1
PT Mega Manunggal Property Tbk
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
1
PT Mega Manunggal Property Tbk
2
3
4
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
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.
5
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
6
7
Overview
(“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,
the largest Unilever warehouses globally.
Projects Currently MMP have 11 assets in many different strategic locations: MM2100, Bekasi:
Cikarang, Bekasi:
Halim Cililitan, East Jakarta:
Tapos, Depok:
Jababeka:
Cileungsi:
Manyar, Gresik:
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.
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%
9
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).
10 10
11 11
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
12 12
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
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
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
200,000 300,000 400,000 500,000
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
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.
Unilever Mega DC Li & Fung
Intirub Business Park
Selayar Operating Assets Lazada Cibatu Block AE Cileungsi Manyar Jababeka DS III
15 15
Jakarta, Banten & Jabar 57% Jateng 6% Jatim 9% Riau &
9% Sumut 4% Sumbar 1% Sulsel 2% Sulte… Kaltim 3% Bangka Belitung 5% Jakarta, Banten & Jabar 71% Jateng 5% Jatim 8% Riau &
8% Sumut 5% Sumbar 0% Sulsel 2% Kaltim 1%
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 signed1
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
16 16
E-commerce
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
17 17
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.
19 19
Focus in built to suit warehouse
Facts MMP has track record to complete complex construction Our capabilities to build high specification warehouses:
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
20 20
We have secured partnership with GIC, and in the
advanced discussion with another partnership
This will create transparency and good corporate
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.
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.
22 22
Continue to improve operating efficiency
Investing in operating system to release some of the
Implement a unified database for storage of tenant records and
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
construction cost with
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
23 23
24 24
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
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
26 26
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%
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
for Q2 2020
27 27
28 28
mature markets such as Singapore and Australia.
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.
29 29
logistics sector has seen gradual development in recent times.
chain
remain largely inefficient.
begun to evolve from the traditional ‘gudang’ style
warehouse to modern logistics warehouse building specifications for greater efficiency.
30 30
30
31 31
26% 19% 9% 8% 14% 9% 13% 2016 2020 2035 Singapore Malaysia Japan South Korea
Logistic cost as % of total GDP
32 32
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
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
is going to deliver an exceptional performance, primarily due to the accelerating expansion of its third-party logistics (3PL) companies and e-commerce sector.
33 33
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.
34 34
“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
35 35
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
36 36
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
37 37
Attractiveness of Greater Jakarta Connectivity and Established Infrastructures
Toll Roads Airports Railways
connected by 18 toll roads with length of 292.44 km throughout Jakarta, Bogor, Depok, Tangerang, dan Bekasi.
Jasa Marga and the other 3 toll roads are operated by private sectors.
railways transportation, which include passengers and cargoes transportation.
to build railways project within Soekarno-Hatta International airports in terms of utilizing Indonesia’s railways transportation potential.
two major airports which located in West Jakarta and East Jakarta.
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
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
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
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
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
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
which will imply in higher labour cost due to higher inflation rate. Productivity issue is assumed to be constant.
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
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
Indonesia and the potential future growth also presents an
The Indonesian population has a large online presence. Internet and mobile internet traffic has increased significantly.
44 44
45 45
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
100,000 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 *including commitment tenants
46 46
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 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%
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
47 47
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
2,000 3,000 4,000 5,000 6,000 7,000 2015 2016 2017 2018 2019 Q2' 20
48 48
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
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
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
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
Net leasable composition area As of 30 June 2020
52% 48% Built-to-suit Multi tenant
50 50
51 51
(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
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
MMP properties
53 53
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:
54 54
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:
55 55
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
56 56
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
57 57
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:
58 58
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:
: 4 ton/m2
: Concrete Pile
: Reinforced Concrete
: Tappered Steel Column
: Tappered Steel Beam
: Superflat
: 12 m
: AAC Wall + Metal Cladding
: Boltless Metal Roof + Insulation
: 19 Units
: 13 m Mechanical/Electrical Specification:
: Yes
: Beam Detector
: 100 lux (Warehouse)
: 400 KVA
59 59
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:
: 4 ton/m2 (Ground Floor) 3 ton/m2 (Upper Floor)
: Concrete Pile
: Reinforced Concrete
: Reinforced Concrete
: 9 m (Ground Floor) 8 m (Upper Floor)
: AAC Wall + Metal Cladding
: Boltless Metal Roof + Insulation
: 48 Units
: 10 m (Ground Floor) 8 m (Upper Floor) Mechanical/Electrical Specification:
: Yes
: Beam Detector
: 120 lux (Warehouse)
: 300 KVA
60 60
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:
: yes
: yes (laser beam detector
: 120 lux – 150 lux
: on design process (around 50% of total power needed) Architectural & Structural Specification:
: 2 ton (staging area) & 5 ton (storage area)
: Concrete Pile
: Reinforced Concrete Slab
: Reinforced Concrete Column
: Steel Structure (Truss System)
: FF30 FL 20
: 12 m
: AAC Wall + Corrugated Metal Cladding
: Corrugated Metal Roof (boltless system) with insulation Loading Door
: 24 (outbond) + 12 (inbound)
: 10 - 12 m
61 61
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
62 62
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
63 63
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
64 64
65 65
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
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
66 66
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
(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
67 67
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
68 68
PT Mega Manunggal Property Tbk