Bakrie Sumatera Plantations
PT Bakrie Sumatera Plantations Tbk, together with its subsidiaries, engages in the plantation, processing, and trading of agricultural and industrial products in Indonesia. The company operates through Palm Oil and Derivatives, Rubber, and Oleochemical segments. The Palm Oil and Derivatives segment processes, markets, and sells palm oil, as well as develops and maintains palm oil. Its palm oil de… Read more
Bakrie Sumatera Plantations (UNSP) - Net Assets
Latest net assets as of June 2025: Rp-5.26 Trillion IDR
Based on the latest financial reports, Bakrie Sumatera Plantations (UNSP) has net assets worth Rp-5.26 Trillion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp3.33 Trillion) and total liabilities (Rp8.59 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 | Rp-5.26 Trillion |
| % of Total Assets | -158.2% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | -257.19% |
| Growth Volatility | 206.47 |
Bakrie Sumatera Plantations - Net Assets Trend (2000–2024)
This chart illustrates how Bakrie Sumatera Plantations's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Bakrie Sumatera Plantations (2000–2024)
The table below shows the annual net assets of Bakrie Sumatera Plantations from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp-5.28 Trillion | +11.06% |
| 2023-12-31 | Rp-5.93 Trillion | +0.40% |
| 2022-12-31 | Rp-5.96 Trillion | +13.58% |
| 2021-12-31 | Rp-6.89 Trillion | +1.68% |
| 2020-12-31 | Rp-7.01 Trillion | -28.72% |
| 2019-12-31 | Rp-5.45 Trillion | -279.62% |
| 2018-12-31 | Rp-1.43 Trillion | -206.27% |
| 2017-12-31 | Rp-468.44 Billion | -139.11% |
| 2016-12-31 | Rp1.20 Trillion | -64.32% |
| 2015-12-31 | Rp3.36 Trillion | -19.19% |
| 2014-12-31 | Rp4.15 Trillion | -14.65% |
| 2013-12-31 | Rp4.87 Trillion | -38.50% |
| 2012-12-31 | Rp7.91 Trillion | -12.62% |
| 2011-12-31 | Rp9.06 Trillion | +5.97% |
| 2010-12-31 | Rp8.55 Trillion | +220.03% |
| 2009-12-31 | Rp2.67 Trillion | +8.08% |
| 2008-12-31 | Rp2.47 Trillion | +3.54% |
| 2007-12-31 | Rp2.39 Trillion | +271.46% |
| 2006-12-31 | Rp642.49 Billion | +30.93% |
| 2005-12-31 | Rp490.73 Billion | +20.11% |
| 2004-12-31 | Rp408.58 Billion | +312.61% |
| 2003-12-31 | Rp99.02 Billion | +422.45% |
| 2002-12-31 | Rp18.95 Billion | +133.25% |
| 2001-12-31 | Rp-57.00 Billion | -520.92% |
| 2000-12-31 | Rp13.54 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Bakrie Sumatera Plantations'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 1261088100000000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp1.48 Trillion | % |
| Other Components | Rp5.85 Trillion | % |
| Total Equity | Rp-5.28 Trillion | 100.00% |
Bakrie Sumatera Plantations Competitors by Market Cap
The table below lists competitors of Bakrie Sumatera Plantations ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Midsummer AB (publ)
ST:MIDS
|
$19.38 Million |
|
Form Bio Co. Ltd.
KQ:377220
|
$19.38 Million |
|
Inzi Display Co.Ltd
KQ:037330
|
$19.38 Million |
|
Western Energy Services Corp
PINK:WEEEF
|
$19.38 Million |
|
Next Entertainment World Co. Ltd
KQ:160550
|
$19.37 Million |
|
Paru Co. Ltd
KQ:043200
|
$19.37 Million |
|
ULMA Construccion Polska SA
WAR:ULM
|
$19.36 Million |
|
Vardhman Holdings Limited
NSE:VHL
|
$19.36 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Bakrie Sumatera Plantations's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -5,418,522,000,000 to -5,276,487,000,000, a change of 142,035,000,000.
- Net income of 138,889,000,000 contributed positively to equity growth.
- Other comprehensive income decreased equity by 1,431,385,000,000.
