JUN UNE E 20 2020 20 1 2 3 Disclaimer The information - - PowerPoint PPT Presentation

jun une e 20 2020 20
SMART_READER_LITE
LIVE PREVIEW

JUN UNE E 20 2020 20 1 2 3 Disclaimer The information - - PowerPoint PPT Presentation

PT Mega Manunggal Property Tbk JUN UNE E 20 2020 20 1 2 3 Disclaimer The information contained in this presentation has been prepared by PT Mega Manunggal Property Tbk. (the Company) and is being furnished to you solely for your


slide-1
SLIDE 1

1

PT Mega Manunggal Property Tbk

JUN UNE E 20 2020 20

slide-2
SLIDE 2

2

slide-3
SLIDE 3

3

slide-4
SLIDE 4

4

Disclaimer

The information contained in this presentation has been prepared by PT Mega Manunggal Property Tbk. (the “Company”) and is being furnished to you solely for your information and may not be reproduced or redistributed to any other person, in whole or in part in any manners or for any purpose. In particular, neither the information contained in this presentation nor any copy hereof may be, directly or indirectly, taken or transmitted into or distributed in any jurisdiction which prohibits the same except in compliance with applicable securities laws. This presentation does not contain all material information concerning the Company and the information set forth in these materials is subject to change without notice. The third party information and statistical data in this presentation have been obtained from sources the Company believes to be reliable but there can be no assurance as to the accuracy or completeness of the included information. No reliance should be placed on, the fairness, accuracy, completeness or correctness of the information, or opinions contained herein. None of the Company, its directors, officers, shareholders, advisors or representatives makes any representation or warranty, express or implied, as to the accuracy or completeness of the information in this presentation, and nothing in this presentation is, or should be relied upon as, a promise or representation by any of them. None of the Company, its directors, officers, shareholders, advisors or representatives shall have any responsibility or liability whatsoever (for negligence or otherwise) for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in connection with this presentation. Certain statements in this presentation may constitute “forward-looking statements”, including statements regarding the Company’s expectations and projections for future

  • perating performance and business prospects. Such forward-looking statements are based on numerous assumptions regarding the Company’s present and future business

strategies and the environment in which the Company will operate in the future. Such forward-looking statements speak only as of the date on which they are made. Accordingly, the Company expressly disclaims any obligation to update or revise any forward-looking statement contained herein to reflect any change in the Company’s expectations with regard to new information, future events or other circumstances. The Company does not make any representation, warranty or prediction that the results anticipated by such forward-looking statements will be achieved, and such forward-looking statements represent, in each case, only one of many possible scenarios and should not be viewed as the most likely or standard scenario. Accordingly, parties reviewing this presentation should not place undue reliance on any forward-looking statements. The information contained in this presentation should be considered in the context of the circumstances prevailing at the time and has not been, and will not be, updated to reflect material developments which may occur after the date of the presentation. This presentation is not intended to form basis any investment decision to purchase securities of the Company and does not constitute or form part of, and should not be construed as, any offer for sale or subscription of or solicitation or invitation of any offer to buy or subscribe for any securities of the Company in any jurisdiction, including the United States. The Company’s securities have not been and will not be registered under the United States Securities Act of 1933, as amended (the “Securities Act”), and may not be offered, sold or delivered within the United States absent registration under or an applicable exemption from the registration requirements of the Securities Act and this presentation does not constitute or form a part of any offer to sell or solicitation of an offer to purchase or subscribe for securities in Indonesia in which such offer, solicitation or sale would be unlawful prior to registration and such registration being deemed effective by the Otoritas Jasa Keuangan. By reviewing this presentation, you acknowledge this Disclaimer and agree to be bound by the foregoing limitations, and you acknowledge that you will be solely responsible for your own assessment of the market and the market position of the Company and that you will conduct your own analysis and be solely responsible for forming your own view of the potential future performance of the business of the Company.

slide-5
SLIDE 5

5

Agenda Presentation

Section Pages 1 Who we are 6 2 Growth strategy 17 3 On the right track 23 4 Strong growth opportunity 28 5 Key financial 47 6 Assets in details 53 7 Other financial info 65

slide-6
SLIDE 6

6

Section 1

Who We Are

slide-7
SLIDE 7

7

Company At A Glance

Overview

  • PT. Mega Manunggal Property Tbk

(“MMP”) is a warehouse provider that supports industrial property needs in Indonesia focusing on developing, owning and operating logistic properties with a focus in warehousing that specifically meet international standards. Established on mid 2010, currently MMP has Net Leasable Area of area total 450,827 m2 - including a 90,000 m2 NLA warehouse for PT Unilever Indonesia,

  • ne
  • f

the largest Unilever warehouses globally.

Projects Currently MMP have 11 assets in many different strategic locations: MM2100, Bekasi:

  • Unilever Mega DC
  • Li & Fung Logistic
  • Selayar
  • Block AE

Cikarang, Bekasi:

  • Delta Silicon III

Halim Cililitan, East Jakarta:

  • Intirub Business Park

Tapos, Depok:

  • Lazada Phase I & Phase II

Jababeka:

  • Cibatu warehouse
  • Jababeka Warehouse

Cileungsi:

  • Cileungsi warehouse

Manyar, Gresik:

  • Manyar Phase I

MMP is currently constructing a warehouse in Pondok Ungu Bekasi, a warehouse in Manyar (Ph II & III), East Java and a warehouse in Osowilangun, East Java.

Facilities

Facilities of PT. Mega Manunggal Property Tbk are developed with specifications which refer to international standards to meet the demand in the Indonesian logistics services business while keeping the specifications comply to local regulations. MMP is committed to give good quality products and deliver added value services to support the client’s business.

slide-8
SLIDE 8

8

Structure of PT Mega Manunggal Property Tbk

99.99%

PT Mega Manunggal Property Tbk

Unilever Mega DC Li & Fung Intirub Business Park I & II Selayar PT Mega Khatulistiwa Properti PT Mega Tridaya Properti

55.00%

PT Intirub

99.76% 99.50% 45.00%

GIC PT Mega Properti Logistik Nusantara

99.99%

Cibitung Airport Cibitung Cibatu Depok Cileungsi Bekasi Pondok Ungu Manyar Jababeka

99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 99.99% 99.62% 99.99%

Cikarang PT Mega Dharma Properti PT Manunggal Persada Properti PT Subang Horison Properti PT Subang Cakrawala Properti PT Mega Buana Properti Logistik PT Manunggal Timur Properti PT Bukit Properti Logistik PT Mega Cahaya Properti PT Mega Angkasa Properti PT Ace Dalle Mega Properti PT Mega Cakrawala Internusa Properti PT Mega Jaya Lestari Properti

