jasa marga update 1h2018jasamarga.listedcompany.com/newsroom/jm_update_1h2018_rev_1.pdf · 2 jorr...
TRANSCRIPT
Jasa Marga Update
1H2018
As of Jue 30th , 2018
Company Overview
Company overview
Brief Snapshot Company Highlights
1H2018 Segmental Revenue Breakdown
Leading toll road operator in Indonesia with 40 years of experience
33 toll road concessions with total length of 1,527 km
70% owned by the Government of Indonesia
Publically listed on the Indonesia Stock Exchange since 2007, with a market cap IDR 30.33 trillion as of June 30th, 2018
Key business
– Construction, operation and maintenance of toll road
Supporting business / other business
– Toll Road Operation Services (Provides operation services for Jasa Marga Group and other toll road investors)
– Toll Road Maintenance Services (Provides maintenance services for Jasa Marga Group and other toll road investor)
– Property (Manages rest areas and other properties on toll road corridors)
Largest toll road operator in Indonesia with 65% market share in terms of commercial toll roads lengths (776,7 km) and 80% market share of toll road transaction volume
The longest concession period holder in Asia reflecting stable income
Strategically important with strong government ownership
Resilient industry with strong government focus
Strong financial profile with promising growth going forward
Vision & Mission
Vision To be the largest, trusted and sustainable national toll road network company.
Mission
1. Lead the development of toll road networks in Indonesia to increase national connectivity.
2. Manage the toll road business along the end-to-end value chain in a professional and sustainable manner.
3. Maximize the regional development to accelerate community advancement and increase company profitability.
4. Enhance customer satisfaction through service excellence
3
Pendapatan Tol–Jasa Marga
(13 konsesi jalan tol lama Jasa
Marga di Neraca) 79%
Pendapatan Tol –Anak Perusahaan
12%
Usaha Lain9%
Company Key Development Milestone
4
Government offered the opportunities for the private sector to participate in toll road business through Build, Operate and Transfer (BOT) system with Jasa Marga.
Jakarta Toll roads operated by JasaMarga initiated its operations gradually.
The authority function was returned to the Government, Toll Road Regulatory Agency (BPJT) under the Ministry of
Public Works.
Jasa Marga became a public company through an Initial
Public Offering (IPO) and listed its shares on the
Indonesia Stock Exchange.
Jasa Marga was established with focus on business management, maintenance and procurement of the toll road network.
Jagorawi as the first toll road in Indonesia began its operation.
Implementation ofe-Toll Card.
Implementation ofe-Toll Pass.
Forming of PT JasaLayanan Operasi (non toll road subsidiary.
Fully implemented electronic payment system in all toll roads
Integrate Jakarta-Tangerang and change system in Jagorawi Toll Road
Won tender of Jakarta-Cikampek II Selatan and Probolinggo-BanyuwangiToll Road
1978 1987 2004 2007
2009 2012 2015 2017 2018
Currently operating 23 toll road concessions (776,7km in length)
Company Structure
Shareholding Structure
Jasa Marga operates 13 mature toll roads, 3 fully operated and 7 half operated new toll roads. Similarly, Jasa Marga constructs 10 new tollroad concessions in subsidiary level.
As of 30th June 2018
1. Cawang-Tomang-Pluit(Jakarta Inner Ring Road)
2. Prof. Dr. Ir. Sedyatmo (Airport)3. Padalarang4. Cileunyi5. Jakarta-Cikampek6. Palikanci7. Jagorawi8. Surabaya-Gempol9. Semarang10. Jakarta Outer Ring Road11. Ulujami-Pondok Aren12. Jakarta-Tangerang13. Belmera
Parent Level
5
Government
of Indonesia(“GOI”)
Ministry of State-
Owned Enterprises
(“MSOE”)
70%
Public30%
As of 6th July 2018
PT Jasamarga
Gempol Pasuruan
98.8%
PT Jasamarga
Pandaan Malang
60%
PT Jasamarga
Probolinggo
Banyuwangi
94.6%
PT Jasamarga
Balikpapan
Samarinda
59%
PT Jasamarga
Kunciran
Cengkareng
76.2%
PT Jasamarga
Tollroad Operator
99.9%
PT Jasamarga
Properti
99.9%
PT Jasamarga
Transjawa Tol
100%
Strong Corporate Governance and Highly Qualified Management Team
6
Desi Arryani – President Director• Indonesia citizen, 55 years old• Has work experience in Construction sector more than 20 years. Previously served as Operations Director I of PT Waskita Karya (Persero) Tbk. which is SOE
contractor in Indonesia.• Completed her Bachelor degree in Civil Engineering from University of Indonesia (1987) and Master degree in Management from Prasetiya Mulya (2008).
