2019: Rp8.50 Trillion IDR
Based on the latest financial reports, Hanson International Tbk (MYRX) has net assets worth Rp8.50 Trillion IDR as of September 2019.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp12.90 Trillion) and total liabilities (Rp4.40 Trillion). 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 | Rp8.50 Trillion |
| % of Total Assets | 65.89% |
| Annual Growth Rate | 35.7% |
| 5-Year Change | 63.0% |
| 10-Year Change | N/A |
| Growth Volatility | 512.31 |
Hanson International Tbk - Net Assets Trend (2000–2018)
This chart illustrates how Hanson International Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Hanson International Tbk (2000–2018)
The table below shows the annual net assets of Hanson International Tbk from 2000 to 2018.
| Year | Net Assets | Change |
|---|---|---|
| 2018-12-31 | Rp7.92 Trillion | +13.82% |
| 2017-12-31 | Rp6.96 Trillion | +15.77% |
| 2016-12-31 | Rp6.01 Trillion | -4.87% |
| 2015-12-31 | Rp6.32 Trillion | +30.04% |
| 2014-12-31 | Rp4.86 Trillion | -0.40% |
| 2013-12-31 | Rp4.88 Trillion | +1826.62% |
| 2012-12-31 | Rp253.35 Billion | +865.66% |
| 2011-12-31 | Rp-33.09 Billion | +70.40% |
| 2010-12-31 | Rp-111.79 Billion | +23.52% |
| 2009-12-31 | Rp-146.18 Billion | +8.71% |
| 2008-12-31 | Rp-160.12 Billion | -279.33% |
| 2007-12-31 | Rp89.29 Billion | -60.57% |
| 2006-12-31 | Rp226.46 Billion | -28.91% |
| 2005-12-31 | Rp318.57 Billion | -4.33% |
| 2004-12-31 | Rp332.99 Billion | -7.55% |
| 2003-12-31 | Rp360.17 Billion | +3.43% |
| 2002-12-31 | Rp348.22 Billion | +594.34% |
| 2001-12-31 | Rp-70.44 Billion | -316.23% |
| 2000-12-31 | Rp32.58 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Hanson International Tbk'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 decreased by 108248121559800.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2018)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp2.32 Trillion | 33.25% |
| Other Components | Rp5.74 Trillion | 82.26% |
| Total Equity | Rp6.98 Trillion | 100.00% |
Hanson International Tbk Competitors by Market Cap
The table below lists competitors of Hanson International Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Wuhan Sante Cableway Group Co Ltd
SHE:002159
|
$244.39 Million |
|
Immutep Limited
PINK:PRRUF
|
$244.42 Million |
|
Shenzhen MinDe Electronics Technology Ltd
SHE:300656
|
$244.43 Million |
|
Genfit S.A.
NASDAQ:GNFT
|
$244.43 Million |
|
Sanyou Corporation Limited
SHE:300932
|
$244.36 Million |
|
Liaoning SG Automotive Group Co Ltd
SHG:600303
|
$244.34 Million |
|
Vietnam Container Shipping JSC
VN:VSC
|
$244.32 Million |
|
China Youzan Ltd
PINK:CHNVF
|
$244.32 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Hanson International Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2017 to 2018, total equity changed from 6,069,173,029,610 to 6,979,851,275,655, a change of 910,678,246,045 (15.0%).
- Net income of 148,793,732,029 contributed positively to equity growth.
- New share issuances of 813,970,497,659 increased equity.
Equity Change Factors (2017 to 2018)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp148.79 Billion | +2.13% |
| Share Issuances | Rp813.97 Billion | +11.66% |
| Other Changes | Rp-52.09 Billion | -0.75% |
| Total Change | Rp- | 15.00% |
Book Value vs Market Value Analysis
This analysis compares Hanson International Tbk'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: 0.63x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 4.17x to 0.63x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp11.98 | Rp50.00 | x |
| 2006-12-31 | Rp8.52 | Rp50.00 | x |
| 2007-12-31 | Rp3.36 | Rp50.00 | x |
| 2008-12-31 | Rp-6.02 | Rp50.00 | x |
| 2009-12-31 | Rp-6.17 | Rp50.00 | x |
| 2010-12-31 | Rp-4.23 | Rp50.00 | x |
| 2011-12-31 | Rp-2.38 | Rp50.00 | x |
| 2012-12-31 | Rp7.79 | Rp50.00 | x |
| 2013-12-31 | Rp140.18 | Rp50.00 | x |
| 2014-12-31 | Rp63.38 | Rp50.00 | x |
| 2015-12-31 | Rp77.13 | Rp50.00 | x |
| 2016-12-31 | Rp70.74 | Rp50.00 | x |
| 2017-12-31 | Rp75.52 | Rp50.00 | x |
| 2018-12-31 | Rp79.10 | Rp50.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Hanson International Tbk 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): 2.13%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 12.29%
- • Asset Turnover: 0.10x
- • Equity Multiplier: 1.67x
- Recent ROE (2.13%) is above the historical average (-12.71%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 0.83% | 0.76% | 0.51x | 2.14x | Rp-30.53 Billion |
| 2005 | -4.53% | -3.64% | 0.53x | 2.36x | Rp-46.28 Billion |
| 2006 | -40.67% | -23.51% | 0.59x | 2.96x | Rp-114.75 Billion |
| 2007 | -153.62% | -47.59% | 0.55x | 5.88x | Rp-146.10 Billion |
| 2008 | 0.00% | 0.00% | 0.00x | 0.00x | Rp-235.06 Billion |
| 2009 | 0.00% | 0.00% | 0.00x | 0.00x | Rp28.56 Billion |
| 2010 | 0.00% | 30.84% | 0.82x | 0.00x | Rp44.89 Billion |
| 2011 | 0.00% | 44.01% | 0.21x | 0.00x | Rp87.08 Billion |
| 2012 | 6.08% | 10.73% | 0.11x | 5.36x | Rp-8.17 Billion |
| 2013 | 0.23% | 6.26% | 0.03x | 1.16x | Rp-448.20 Billion |
| 2014 | 0.02% | 4.15% | 0.00x | 1.25x | Rp-458.14 Billion |
| 2015 | -0.98% | -68.23% | 0.01x | 1.46x | Rp-624.33 Billion |
| 2016 | 1.23% | 9.56% | 0.09x | 1.46x | Rp-504.83 Billion |
| 2017 | -1.40% | -9.63% | 0.09x | 1.65x | Rp-692.16 Billion |
| 2018 | 2.13% | 12.29% | 0.10x | 1.67x | Rp-549.19 Billion |
Industry Comparison
This section compares Hanson International Tbk's net assets metrics with peer companies in the Real Estate Operations industry.
Industry Context
- Industry: Real Estate Operations
- Average net assets among peers: $2,676,647,776,269
- Average return on equity (ROE) among peers: -0.86%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Hanson International Tbk (MYRX) | Rp8.50 Trillion | 0.83% | 0.52x | $244.37 Million |
| Armidian Karyatama Tbk PT (ARMY) | $1.47 Trillion | 1.47% | 0.18x | $18.63 Million |
| Cowell Development Tbk (COWL) | $1.13 Trillion | -6.12% | 2.17x | $959.03K |
| Rimo International Lestari Tbk PT (RIMO) | $5.43 Trillion | 2.06% | 0.20x | $1.04 Million |