99.40% 99.40% 99.62%

PT Mega Arga Properti

99.62%

PT Mega Surya Properti

99.62%

PT Mega Aruna Nusantara Properti PT Mega Samudera Internusa Properti

99.62%

PT Mega Sumber Anugerah Properti

99.62%

PT Mega Bawana Properti

99.62%

PT Indo Log Advisory

99.60%

PT Indo Log One

99.60%

slide-9
SLIDE 9

9

Board of Directors

Bonny Budi Setiawan President Director Has been the Company’s Director since 2015 and appointed as the President Director in January 2017. Earned a Bachelor of Business Administration in Accounting and Finance from Simon Fraser University, Canada (1997). Previously served as Executive Director of PT UBS Securities Indonesia (2011-2015); Senior Vice President of PT Danareksa Sekuritas, Jakarta (2010 - 2011); Vice President of Research Division of PT Danareksa Sekuritas in Jakarta (2009 - 2010); Vice President of Research Division of Merrill Lynch, Jakarta (2007 - 2009); Vice President of Research Division of PT CIMB-GK Securities, Assistant Vice President of research division of PT Danareksa Sekuritas (2005 - 2007); Supervisor Consultant Financial Advisory Services (FAS) of Prijohandojo Boentoro & Co. (2003 - 2005); Research Analyst of PT Panin Sekuritas (2002 - 2003) and Export Supervisor of PT Pabrik Kertas Tjiwi Kimia (1998-2000). Loa Siong Lie Director Has been appointed as the Independent Director since 2017. He is in charge of technical and construction. He earned Civil Engineering Bachelor’s degree from University of Tarumanegara, Jakarta in 1996. He was Project Manager for PT Sinar Menara Deli (2016 – 2017), Project Manager for PT Supra Megah Utama ( 2012 - 2016), Site Manager for PT Pradani Sukses Abadi (2010 – 2012), Site Manager for PT Intersatria Budi Karya Pratama (2007 – 2010). Construction Manager for PT Praga Artamida ( 1996 – 2007).

slide-10
SLIDE 10

10 10

Company Milestone

slide-11
SLIDE 11

11 11

Investment Consideration

Provider of high quality and international standard logistic properties

1

Proven track record in developing and delivering logistic properties

2

Solid business model that provides stable and recurring cash flow

3

Strategically located logistic properties in Indonesia

4 5

Diversified and strong client base

slide-12
SLIDE 12

12 12

  • 1. Provider of high quality and international standard logistic properties

Note: Not all MMP’s logistic properties are equipped with the above specifications

Typical specification from high-performance logistic properties

1 2 3 3

Office space Better working environment for employees

3 1

Car Berths Number of facilities that allow trucks to loading/unloading efficiently

2 Dock shelters

To prevent and protect from wind, rain, moisture, dust, etc., while handling cargos.

Ceiling height of 9,0 m or more to provide space for cargo lifting using forklifts Distance between pillar 8,0 m or more to increase efficiency Floor capacity 4 ton/m2 or more to accommodate use

  • f forklifts

We are the first mover in provider of modern logistic property, focusing on developing, owning and operating logistic properties, with a focus in warehousing that specifically meet international standards

slide-13
SLIDE 13

13 13

163,624 163,624 231,765 302,100 340,001 450,827 98.2% 99.9% 99.9% 99.6% 98.6% 97.6%* 50.0% 60.0% 70.0% 80.0% 90.0% 100.0% 2015 2016 2017 2018 2019 Q2 20

  • 100,000

200,000 300,000 400,000 500,000

  • 2. Proven track record in developing and delivering logistic properties

MMP has proven track record in acquiring land and developing logistic properties, which generally takes around 9 to 18 months to complete construction.

Growth in NLA in the past years

Project Land Area Net Leasable Area Date of Construction Months to develop Delivery date Unilever Mega DC 197,690 m2 90,288 m2 Dec 2010 16 months Apr 2012 Li & Fung 34,637 m2 21,325 m2 Jul 2012 11 months May 2013 Lazada (Ph I & Ph II) 90,041 m2 67,579 m2 Jan 2016 / Oct 2018 (ph.II) 16 /15 months Apr 2017 / Feb 2020 Cibatu 50,000 m2 36,335 m2 Jun 2016 18 months Dec 2017 DS III 100,000 m2 67,475 m2 Mar 2018 / Jul 2019 (ph II & III) 16 / 12 months Jul 2019 / Jun 2020 Jababeka 49,351 m2 31,608 m2 Oct 2018 17 months Mar 2020

Standard / Multi Tenant

Project Land Area Net Leasable Area Date of Construction Months to develop Delivery date Intirub Business Park I & II 57, 894 m2 37,450 m2 (warehouse) + 9,247 m2 (office) Apr 2011 / Dec 12 (ph II) 9 / 18 months Jan 2012 / Apr 2014 Selayar 9,164 m2 5,620 m2 Apr 2014 12 months Apr 2015 Block AE 35,740 m2 38,739 m2 Sep 2016 18 months Feb 2018 Cileungsi 50,004 m2 31,481 m2 Sep 2016 18 months Feb 2018 Manyar ph.I 114,614 m2 13,680 m2 Aug 2018 18 months Mar 2020

Built-to-suit

m2 NLA

CAGR : 22.5%

*including commitment contracts

slide-14
SLIDE 14

14 14

 MMP focuses towards developing warehouse with size of 10.000 to 100.000 m2.  Stable operating cash flow with greater upside potential from improving economy cycle, while at the same time sheltered against

downside risks from economy slowing.

 High operating leverage with high EBITDA margin.  Improve tenants’ efficiency and productivities through centralization of warehouses.