Donny Arsal – Director of Finance• Indonesia citizen, 48 years old• Has work experience in Financial sector more than 23 years. Previously served as Managing Director PT Mandiri Sekuritas that look after for Investment Banking
Division.• Completed Bachelor Degree from University of Indonesia (1991).
Mohammad Sofyan – Operational Director I• Indonesia citizen, 47 years old• Joined Jasa Marga since 1997 and has lead in various sector such us toll road project, IT and strategic corporate planning. Previously served as Corporate
Secretary PT Jasa Marga (Persero) Tbk.• Completed Bachelor Degree in Civil Transportation Engineering at Sepuluh November Institute of Technology Surabaya (1996) and Master Degree in Project
Management from University of Indonesia (2003) and Master Business & IT from Melbourne University (2007).
Subakti Syukur – Operational Director II• Indonesia citizen, 56 years old• Joined Jasa Marga since 1986 and has work experience in toll road operations more than 20 years. Previously served as President Director of PT Marga Lingkar
Jakarta (one of Jasa Marga’s Subsidiary).• Completed Bachelor Degree in Civil Engineering from Bandung Institute of Technology (1986) and Master degree in Management from University of Kristen
Indonesia (2010).
Adrian Priohutomo – Director of Development• Indonesia citizen, 55 years old• Has work experience and major success in conceptualizing, developing and managing commercial and housing estates. Previously served as President Director of
PT Permata Graha Nusantara.• Completed Bachelor Degree at Bandung Institute of Technology (1988).
Kushartanto Koeswiranto – Director Of Human Resources And General Affairs• Indonesia citizen, 57 years old• Has work experience in Human Resources sector more than 20 years. Previously served as Group HR Director Agung Podomoro Group, and HR & Business Support
Director Lotte Shopping Indonesia, Group HR Director PT Mitra Adi Perkasa Tbk., and Corporate HR Director PT Hero Supermarket Tbk..• Completed Bachelor Degree at Diponegoro University and MBA at IPMI.
Experience management with over 25 years of experience, deep understanding on the industry/sector, and long-term relationship with stakeholders
Industry Overview
Overview of the authorities involved
Ministry of Public Works
Government of Indonesia
Directorate General of highways
Indonesian Toll Road Authority
(BPJT)
Ministry of State Owned Enterprises
Private toll road investors
Concession agreement Concession agreement
Toll Tariff
Initial toll tariff is calculated based on
investment feasibility, toll road user’s ability to pay and vehicle operating cost saving
Initial toll tariff is stipulated in concession agreement prior to start of construction
Tariff adjustment is regulated by law, is calculated based on regional CPI and is adjusted once every 2 years
Initial toll tariff setup and subsequent adjustment is decided by Minister of Public Works decree
The ministry may postpone tariff increases if a toll road fails to comply with minimum service standards
Land acquisition
Land acquisition is government’s responsibility and is undertaken by land procurement committee appointed by the Government
The land acquisition comprises four stages: planning, preparation, execution and delivery
The law also regulates a deadline for land acquisition of 312 to a maximum of 552 working days
Price is determined by independent appraiser based on fair market price
Investors may provide bridge financing for land acquisition costs to speed up the acquisition process, government will repay the investors for the land acquisition costs
Overview of the Indonesian Toll Regulation
Tender Acquisition Unsolicited
Concession Agreement Method
Ease derived from highly regulated industry• Certainty of tariff increase every two years according to regulation• The timing of the land acquisition process is faster, if any dispute is decided by the court• Potential for efficiency from cashless transaction