- Other factors increased equity by 1,434,531,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp138.89 Billion | +2.63% |
| Other Comprehensive Income | Rp-1.43 Trillion | -27.13% |
| Other Changes | Rp1.43 Trillion | +27.19% |
| Total Change | Rp- | % |
Book Value vs Market Value Analysis
This analysis compares Bakrie Sumatera Plantations'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
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp2105.22 | Rp276.00 | x |
| 2006-12-31 | Rp2575.95 | Rp276.00 | x |
| 2007-12-31 | Rp8033.97 | Rp276.00 | x |
| 2008-12-31 | Rp6323.94 | Rp276.00 | x |
| 2009-12-31 | Rp2626.42 | Rp276.00 | x |
| 2010-12-31 | Rp6597.50 | Rp276.00 | x |
| 2011-12-31 | Rp6526.83 | Rp276.00 | x |
| 2012-12-31 | Rp5727.42 | Rp276.00 | x |
| 2013-12-31 | Rp3507.82 | Rp276.00 | x |
| 2014-12-31 | Rp3031.42 | Rp276.00 | x |
| 2015-12-31 | Rp2452.41 | Rp276.00 | x |
| 2016-12-31 | Rp873.50 | Rp276.00 | x |
| 2017-12-31 | Rp-341.42 | Rp276.00 | x |
| 2018-12-31 | Rp-741.03 | Rp276.00 | x |
| 2019-12-31 | Rp-1789.56 | Rp276.00 | x |
| 2020-12-31 | Rp-2332.10 | Rp276.00 | x |
| 2021-12-31 | Rp-2280.57 | Rp276.00 | x |
| 2022-12-31 | Rp-2191.39 | Rp276.00 | x |
| 2023-12-31 | Rp-2167.27 | Rp276.00 | x |
| 2024-12-31 | Rp-2110.46 | Rp276.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Bakrie Sumatera Plantations 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): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.97%
- • Asset Turnover: 0.72x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is below the historical average (19.70%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 400.74% | 21.23% | 0.42x | 45.23x | Rp74.06 Billion |
| 2003 | 78.00% | 16.89% | 0.54x | 8.53x | Rp67.34 Billion |
| 2004 | 23.39% | 13.72% | 0.62x | 2.75x | Rp54.71 Billion |
| 2005 | 23.58% | 13.10% | 0.71x | 2.54x | Rp66.64 Billion |
| 2006 | 26.91% | 14.64% | 0.66x | 2.78x | Rp108.65 Billion |
| 2007 | 8.65% | 10.59% | 0.45x | 1.81x | Rp-32.14 Billion |
| 2008 | 7.03% | 5.92% | 0.62x | 1.90x | Rp-73.45 Billion |
| 2009 | 9.46% | 10.87% | 0.46x | 1.90x | Rp-14.30 Billion |
| 2010 | 8.66% | 23.99% | 0.16x | 2.22x | Rp-111.11 Billion |
| 2011 | 8.29% | 17.07% | 0.23x | 2.08x | Rp-153.89 Billion |
| 2012 | -13.56% | -42.86% | 0.13x | 2.42x | Rp-1.85 Trillion |
| 2013 | -57.40% | -133.05% | 0.12x | 3.74x | Rp-3.24 Trillion |
| 2014 | -15.02% | -23.70% | 0.15x | 4.19x | Rp-1.04 Trillion |
| 2015 | -15.29% | -25.45% | 0.12x | 5.03x | Rp-851.05 Billion |
| 2016 | -40.33% | -30.88% | 0.11x | 12.27x | Rp-603.24 Billion |
| 2017 | 0.00% | -109.02% | 0.11x | 0.00x | Rp-1.59 Trillion |
| 2018 | 0.00% | -75.81% | 0.15x | 0.00x | Rp-1.34 Trillion |
| 2019 | 0.00% | -246.63% | 0.24x | 0.00x | Rp-4.45 Trillion |
| 2020 | 0.00% | -38.06% | 0.33x | 0.00x | Rp-371.05 Billion |
| 2021 | 0.00% | 3.24% | 0.48x | 0.00x | Rp698.87 Billion |
| 2022 | 0.00% | 22.20% | 0.92x | 0.00x | Rp1.48 Trillion |
| 2023 | 0.00% | 2.61% | 0.53x | 0.00x | Rp604.54 Billion |
| 2024 | 0.00% | 5.97% | 0.72x | 0.00x | Rp666.54 Billion |
Industry Comparison
This section compares Bakrie Sumatera Plantations's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $2,205,385,688,408
- Average return on equity (ROE) among peers: 4.46%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Bakrie Sumatera Plantations (UNSP) | Rp-5.26 Trillion | 400.74% | N/A | $19.37 Million |
| Astra Agro Lestari Tbk (AALI) | $1.56 Trillion | 17.96% | 0.82x | $174.24 Million |
| Asia Sejahtera Mina Tbk (AGAR) | $106.97 Billion | 0.02% | 0.84x | $3.78 Million |
| PT Agung Menjangan Mas Tbk (AMMS) | $46.13 Billion | 1.47% | 0.02x | $5.42 Million |
| Andira Agro Tbk PT (ANDI) | $259.17 Billion | 4.82% | 0.88x | $5.66 Million |
| Austindo Nusantara Jaya Tbk (ANJT) | $433.28 Million | 8.54% | 0.51x | $1.16 Million |
| PT Cilacap Samudera Fishing Industry Tbk (ASHA) | $30.47 Billion | 2.11% | 0.81x | $9.07 Million |
| PT Janu Putra Sejahtera Tbk (AYAM) | $17.78 Billion | 10.86% | 11.23x | $15.47 Million |
| Bumi Teknokultura Unggul Tbk (BTEK) | $1.11 Trillion | -10.30% | 2.66x | $26.58 Million |
| Charoen Pokphand Indonesia TBK PT (CPIN) | $15.70 Trillion | 15.91% | 0.56x | $1.65 Billion |
| Central Proteina Prima Tbk (CPRO) | $3.22 Trillion | -6.74% | 1.70x | $45.45 Million |