  • 3. Solid business model that provides stable and recurring cash flow

Unilever Mega DC Li & Fung

Intirub Business Park

Selayar Operating Assets Lazada Cibatu Block AE Cileungsi Manyar Jababeka DS III

slide-15
SLIDE 15

15 15

Jakarta, Banten & Jabar 57% Jateng 6% Jatim 9% Riau &

  • Kep. Riau

9% Sumut 4% Sumbar 1% Sulsel 2% Sulte… Kaltim 3% Bangka Belitung 5% Jakarta, Banten & Jabar 71% Jateng 5% Jatim 8% Riau &

  • Kep. Riau

8% Sumut 5% Sumbar 0% Sulsel 2% Kaltim 1%

  • 4. Strategically located logistic property in Indonesia

 Near centre of production and consumption  Easy access towards transportation network  Easy supply of labour workforce and convenient

transportation for employees

 Provide benefits to tenants in reducing logistic costs

Source: Himpunan Kawasan Industri

% Industrial estate areas % Industrial estates that are developed

Located in Java Island that is the centre for industries with the largest industrial estates in Indonesia

BEST

Cinere Kunciran Tangerang Cengkareng Penjaringan Tanjung Priok DKI Jakarta Kebon Jeruk Ulujami Veteran (Pd Pinang) Jagorawi (Cimanggis) Jawa Barat Cibitung Cikunir Jatiasih Hankam Raya (Jatiwarana) Taman Mini Laut Jawa Banten Bekasi Cakung Cilincing (Rorotan)

15 14 13 12

9

8 7 6 5 3 2 1 16 17 11 4 10

Operational In construction Negotiation/tender Contract signed

1

to

9

JORR I 10 to 17 JORR II

Located in Java Island that is the centre for industries with the largest industrial estates in Indonesia

slide-16
SLIDE 16

16 16

E-commerce

  • 5. Diversified and strong client base

Logistic Manufacturing

Clients Tenant profile of MMP’s logistic properties as of June 2020

Automotive 31% 49% 16% 1%3% Manufacture Logistics E-commerce Trading Others

slide-17
SLIDE 17

17 17

Section 2

Growth Strategy

slide-18
SLIDE 18

18 18

A strategy that focuses on three factors of success to reach scalable size

Three factors of success

Efficiency Funding Volume

600,000 m2 NLA

 To achieve our NLA target of 600,000 m2 by end of 2021  Continues to reduce construction cost to maximize yield

to cost

 Sustainable of funding structure and recycle of cash  To accelerate growth and generate stable cash flow  Sustain profitability and greater EBITDA margin  Timely execution of development  To increase transparency and good corporate

governance Our strategy is simplified into three factors – funding, efficiency and volume. Timely ability to seek flexible funding structure and continues effort to reduce cost will maximize yield to cost. This will lead to greater profitability. Our initial scalable size to be achieved by end of 2021 is 600,000m2 NLA.

slide-19
SLIDE 19

19 19

Focus in built to suit warehouse

Facts  MMP has track record to complete complex construction  Our capabilities to build high specification warehouses:

  • Superflat floors
  • Double decker warehouse

 Increase profitability  Increase recurring revenue  Results in higher margin since majority of the expenses bear by tenant  Strengthen our brand name  Invest in human capital (marketing team, which shall ensure that our growth strategy will continue to be in placed)  Improve our building management service  Offer our potential clients with value engineering ( offer alternative design & construction to improve client’s optimization and efficiency )  Develop innovative & high quality ( ex: Green Building Concept)  Improve relationship with existing tenants  High demand from manufacturers company and eCommerce to built warehouse for their company  Create a strong exit barrier

Our focus that will add values to our clients

slide-20
SLIDE 20

20 20

 We have secured partnership with GIC, and in the

advanced discussion with another partnership

 This will create transparency and good corporate

  • governance. GIC also help in expanding our

relationship with overseas banks which provide attractive offers.

 The partnership with GIC will bring funding that will

accelerate the development of the projects.

 MMP will continue to have stable cash flow from its

existing 9 warehouses that potentially gives upside to future dividend payment

 All development will be conducted under PT Mega

Khatulistiwa Properti

 Each project will be set under one company to

monitor the performance of each project and for the purpose of future monetization should opportunity arises

Our corporate structure allows for flexible funding

Our corporate structure allows for flexible funding structure. Partnership with largest logistic properties developers in the world would expedite the development of the properties and ensure that funding is met on timely basis.

slide-21
SLIDE 21

21 21

Continuous effort to cut costs amid aggressive capacity expansion

 We have successfully cut down our construction cost by 10% on recent development plan  We set our yield to cost for at least of 9-10%  Our formula is to have land cost for 1/3 of total cost  We strengthen our engineers team to look for best possible design that will cut any

unnecessary cost

 We continue to monitor construction progresses to align with existing budget

Efficiency Volume

 Plan to construct additional warehouses in 2020  Currently under construction : Pondok Ungu warehouse (54,000 m2) will be delivered in

2021, Manyar Warehouse Phase II & III will be delivered in 2022. Osowilangun Warehouse will be delivered in 2021.

slide-22
SLIDE 22

22 22

Continue to improve operating efficiency

 Investing in operating system to release some of the

  • perational bottleneck and to improve our productivity

 Implement a unified database for storage of tenant records and

  • ther information

to reduce costs and improve efficiency  Increase scale of NLA Warehouse will allow us to achieve economies of scale  Gain greater bargaining power in procurement process  Invest in marketing team Integrated IT platform Reducing cost  Outsourcing to support our services including cleaning service, parking etc.  Standardize warehouse specifications to shorten the building process  Benchmarking

  • ur

construction cost with

  • ther

industry players  Investing in engineers  Effective tender process to determine the most effective contractors  Quarterly review of budgeting to ensure that costs are aligned with the proposed budget  Invest in high quality people to manage estates and to increase productivity Management focus Economies of scale

slide-23
SLIDE 23

23 23

Section 3

Projects Under Development

slide-24
SLIDE 24

24 24

Projects Under Development

Currently we have 3 (three) projects under construction for approximately 160,000 m2 NLA warehouses, including Osowilangun, Manyar, and Pondok Ungu projects.

Location : Pondok Ungu, Bekasi Land area : 55,708 m2 Net leasable area : 52,398 m2 Tenant : Multi-tenant Estimated full completion : 2021 Location: Manyar, East Java Land area : 114,614 m2 Net leasable area : 66,636 m2 Estimated completion : 2022 Location : Osowilangun, East Java Land area : 70,863 m2 Net leasable area : 41,880 m2 Tenant : Multi-tenant Estimated full completion : 2021

slide-25
SLIDE 25

25 25

Current pipelines on track to achieve our NLA targets

Inquiries that could lead our 600,000m2 NLA target to be achieved. Achieving this requires approximately Rp1.2trn of capital expenditure. We undertake a strict and proper KYC process in selecting tenants as it is very essential to have good track record, long term tenants.