100% Cashless Transaction
High efficiency on collection expanse and faster transaction period that will reduce traffic flow, minimize the cost of providing change and cash handling and Toll Revenue Security and minimize the potential for any authenticity toll payment instrument
Improving the Quality of Operational Human Resources (improving health quality of toll collectors), increase transaction capacity without having to add transaction point and efficiency of toll collecting costs
10
9
Company Update
Total Concession of Toll Roads
Jasa Marga Update 1H 2018
776,7 kmAccumulated Toll Road in Operation *
Jasa Marga has added new toll road 96.5 km in 2018
Ngawi-Wilangan toll road section for 52 km such as:
Section: Interchange Ngawi-Klitik (Ngawi) at 4 km, that operated by PT Jasamarga Solo Ngawi
Section: Klitik (Ngawi)-Wilangan at 48 km, that operated by PT Jasamarga Ngawi KertosonoKediri
Bogor Ring Road Section 2B at 2.65 km
Gempol-Pasuruan Section Rembang-Pasuruan at 6.6 km
Solo-Ngawi Section Kartasuro-Sragen at 35.22 km
Moody’s RatingBaa2
1.527 km
*As of July 2018
65%
Market share of Toll Road in Operation
80%
Market share of transaction volume
Market Share
10
PefindoidAA (Stable)
4,528.8 4,789.7
1H2017 1H2018
79,313.3
87,475.3
2017 1H2018
Excellent Financial Profile with Stable Margins
Note : figures 2017 audited, 1H2017 and 1H2018 Unaudited
Prudent financial management enable company to lower its cost of debt over time Strong financial profile with promising growth going forward Sustainable revenue growth rate with CAGR of 9% for the past 5 years, supported with strong EBITDA
generation Manageable cost of debt with weighted average bank loan cost 9.58%, weighted average bond cost 9.19% and
consolidated weighted average cost of debt 9.49%
Interest Coverage Ratio (ICR)
Total Asset Revenue
Total Debt to Total Equity Interest Bearing Debt to Total Equity
(x)(x)(x)
(IDR Billion)(IDR Billion)
11
2.70 3.03
1H2017 1H2018
3.32 3.53
2017 1H2018
1.93 1.88
2017 1H2018
859 880
916 957
1,092 1,201 1,264
1,320 1,311
1,361 1,350
2,618 3,319 3,631
4,306 4,843
5,582 5,803
6,646 7,121
7,927 8,281
-
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
-
200
400
600
800
1,000
1,200
1,400
1,600
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017Transaction Volume Toll Revenue
Integration
434
607
486
765
894
1,116
1,229 1,208
1,013 1,063 1,080
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Consistent growth in traffic demonstrates resilience of toll road industry
Since 2016, Jasa Marga started to implement integration system in Jakarta – Cikampek, Cikampek – Palimanan, Palimanan – Kanci, Kanci –Pejagan, Pejagan – Brebes. In 2017, integration system also accure in Jagorawi and Jakarta – Tangerang toll road.
Integration system caused different calculation in transaction volume and elimination of several toll gates.
Robust estimated growth in car sales indicate batter economic growth is a positive driver for the toll road industry
Well Positioned In A Resilient Industry With Favorable Growth Trends
12
Economic condition, reflected as fluctuating car sales growth in Indonesia, has minimal impact to our transactionvolume, however increase in car sales will contribute to higher transaction volumes in the long run.
Economic Slow Down
Source: http://www.gaikindo.or.id (2)Source: Jasa MargaNote:(1)Economic slow down in 2015;(2)GAIKINDO: Gabungan Industri Kendaraan Bermotor Indonesia (The Association of Indonesian Automotive Industries).
Transaction Volume on Jasa Marga Toll Road (in million) Car Sales in Indonesia (in thousand vehicles)
Projects
and
Operational Details
14
Bank Loan at Subsidiary Level
70%
Equity30%
Jasa Marga’s Toll Road Projects
Currently, Government accelerate infrastructure development to connect Indonesia. All of Jasa Marga’s toll road projects are part of StrategicNational Project that being monitored intensively by Government.