301k 340k 451k 103k 168k 149k 153k k 100k 200k 300k 400k 500k 600k 700k 800k 2018 2019 2020 Completed Under construction Pipelines

slide-26
SLIDE 26

26 26

Values created from existing assets

Existing operating assets generate high yield to cost

16.8% 15.2% 17.1% 17.6% 13.3% 12.4% 13.1% 12.8% 8.7% 7.8% 8.7% 8.4% 7.5% 7.5% 8.4% 8.3% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%

  • 500

1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000 2013 2014 2015 2016 2017 2018 2019 Q2 2020 IP at cost IP at fair value Yield to cost Yield to fair value

  • Annualized

for Q2 2020

slide-27
SLIDE 27

27 27

Section 4

Strong Growth Opportunity

slide-28
SLIDE 28

28 28

  • The logistics sector in Indonesia remains nascent in comparison to other markets in the region, particularly compared to more

mature markets such as Singapore and Australia.

  • Notwithstanding this, the growth potential is huge and there are signs of a fundamental imbalance between available supply and

demand for modern logistics warehousing space. We expect to see the Indonesian logistics market evolve into a modern logistics hub in the same way the sector has evolved in other markets regionally and globally.

Evolution of the logistics sector

slide-29
SLIDE 29

29 29

  • The

logistics sector has seen gradual development in recent times.

  • However, at present most supply

chain

  • perations

remain largely inefficient.

  • Only in recent years has the market

begun to evolve from the traditional ‘gudang’ style

  • f

warehouse to modern logistics warehouse building specifications for greater efficiency.

Evolution of the logistics sector

slide-30
SLIDE 30

30 30

Demand Situation

30

slide-31
SLIDE 31

31 31

A nascent industry to enter

26% 19% 9% 8% 14% 9% 13% 2016 2020 2035 Singapore Malaysia Japan South Korea

Logistic cost as % of total GDP

slide-32
SLIDE 32

32 32

Asia logistics, industrial yields and rentals

Asia logistics / industrial yields by key centres Asia logistics / industrial rentals by key markets

0% 2% 4% 6% 8% 10% 12% India China Japan Singapore Hongkong Yield (%per annum) Yield (%p.a) Risk - free Rates

Source: Colliers International

5% 5% 0% 5% 4% 10% 3% 0% 2% 4% 6% 8% 10% 12% 5 10 15 20 25 HongkongSingapore Tokyo Delhi Shanghai Beijing Guangzhou Rental, US$ per sq ft p.a. (LHS) Forecast growth, % YoY

Source: Colliers International

Due to the sustained flow of investments into Asia, and the region’s subdued inflationary environment, risk-free rates have consistently

  • fallen. The logistics and industrial property yield spread compared to these risk-free rates narrowed up to 1Q 2013. However, the spread

widened in Japan. In China, long-term real estate funds have been eyeing opportunities for modern warehousing facilities for long-term growth in both the first and second-tier cities. Investment yields for quality logistics premises in China currently range from 6 to 8% per annum. The normal rental rate in China is around US$6-7 per sq. ft. per annum; and in most Chinese cities, they are expected to increase in the

  • rder of 3-5% per annum, thanks to the sustained growth of industrial production, cargo throughput volume and local retail sales. Beijing

is going to deliver an exceptional performance, primarily due to the accelerating expansion of its third-party logistics (3PL) companies and e-commerce sector.

slide-33
SLIDE 33

33 33

Asia Logistics / Industrial Rental

Capitalization rates for logistic properties in Asia

 The average industrial capitalization rate in Asia fell to an all-time low of 5.8% in 2Q 2012; but edged up again to 7.1% in 1Q 2013, according to statistics provided by RCA.  The increase in cap rates reflected growing uncertainty in the traditional warehousing sector about the sovereign debt problems in the Eurozone, which had still not been fully resolved.  However, strong demand continues for quality logistics warehouses and distribution facilities, particularly those supported by seasoned managers, and the average capitalization rates have been compressed.

slide-34
SLIDE 34

34 34

High logistic cost demand better infrastructures

“Besides the very high cost, logistic services in Indonesia are also bad like intervals in Indonesia for imported commodities requiring 5.5 days and transportation is also very costly” – The Indonesia Chamber of Commerce and Industry (Kadin) “Indonesia’s high logistic cost is due to under-utilized logistic assets, exacerbated by long and fragmented supply chains, low port efficiency and road congestion” – World Bank

slide-35
SLIDE 35

35 35

Progress of Toll Road Projects

Ciawi-Sukabumi Cileunyi- Sumedang- Dawuan Krian-Legundi- Bunder-Manyar Pandaan- Malang Balikpapan- Samarinda Manado-Bitung Serang- Panimbang AP Pettarani 1 2 3 4 5 6 7 8 Km (RHS) 54 60.1 38.29 38.48 99.35 39 83.68 4.3 Land % 41.43 44.27 98.99 93.25 98.17 92.21 57.53 Physical % 28.43 26.87 76.02 89.71 85.24 59.25 12.97 20 40 60 80 100 120 20 40 60 80 100

Non Trans Jawa

Km (RHS) Land % Physical % Pejagan - Pemalang Pemalang - Batang Batang - Semarang Semarang - Solo Solo-Ngawi Ngawi- Kertosono Gempol- Pasuruan Pasuruan- Probolinggo Probolinggo- Banyuwangi Porong- Gempol 1 2 3 4 5 6 7 8 9 10 Km (RHS) 57.5 39.2 74.2 72.94 69.35 49.51 34.15 45 163.83 6.34 Land % 100 100 100 100 100 100 100 98.79 100 Physical % 100 100 100 100 100 100 100 100 100 20 40 60 80 100 120 140 160 180 20 40 60 80 100

Trans Jawa

Km (RHS) Land % Physical %

https://finance.detik.com/infrastruktur/d-4543749/mengintip-progres-34-ruas-tol-yang-sedang-dibangun

slide-36
SLIDE 36

36 36

Progress of Toll Road Projects

No Jabodetabek Km (RHS) Land % Physical % 1 Cengkareng-Kunciran 11 63.96 52.52 2 Kunciran-Serpong 10.14 98.7 88.76 3 Serpong-Cinere 11.19 79.23 56.55 4 Cinere-Jagorawi 14.64 65.73 62.6 5 Cimanggis-Cibitung 26.5 70.45 10.47 6 Cibitung-Cilincing 32.76 76.63 48.07 7 Depok-Antasari 21.54 56.6 38.94 8 Bekasi-Cawang-Kp Melayu 21.04 60.53 75.2 9 Semanan-Pulo Gebang 31.1 24.05 8.45 10 Jakarta-Cikampek II Elevated 14.19 100 70.04 11 Japek II Sisi Selatan 62

https://finance.detik.com/infrastruktur/d-4543749/mengintip-progres-34-ruas-tol-yang-sedang-dibangun

slide-37
SLIDE 37

37 37

Attractiveness of Greater Jakarta Connectivity and Established Infrastructures

Toll Roads Airports Railways

  • Greater Jakarta has been

connected by 18 toll roads with length of 292.44 km throughout Jakarta, Bogor, Depok, Tangerang, dan Bekasi.

  • 15 toll roads are operated by

Jasa Marga and the other 3 toll roads are operated by private sectors.

  • Greater Jakarta has integrated

railways transportation, which include passengers and cargoes transportation.

  • Indonesia’s government starts

to build railways project within Soekarno-Hatta International airports in terms of utilizing Indonesia’s railways transportation potential.

  • Jakarta is also supported by

two major airports which located in West Jakarta and East Jakarta.

  • Indonesia’s government and

state-owned airport operators Angkasa Pura I dan Angkasa Pura II are keen to attract participation through public- private partnership This will positively affect the process of delivering goods and services for tenant companies, which becomes competitive advantage for warehouse investment

slide-38
SLIDE 38

38 38

Tanjung Perak Port

Juanda air Port

In the near future, Gresik, Sidoarjo, and Surabaya will become our expansion target 21 Km

22 Km

In terms of land prices and availability, Gresik and Sidoarjo seem potential for warehouse location. It offers effective route to airport and port which could be added value for our future tenant.

35 Km

6 Km

Key Industry Served :FMCG, FnB, Electronic, Chemicals Greater Surabaya

Attractiveness of the locations - Connectivity

slide-39
SLIDE 39

39 39

Industries driving the demand for logistics

Healthy Growth in FMCGs and Retail Urbanization and growing wealth is already translating into growth in the FMCG sector and retail sales. This will increase the appeal of the logistics real estate market to a broader spectrum of modern international logistics players. Indonesia has a robust manufacturing sector Indonesia has a large manufacturing base driven by a large domestic consumer market and low labor costs. The robust manufacturing sector is another major driver of demand for logistics services and associated real estate. In 2015, manufacturing accounted for 22% of GDP.

Source: JLL

slide-40
SLIDE 40

40 40

Indonesia Manufacturing Industry Snapshot

647 725 812 910 1,020 1,143 2015 2016 2017 2018 2019 2020 9.00% Food and Beverage Manufacturing Sector GDP Value, 2015-2020, IDR Trillions 2,405 2,622 2,858 3,115 3,395 3,700 2015 2016 2017 2018 2019 2020

1. Positive demographics profile 2. Robust economic growth 3. Large number of middle income class 4. High degree of consumption

Growth Drivers Market Restraints

1. Slowing in global economy 2. Poor logistics infrastructure 3. High logistics cost 4. Regulation

Manufacturing Industry GDP Value, 2015-2020, IDR Trillions

The growing economy will further amplify the manufacturing industry, especially food & beverages that will create bigger demand of warehousing

Source: Frost & Sullivan

slide-41
SLIDE 41

41 41

1. Positive demographics profile 2. Robust economic growth 3. High ICT adoption 4. Large number of local players

Growth Drivers Market Restraints

1. Poor logistics infrastructure 2. Large unbanked population 3. Low adoption of cashless payment 4. Limited ICT competency

750 1,100 1,350 1,850 2,400 2,950 3,800 2013 2014 2015 2016 2017 2018 2019 31.1%

Indonesia e-Commerce Market Size, 2015-2019, USD Millions

Ecommerce is a growing tent that will push up the demand of warehouse space

Source: Frost & Sullivan

Indonesia E-Commerce Market Snapshot

slide-42
SLIDE 42

42 42

Source: EIU, Euromonitor

High growth, large domestic market Low growth, small domestic market Low growth, small domestic market Low growth, large domestic market

Indonesia Singapura Filipina Thailand Malaysia Jepang Australia Vietnam Myanmar 50 100 150 200 250 300 0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% Population (mn) Estimated average real GDP growth 2012-2016F

Indonesia continues to be an attractive target for FDI

Competitive wages and large domestic market makes Indonesia to be an attractive target for FDI in ASEAN

Rising middle class income

  • Jakarta minimum wage increased 17.9% per year on average,

which will imply in higher labour cost due to higher inflation rate. Productivity issue is assumed to be constant.

  • Abundant amount of working-age population will increase labour

availability in the long-term. The composition also shows that male workers are dominating in working-age population.

Resilient economy growth and large domestic market are expected to boost investment in Indonesia Increase in minimum wages helps boost consumption in Indonesia, while minimum wages in Indonesia continue to be in the uptrend

500,000 1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% 2011 2012 2013 2014 2015 Minimum Wage Increase in PMW

Rp

Jakarta’s Historical Minimum Wage 2011 - 2015

Source: JLL

2012 2020

Indonesian population is becoming wealthier and consumption is expected to increase. By 2020, more than half of the population is expected to be middle class or above

30%

Middle and above

70%

Below middle

53%

Middle and above

47%

Below middle

slide-43
SLIDE 43

43 43

Riding along with the growing E-commerce in Indonesia

Successful e-commerce businesses require scale which Indonesia is able to offer. This sector is expected to develop considerably over the short to medium term. While the e-commerce phenomenon has taken hold in many

  • ther markets in the region, the sector is still in its infancy in

Indonesia and the potential future growth also presents an

  • pportunity.

The Indonesian population has a large online presence. Internet and mobile internet traffic has increased significantly.

slide-44
SLIDE 44

44 44

Section 5

Key Financial

slide-45
SLIDE 45

45 45

Solid revenues growth

Development of NLA and Occupancy Rate

MMP has successfully posted revenue Rp193 bn in Q2 20 supported by stable NLA and occupancy rate. Currently, our NLA stood at 450,827 sqm. 2015 2016 2017 2018 2019 Q2 20 Net Leasable Area (sqm) 163,911 163,911 230,370 300,680 340,001 450,827 Leased area (sqm) 159,318 163,911 230,157 298,775 335,487 439,839* Occupancy Rate (%) 97.0% 100.0% 99.9% 99.4% 98.7% 97.6%

163,624 163,624 231,765 302,100 340,001 450,827 98.2% 99.9% 99.9% 99.6% 98.6% 97.6% 50.0% 55.0% 60.0% 65.0% 70.0% 75.0% 80.0% 85.0% 90.0% 95.0% 100.0% 2015 2016 2017 2018 2019 Q2 20

  • 50,000

100,000 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 *including commitment tenants

slide-46
SLIDE 46

46 46

  • 50

100 150 200 250 300 350 400 2016 2017 2018 2019 Q2 20 Q2 19 Increase in Fair Value of Investment Properties Revenues

(Rp bn) 2016 2017 2018 2019 Q2 20 Q2 19 Revenues 175.3 208.8 299.2 334 193.3 162.0 Operating profit 117.7 142.4 216.3 245.4 149.6 122.4 Finance Costs (46.8) (52.3) (47.5) (53.8) (35.4) (25.2) Forex gain / loss – net 3.3 (0.9) (9.2) 3.4 (1.8) 2.2 Changes of IP fair value 323.3 217.2 144.3 124 0.0 107.4 Final Tax (17.6) (20.9) (30.0) (33.6) (19.5) (16.2) Profit before Income Tax 399.2 293.1 281.3 273.8 96.0 75.7 Income tax (0) (0) (0) (0.1) (0.0) (0.0) Net income (loss) 399.2 293.1 281.2 273.2 69.1 92.9

Summary of profit and loss

Summary of profit and loss statement

Aside from recurring income from leasing its own logistic properties, MMP also has recurring value creation from recognition over increase in fair value of investment properties. Each investment properties that have been completed will be measured at fair value.