3,1962,123 2,521
7,382
11,691
2013 2014 2015 2016 2017
Funding Structure
Historical Capex
Section Concession PeriodLength (km)
Completion Target
Old Concession
13 Old Concession 2044 512.1 -
A. Fully Operated
1 Nusa Dua-Ngurah Rai-Benoa(1) 2057 10 2013
2 JORR W2 North (part of JORR) (2) 2044 7.7 2014
3 Surabaya-Mojokerto (part of Trans Java) (6) 2049 36.3 2017
B. Half Operated
4 Gempol-Pandaan 2049 13.6 2019
5 Bogor Outer Ring Road 2054 11.95 2018
6 Semarang-Solo (part of Trans Java) 2055 72.6 2018
7 Gempol-Pasuruan (part of Trans Java) 2058 34.2 2019
8 Medan-Kualanamu-Tebing Tinggi 2054 61.7 2018
9 Ngawi-Kertosono-Kediri (part of Trans Java) 2066 114.92 2018
10 Solo-Ngawi (part of Trans Java) 2055 90.43 2018
C. In Land Acquisition and Construction
11 JORR2 (Cengkareng-Kunciran) 35 years from effective date 14.2 2019
12 JORR2 (Kunciran-Serpong) 35 years from effective date 11.2 2019
13 JORR2 (Serpong-Cinere) 35 years from effective date 10.1 2019
14 Batang-Semarang (part of Trans Java) 45 years from effective date 75 2019
15 Pandaan-Malang 35 years from effective date 37.6 2019
16 Balikpapan-Samarinda 40 years from effective date 99.4 2021
17 Manado-Bitung 40 years from effective date 39.9 2021
18 Jakarta-Cikampek II Elevated 45 years from effective date 36.4 2020
19 Jakarta-Cikampek II South 35 years from effective date 64 2021
20 Probolinggo-Banyuwangi 35 years from effective date 172.9 2022
TOTAL 1.527
Bogor Outer Ring Road (BORR) (11 km)(Section 2B Kd, Badak – Yasmin)Progress Land Acquisition: 100%
Progress Construction: 100%
Cengkareng – Kunciran (14.19 km)Progress Land Acquisition: 44.11%
Progress Construction: 15.11%
Kunciran – Serpong (11.19 km)Progress Land Acquisition: 95.31%
Progress Construction: 65.53%
Serpong – Cinere (10.14 km)Progress Land Acquisition: 62.22%
Progress Construction: 25.42%
Jakarta Cikampek II Elevated (36.40 km)Progress Construction: 36.67%
Half Operated
In Land Acquisition and Construction
6 projects
*As of 28 Junie 2018
Jasa Marga’s Upcoming Projects: Greater Jakarta
15
Jakarta-Cikampek II Selatan (64 km)
Semarang-Batang (75 km)Progress Construction: 80.97%Progress Land Acquisition : 98.17%
Semarang – Solo(73 km)Progress Construction (Salatiga-Kartasuro): 57.49%Progress Land Acquisition (Salatiga-Kartasuro): 100%
Solo – Ngawi (90.43 km)Progress Construction : 92.85%Progress Land Acquisition: 97.77%
Ngawi – Kertosono - Kediri (114.92 km)Progress Construction (Ngawi-Wilangan): 100%Progress Land Acquisition(Ngawi-Wilangan : 100%
Gempol – Pandaan (12 km)
Gempol – Pasuruan (34.2 km)Progress Construction(Pasuruan-Grati): 33.83%Progress Land Acquisition(Pasuruan-Grati): 89.46%
Pandaan – Malang (38.49 km)Progress Construction: 53.17%Progress Land Acquisition : 84.74%