Asset yield Component of value creation

16.8% 15.2% 17.1% 17.6% 13.3% 12.4% 13.1% 12.8% 8.7% 7.8% 8.7% 8.4% 7.5% 7.5% 8.4% 8.3%

0.0% 5.0% 10.0% 15.0% 20.0%

  • 1,000

2,000 3,000 4,000 5,000 2013 2014 2015 2016 2017 2018 2019 Q2 2020 IP at cost IP at fair value Yield to cost Yield to fair value

slide-47
SLIDE 47

47 47

Summary of Financial Position

Summary of financial position Asset and capital structure

Investment properties that is measured in the fair value is the largest component of asset in the summary of financial position of MMP. From liability side, MMP is currently sourcing its financing from the equity, debt and bank loan. With strong value creation from investment properties, MMP could achieve conservative leverage with Debt-to-Equity ratio of 0.23x at the end of June2020.

(Rp bn) 2015 2016 2017 2018 2019 Q2' 20 Cash & cash equivalent 383 105 202 152 116 176 Current asset (a) 519 200 391 398 567 649 Investment properties 2,388 3,319 4,592 5,270 5,984 6,261 Non current asset (b) 2,685 3,766 4,973 5,693 6,188 6,432 Total asset (a+b) 3,204 3,966 5,364 6,091 6,756 7,081 Short term liabilities (c) 175 235 295 297 470 621 Long term liabilities (d) 478 446 399 486 659 689 Debt 587 520 524 579 795 947 Total liabilities (c+d) 653 682 693 783 1,129 1,310 Paid in capital 571 571 689 689 689 689 Retained earnings 892 1,232 1,571 1,572 1,858 1,927 Total equity 2,551 3,284 4,670 5,308 5,627 5,771 0.23x 0.16x 0.11x 0.11x 0.14x 0.16x 0.00x 0.05x 0.10x 0.15x 0.20x 0.25x

  • 1,000

2,000 3,000 4,000 5,000 6,000 7,000 2015 2016 2017 2018 2019 Q2' 20

slide-48
SLIDE 48

48 48

Summary of financial position

Revenues, Rp bn

EBITDA, Rp bn

Equity (controlling), Rp bn

Gross Capital Expenditure, Rp bn

163.5 175.3 208.8 299.2 334.0 162.0 193.3 2015 2016 2017 2018 2019 Q2'19 Q2'20 122.9 120.8 145.9 220.2 249.5 123.4 151.4

  • 50.0

100.0 150.0 200.0 250.0 300.0 2015 2016 2017 2018 2019 Q2'19 Q2'20 2,551 3,284 4,670 5,308 5,627 4,062 4,187

  • 1,000

2,000 3,000 4,000 5,000 6,000 2015 2016 2017 2018 2019 Q2'19 Q2'20 752.94 986 527 511 251 2016 2017 2018 2019 Q2 20

slide-49
SLIDE 49

49 49 2015 2016 2017 2018 2019 Q2 20 Operational metric Net Leasable Area, m2 Built to suit 117,520 117,520 185,355 185,355 223,084 288,622 Multi tenants 52,011 46,391 45,015 115,325 116,917 162,205 Total, m2 163,911 163,911 230,370 300,680 340,001 450,827

Occupancy rate, % Built to suit 97% 100% 100% 100% 100% 100% Multi tenants 100% 100% 99% 99% 96% 93% Average occupancy rate, % 98.2% 99.90% 99.90% 99.40% 98.70% 97.6% Average remaining lease term, years 6 5.4 5.4 4.4 4.5 3.9 Revenue by segment Revenue, Rp bn Rental built to suit 99,922 106,313 137,015 188.718 165,483 102,049 Rental multi tenants 63,570 69,006 72,452 110.516 168,504 91,222 Total revenues, Rp bn 163,492 175,320 209,467 299,234 333,987 193,271

Key performance matrix

Net leasable composition area As of 30 June 2020

52% 48% Built-to-suit Multi tenant

slide-50
SLIDE 50

50 50

Section 6

Assets in Details

slide-51
SLIDE 51

51 51

Location MMP’s logistic properties and pipeline

(in km) Intirub Business Park Unilever Mega DC Li & Fung Selayar Lazada Block AE Cileungsi Cibatu DS III Jababeka Distance to Jakarta 32 31 32 22 32 26 35 47 35 Distance to Tanjung Priok port 22 44 43 44 43 44 41 51 57 50 Distance to International Airport 39 66 65 66 60 66 59 73 74 70

T anjung Priok Seaport Industrial E state E x pansion Area Halim PK Airport

Pondok Ungu warehouse Lazada Warehouse Cileungsi Warehouse Intirub Business Park

Jababeka MM2100

Cibatu Warehouse Block AE Warehouse LF Warehouse Selayar Warehouse Unilever Warehouse Block H Warehouse

Delta Silicon

Airport warehouse

Soekarno-Hatta Int’l Airport Toll Road in operation Toll Road under construction

slide-52
SLIDE 52

52 52

Tanjung Perak Port Juanda Air Port

Toll Roads

In Operation Under construction Planning In (Km) Manyar Warehouse Distance to Surabaya 31 Distance to Airport 52 Distance to Tanjung Perak Port 29

Location MMP’s logistic properties and pipeline

MMP properties

slide-53
SLIDE 53

53 53

Unilever Mega DC Warehouse

Location : MM2100 industrial estates, West Cikarang, Bekasi Land area : 197.690 m2 Gross floor area : 156.462 m2 NLA : 90.288 m2 Lease period : 10 years, with an option to extend another 10 years Operator : PT Linfox Logistics Indonesia Floor capacity : 6 ton per m2 Ceiling height : 12 m (center 17 m) Specification:

  • Super flat floors (FF; Floor Flatness);
  • Double deep pallet racking system;
  • Heat shield;
  • Parking area up to 104 truck;
  • 85 loading doors;
  • 8 loading dock levelers;
  • Sprinkler on each rack, with immediate response;
  • Fire extinguisher with standard of ULFM;
  • Rental that include racking, sprinkler and office.
slide-54
SLIDE 54

54 54

Li & Fung Warehouse

Location : M2100 industrial estates, West Cikarang, Bekasi Land area : 34.637 m2 Gross floor area : 21.702 m2 NLA : 21.612 m2 Lease period : 5 years, with option to extend for another 5 years Floor capacity : 6 ton per m2 Ceiling height : 11 m (center 12,5 m) Tenant : PT LF Services Indonesia (part of Li & Fung Ltd. Group) / Fonterra & ARK / Ultra Jaya Specification:

  • Super flat floor;
  • 38 loading doors with tight sealing to keep hygiene;
  • Heat shield;
  • 19 loading dock levelers
slide-55
SLIDE 55

55 55

Intirub Busines Park I & II Warehouse

Intirub Business Park Location : Halim, East Jakarta Land area : 57.894 m2 Gross floor area : 53.305 m2 (warehouse) + 11.151 m2 (office) NLA : 36.622 m2 (warehouse) + 8.393 m2 (office) Floor capacity : up to 4,5 ton per m2 Ceiling height : 10 m (IBP I) 9 m (IBP II) Warehouse specification : warehouse with semi basement, 3 floor office and parking area Special specifications : 5 loading dock levelers (IBP I) 10 loading dock levellers (IBP II) Tenants : DHL, ARK/Ingram, Yokogawa, aCommerce (warehouse), Bank BNI46, DHL, Mahadasha, Scan Global (office). Grundfos, DHL, ARK, MHE-Demag (warehouse), Grundfos, Deraya, MHE-Demag (office)

58

slide-56
SLIDE 56

56 56

Selayar Warehouse

Location : MM2100 industrial estates, West Cikarang, Bekasi Land area : 9.164 m2 Gross floor area : 5.742 m2 NLA : 5.620 m2 Floor capacity : 4 ton per m2 Ceiling height : 9 m (center 13 m) Special specifications : 6 loading doors with 2 loading dock levelers Tenants : Windu Persada Cargo

slide-57
SLIDE 57

57 57

Lazada Warehouse

Location : Tapos, Depok Land area : 90.041 m2 NLA : +/- 67.000 m2 (phase 1 and phase 2) Lease period : 10 years, with option to extend for another 5 years Floor capacity : 4 ton per m2 Ceiling height : 12 m (center 16m) Tenant : Lazada Specification:

  • Flat floor;
  • Parking Area & Basement Area
  • Double Decker (Phase II)
slide-58
SLIDE 58

58 58

Cibatu Warehouse

Location : Scientia Boulevard, Jababeka V Cikarang Land area : 50,000 m2 Net Leasable Area : 36,335 m2 Lease period : 10 years Tenant : Ark Logistics Estimated Completion Year : 2017

Architectural & Structural Specification:

  • Floor Load Capacity

: 4 ton/m2

  • Foundation

: Concrete Pile

  • Floor

: Reinforced Concrete

  • Column

: Tappered Steel Column

  • Roof Structure

: Tappered Steel Beam

  • Floor Flatness

: Superflat

  • Effective Ceiling Height

: 12 m

  • Wall

: AAC Wall + Metal Cladding

  • Roof

: Boltless Metal Roof + Insulation

  • Loading Door

: 19 Units

  • Canopy Width

: 13 m Mechanical/Electrical Specification:

  • Sprinkler

: Yes

  • Smoke Detector

: Beam Detector

  • Artificial Lighting

: 100 lux (Warehouse)

  • Generator Set

: 400 KVA

slide-59
SLIDE 59

59 59

Block AE Warehouse

Location : MM2100 Industrial Estates, West Cikarang, Bekasi Land Area : 35,740 m2 Net Leasable Area : 38,854 m2 Completion Year : 2018

Cawang Intersection Cikunir Intersection MM2100 Industrial Estate

Architectural & Structural Specification:

  • Floor Load Capacity

: 4 ton/m2 (Ground Floor) 3 ton/m2 (Upper Floor)

  • Foundation

: Concrete Pile

  • Floor

: Reinforced Concrete

  • Column

: Reinforced Concrete

  • Roof Structure: Steel Truss
  • Floor Flatness : Flat
  • Effective Ceiling Height

: 9 m (Ground Floor) 8 m (Upper Floor)

  • Wall

: AAC Wall + Metal Cladding

  • Roof

: Boltless Metal Roof + Insulation

  • Loading Doors

: 48 Units

  • Canopy Width

: 10 m (Ground Floor) 8 m (Upper Floor) Mechanical/Electrical Specification:

  • Sprinkler

: Yes

  • Smoke Detector

: Beam Detector

  • Artificial Lighting

: 120 lux (Warehouse)

  • Generator Set

: 300 KVA

slide-60
SLIDE 60

60 60

Cileungsi Warehouse

Location : Jl Raya Narogong KM 17, Cielungsi Land area : 50,004 m2 Net Leasable Area : 31,456 m2 Lease period : 10 years Tenant : Ark Logistics Completion Year : 2018 Mechanical/Electrical Specification:

  • Sprinkler

: yes

  • Smoke Detector

: yes (laser beam detector

  • Artificial Lighting

: 120 lux – 150 lux

  • Generator Set

: on design process (around 50% of total power needed) Architectural & Structural Specification:

  • Floor Load Capacity

: 2 ton (staging area) & 5 ton (storage area)

  • Foundation

: Concrete Pile

  • Floor

: Reinforced Concrete Slab

  • Column

: Reinforced Concrete Column

  • Roof Structure

: Steel Structure (Truss System)

  • Floor Flatness

: FF30 FL 20

  • Effective Ceiling Height

: 12 m

  • Wall

: AAC Wall + Corrugated Metal Cladding

  • Roof

: Corrugated Metal Roof (boltless system) with insulation Loading Door

  • Loading Door

: 24 (outbond) + 12 (inbound)