Half Operated
In Land Acquisition and Construction
8 projects
Jasa Marga’s Upcoming Projects: Java
16
*As of 28 June 2018
Probolinggo-Banyuwangi (172.91 km)
Medan-Kualanamu-Tebing Tinggi (61.7 km)Progress Land Acquisition: 96.1%Progress Construction: 88.03%
SUMATRA
KALIMANTAN
Balikpapan-Samarinda (99.35 km)Progress Land Acquisition: 95.47%Progress Construction: 59.07%
SULAWESI
MALUKU
Manado-Bitung (39.9 km)Progress Land Acquisition: 62.83%Progress Construction: 28.41%
3 projects
Half Operated
In Land Acquisition and Construction
Jasa Marga’s Upcoming Projects: Sumatera, Kalimantan, and Sulawesi
17
*As of 28 June 2018
Appendix
Financial Highlight: Balance Sheet
19
(IDR Billion)
(FYE 31 Dec)
2013 2014 2015 2016 2017 1H2017 1H2018 ∆Rp ∆%
Restated Restated (Audited) (Audited) (Audited) (Unaudited) (Unaudited)
(Audited) (Audited)
Cash and Cash
Equivalent3,514.1 3,290.8 3,323.2 4,124.9 6,873.0 4,844.9 4,576.2 2,748.1 -5.5%
Other Current
Assets274.2 255.0 405.8 8,840 12,114.0 12,492.5 8,906.5 3,273.9 -28.7%
Non Current Assets 24,270.3 28,314.2 32,995.9 40,535.3 60,326.2 48,474.6 73,992.6 19,670.4 52.6%
TOTAL ASSETS 28,058.6 31,860.0 36,725.0 53,500.3 79,313.3 65,812.0 87,475.3 25,692.5 32.9%
Current Liabilities 4,871.3 4,301.0 7,543.4 18,627.0 24,997.9 15,182.7 33,177.1 6,371.0 118.5%
Non Current
Liabilities12,629.3 16,538.2 16,612.5 18,534.5 35,955.9 32,771.4 34,996.5 17,300.9 6.8%
TOTAL LIABILITIES 17,500.6 20,839.2 24,356.3 37,161.5 60,953.8 47,954.1 68,173.7 23,671.9 42.2%
Equity 10,557.9 11,020.7 12,368.7 16,338.8 18,359.4 17,858.0 19,301.7 2,020.6 8.1%
TOTAL LIABILITIES
AND EQUITY28,058.6 31,860.0 36,725.0 53,500.3 79,313.3 65,812.0 87,475.3 25,692.5 32.9%
20
Financial Highlight: Income Statement(IDR Billion)
Stable Revenue growth with steady EBITDA to maintain stable net income growth during expansion
Consolidated Financial Statement
2013 2014 2015 2016 2017 1H2017 1H2018 ∆Rp ∆%
Restated Restated (Audited) (Audited) (Audited) (Unaudited) (Unaudited) (YoY) (YoY)
(Audited) (Audited)
Toll Revenue 5,802.7 6,646.4 7,121.0 7,926.7 8,281.3 3,985.5 4,340.6 355.1 8.9%
Other Business Revenue 508.2 581.4 509.7 905.7 640.4 543.3 449.1 (94.2) -17.3%
REVENUE 6,310.9 7,227.8 7,630.7 8,832.3 8,921.7 4,528.8 4,789.7 260.9 5.8%
Toll and Other Operating Expenses (3,231.3) (3,562.8) (3,562.8) (4,022.9) (3,772.1) (2,104.5) (1,999.2) 105.3 -5.0%
General and Administrative
Expenses(1,087.8) (884.8) (884.8) (949.0) (1,152.5) (506.9) (623.3) (116.4) 23.0%
Financial Income 229.1 265.5 217.8 202.7 284.0 500.2 200.0 (300.2) -60.0%
Gain on Divestment - - - - 563.5 - - - N/A
Other Expenses (33.5) (20.3) (29.8) (99.0) (363.0) (75.3) (65.6) 9.8 -13.0%
Tax expense of Financial Income - - 43.6 (40.6) (47.6) (24.5) (24.9) (0.4) 1.6%
Other Income 22.7 22.0 98.7 195.0 55.9 35.7 27.3 (8.4) -23.6%
OPERATING INCOME 2,259.2 3,072.7 3,477.7 4,165.5 4,648.1 2,408.2 2,397.9 (10.2) -0.4%
Operating Income Margin 35.8% 42.5% 45.6% 47.2% 52.1% 53.2% 50.1% N/A -3.1%
EBITDA 3,398.5 4,006.8 4,285.0 5,228.5 5,481.0 2,623.9 2,896.7 272.7 10.4%
EBITDA Margin 53.9% 55.4% 56.2% 59.2% 61.4% 57.9% 60.5% N/A 2.5%
Finance Cost (944.2) (1,215.3) (1,405.0) (1,509.0) (1,268.9) (970.3) (954.6) 15.8 -1.6%
Share in Net Loss of Associates (4.3) (4.3) (4.3) (6.8) (128.8) (2.0) (112.7) (110.7) 5531.4%
INCOME BEFORE TAX 1,310.6 1,850.7 2,068.3 2,649.7 3,250.5 1,435.8 1,330.6 -105.2 -7.3%
Income Tax Expense (381.9) (613.7) (749.1) (846.6) (1,156.8) (475.6) (360.2) 115.4 -24.3%
NET INCOME 1,027.7 1,421.7 1,466.4 1,889.3 2,200.3 1,016.1 1,045.6 29.5 2.9%
Net Income Margin 16.3% 19.7% 19.2% 21.4% 24.7% 22.4% 21.8% N/A -0.6%
Toll Revenue by Branch/Subsidiary(IDR billion)
21
Notes : *Jagorawi Toll Road is used for Future Revenue Back Securities** Refer to Consolidated Financial Report as of September 30th 2017 page 18, in Semarang-Solo Toll Road has change to joint control
Cabang/Anak Perusahaan 2013 2014 2015 2016 2017 1H2017 1H2018 ∆%
1H17 vs. 1H18
CAGR
2013-2017
1 Jagorawi 548.2 607.5 620.2 697.0 874.0 341.8 387.99 13.5% 12.4%
2 Jakarta-Cikampek 976.6 1,023.4 1,137.8 1,232.5 1,265.7 635.3 571.3 -10.1% 6.7%
3 Jakarta-Tangerang 408.0 467.1 507.5 580.7 755.7 331.6 379.8 14.5% 16.7%
4 Cawang-Tomang-Cengkareng 1,110.0 1,212.3 1,247.0 1,412.7 1,475 724.7 830.1 14.5% 7.4%
5 Purbaleunyi 1,017.4 1,175.9 1,197.5 1,350.6 1,299.0 624.8 673.6 7.8% 6.3%
6 Surabaya-Gempol 270.5 309.0 335.8 402.0 418.6 199.8 203.3 1.7% 11.5%
7 Semarang 104.8 106.5 113.2 136.6 138.9 67.4 68.2 1.2% 7.3%
8 Belmera 81.6 91.3 90.2 105.5 113.7 54.8 73.9 35.0% 8.7%
9 Palikanci 107.5 112.4 133.0 169.5 181.2 86.0 97.5 13.4% 14.0%
10PT Jalantol Lingkarluar
Jakarta1,055.0 1,182.4 1,163.7 1,010.2 1,024.8 526.7 493.4 -6.3% -0.7%
TOTAL PARENT LEVEL 5,679.5 6,288.0 6,545.9 7,097.3 7,546.9 3,592.9 3,779.2 5.2% 7.4%
11 PT Marga Sarana Jabar 45.6 67.2 86.9 100.2 98.7 49.0 51.7 5.4% 21.3%
12PT Jasamarga Surabaya
Mojokerto17.6 18.8 20.1 36.0 50.5 22.0 139.2 533.8% 30.3%
13 PT Trans Marga Jateng* 36.5 107.3 129.5 152.8 57.7 80.3 - N/A 12.2%
14 PT Jasamarga Bali Tol 23.7 106.1 122.7 143.3 149.9 75.2 79.4 5.5% 58.7%
15 PT Marga Lingkar Jakarta - 59.0 188.0 337.3 276.5 133.0 129.4 -2.7% N/A
16 PT Jasamarga Pandaan Tol - - 27.8 59.7 68.1 32.8 41.0 25.0% N/A
17PT Jasamarga Gempol
Pasuruan- - - - 8.6 0.3 19.0 6177.5% N/A
18 PT Jasamarga Kualanamu Tol - - - - 24.2 - 71.0 N/A N/A
19 PT Jasamarga Solo Ngawi - - - - - - 1.8 N/A N/A
20PT Jasamarga Ngawi
Kertosono Kediri- - - - - - 29.1 N/A N/A