  • Canopy Width

: 10 - 12 m

slide-61
SLIDE 61

61 61

Delta Silicon III Warehouse

Location : Delta Silicon 3, Cikarang Land area : 100.000 m2 NLA : +/- 67.475 m2 (phase 1, 2 and 3) Lease period : 10 years Floor capacity : 4 ton per m2 Ceiling height : 14 m Tenant : DHL Specification: Floor : Reinforced Concrete, flatness FF30 FL 25 Foundation : Concrete pile with pile‐cap Slab/Column/Beam : Steel Truss Canopy : Steel Truss

slide-62
SLIDE 62

62 62

Jababeka Warehouse

Location : Jababeka, Bekasi Land area : 49,351 m2 NLA : +/- 31,680 m2 Floor capacity : 4 ton per m2 Ceiling height : 14 m Specification: Floor : Reinforced Concrete, flatness FF30 FL 25 Foundation : Concrete pile with pile‐cap Slab/Column/Beam : Steel Truss Canopy : Steel Truss

slide-63
SLIDE 63

63 63

Manyar Phase I Warehouse

Location : Manyar, East Java Land area : 22,755 m2 NLA : +/- 13,680 m2 Floor capacity : 3.5 ton per m2 Ceiling height : 12 m Specification: Floor : Reinforced Concrete, flatness FF30 FL 25 Foundation : Concrete pile with pile‐cap Slab/Column/Beam : Steel Truss Canopy : Steel Truss

slide-64
SLIDE 64

64 64

Section 7

Other Financial Info

slide-65
SLIDE 65

65 65

Audite ited Balance nce Shee eet

In Rp mn 2015 2016 2017 2018 2019

Q2'20 % YTD

Cash and Equivalents 382,973 104,683 201,516 152,175 129,320 176,165 36.2% Other current assets 127,100 92,962 189,163 245,981 438,046 472,387 7.8% Property & equipment 13,483 13,342 12,327 11,917 8,213 6,454 (21.4%) Investment properties 2,388,400 3,318,776 4,592,009 5,269,578 5,984,272 6,261,063

4.6%

Other non-current assets 283,590 433,700 368,645 411,671 195,703 164,764 (15.8%) Total assets 3,204,321 3,965,769 5,363,669 6,091,323 6,755,554 6,432,281

(4.8%)

ST unearned revenue 25,281 42,641 25,398 47,993 94,208 137,248 45.7% Bank loans - short term 124,911 89,859 164,117 159,905 196,640 352,560 79.3% Other current liabilities 25,276 102,648 104,997 88,742 179,057 130,895 (26.9%) Bank loan 460,646 427,901 361,161 419,068 598,114 594,743

(0.6%)

LT unearned revenue

  • 2,743

10,725 35,656 18,462 13,097

(29.1%)

Other long term liabilities 17,180 15,717 27,081 31,731 42,293 81,158

1.9%

Total Liabilities 653,294 681,509 693,479 783,096 1,128,774 1,309,700

16.0%

Minority interest 2,916 393,675 885,106 1,302,443 1,508,413 1,583,677

5.0%

Equity (exc. Minority) 2,548,111 2,890,585 3,785,083 4,005,784 4,118,366 4,187,456

1.7%

*) Unaudited

slide-66
SLIDE 66

66 66

Audite ited d Pro rofi fit and Loss ss Statement atement

In Rp mn 2015 2016 2017 2018 2019 Q2 ' 20* Q2 '19* % Y/Y Revenue 163,492 175,320 208,794 299,234 333,987 193,271 162,009 19.3% Cost of revenue 16,059 18,444 20,146 25,396 28,566 13,171 13,401 (1.7%) Gross profit 147,432 156,875 188,647 273,838 305,421 180,100 148,608 21.2% G&A 25,754 39,143 46,202 57,539 59,996 13,171 27,420 (52.0%) Operating profit 121,677 117,732 142,445 216,299 245,425 166,929 121,188 37.7% EBITDA 122,852 120,756 145,984 220,184 249,507 151,367 123,403 22.7% Net interest income (expense) (23,640) (29,262) (47,363) (39,377) (47,053) (32,370) (21,418) 51.1% Increase in fair value Invt Prop 64,787 323,288 217,211 144,270 124,003

  • 107,388

(100.0%) Other items 31,822 5,073 (1,272) (10,004) (14,851) (1,736) (7,795) (77.7%) Profit before tax 131,003 416,831 314,051 311,188 307,524 88,606 91,975 (3.7%) Taxes (Final & Income) (16,349) (17,624) (20,986) (30,011) (33,703) (19,516) (16,245) 20.1% Comprehensive Net income (after NCI) 114,415 342,166 252,262 220,334 112,549 69,090 75,730 (8.8%)

*) Unaudited

slide-67
SLIDE 67

67 67

Audite ited d Cashflow flow

Rp mn 2016 2017 2018 2019 Q2 ' 20* Q2 '19* % Y/Y Cash flow from operating activities Cash Receipt from Customer 221,769 226,867 348,340 416,182 233,907 269,174 (13%) Payment to Supplier and Others (90,742) (174,166) (126,417) (178,896) (88,463) (108,154) (18%) Tax paid (20,404) (20,594) (30,229) (40,188) (21,775) (24,349) (11%) (Net) Interest paid (30,270) (47,861) (55,451) (57,927) (34,158) (26,807) 27% Net cash provided by operating activities 80,353 (15,754) 136,243 139,171 89,511 109,864 (19%) Cash flow from investing activities Acquisition of Investment Properties (621,109) (988,416) (326,807) (818,164) (213,250) (499,187) (57%) Other investment activities (5,079) (4,006) (257,800) 388,022 (22,701) 307,124 (107%) Net Cash Used in Investing Activities (626,187) (992,422) (584,607) (430,142) (235,951) (192,063) 23% Cash flow from financing activities Loan Receipts from Bank 61,239 97,653 294,577 382,191 286,454 198,760 44% Payment to Bank Loan (128,967) (92,214) (246,630) (158,994) (135,503) (105,357) 29% Receipt from Paid in Capital 334,002 1,113,967 356,603 45,640 48,375 279 17258% Others (702) (14,391) (5,483) (708) (6,059) (395) 1435% Net Cash provided by Financing Activities 265,573 1,105,014 399,067 268,129 193,266 93,287 107% Net increase (decrease) in cash and cash equivalents (280,262) 96,838 (49,297) (22,842) 46,826 11,088 322% Effect of foreign exchange, net (228.) (4) (45) (13) 19 (45) (142%) Cash and cash equivalent of subsidiaries - before acquisition 2,200 Cash and cash equivalent, beginning balance 382,973 104,683 201,517 152,175 129,320 152,175 (15%) Cash and cash equivalent ending balance 104,683 201,516 152,175 129,320 176,165 163,218 8%

*) Unaudited

slide-68
SLIDE 68

68 68

PT Mega Manunggal Property Tbk