TOTAL SUBSIDIARY LEVEL 123.2 358.4 575.1 829.3 734.4 392.6 561.4 43.0% 56.2%
TOTAL 5,802.7 6,646.4 7,121.0 7,926.6 8,281.3 3,985.5 4,340.6 8.9% 9.3%
Transaction Volume by Section(Million vehicle transactions)
22
Note : 1) The changes in the traffic pattern and the impact from the removal of toll gates cikopo because of integration in cluster 1 (Cikampek,Padaleunyi,Cipularang,Cikopo- Palimanan) in 20162) There is changes in traffic record as the impact of removal gate Plumbon 3, Plumbon 4, and Ciperna Utama because of integration in Cluster II (Palimanan-Kanci, Kanci-Pejagan, Pejagan-Brebes Timur) in 20163) Transaction system changes from closed system to open system and the impact of removal of cibubur utama toll gate in 20174) Transaction system changes from closed system to open system and the impact of removal of karang tengah toll gate in 20175) Transaction system changes from closed system to open system and the impact of removal of tembalang, manyaran, gayamsari toll gate in 20186) Change to join control system
No Branch/Subsidiary 2013 2014 2015 2016 2017 1H2017 1H2018∆%
1H17 vs. 1H18
CAGR 2013-
2017
1 Jagorawi3) 199.6 201.32 204.16 207.65 189.47 102.34 72.34 -29.31% -1.29%
2 Jakarta-Cikampek1) 202.2 206.13 215.00 221.75 205.48 104.31 92.22 -11.60% 0.40%
3 Jakarta-Tangerang4) 113.0 119.83 127.43 130.89 133.12 64.35 66.97 4.07% 4.18%
4 Cawang-Tomang-Cengkareng 283.1 282.81 284.66 294.90 300.81 146.72 146.15 -0.39% 1.53%
6 Purbaleunyi 63.9 66.35 66.25 67.49 68.79 33.83 33.73 -0.30% 1.86%
8 Surabaya-Gempol 81.7 82.87 89.56 97.66 100.97 48.87 47.54 -2.71% 5.44%
9 Semarang5) 48.9 48.12 50.41 51.76 52.62 25.60 23.65 -7.60% 1.87%
10 Belmera 24.0 25.39 24.79 25.75 27.88 13.74 13.63 -0.78% 3.77%
11 Palikanci2) 20.2 19.93 23.04 19.04 14.59 7.10 7.10 0.10% -7.79%
12 JORR Non S 146.7 151.60 90.71 95.76 98.26 47.67 46.06 -3.36% -9.54%
13 Ulujami-Pondok Aren 46.9 45.13 43.73 46.11 47.52 23.38 22.64 -3.16% 0.32%
Total Parent 1,230.3 1,249.5 1,219.7 1,258.8 1,239.5 617.9 572.0 -7.42% 0.19%
14 PT Marga Sarana Jabar 12.5 13.68 15.34 16.49 15.79 7.86 7.92 0.75% 5.96%
15 PT Jasamarga Surabaya Mojokerto 11.3 12.05 13.02 15.36 17.14 8.19 12.33 50.46% 11.08%
16 PT Trans Marga Jateng6) 6.6 15.56 18.70 20.50 19.75 10.67 12.84 20.41% 31.63%
17 PT Jasamarga Bali Tol 3.3 14.31 16.54 17.46 18.20 9.18 9.03 -1.55% 53.42%
18 PT Marga Lingkar Jakarta - 14.49 24.71 26.90 30.50 14.65 15.47 5.54% n/a
19 PT Jasamarga Pandaan Tol - - 2.80 5.84 7.20 3.20 4.70 46.78% n/a
20 PT Jasamarga Gempol Pasuruan - - - - 0.71 0.05 1.41 2920.04% n/a
21 PT Jasamarga Kualanamu Tol - - - - 0.84 - 2.35 n/a n/a
22 PT Jasamarga Ngawi Kertosono Kediri - - - - - - 1.12 n/a n/a
23 PT Jasamarga Solo Ngawi - - - - - - 0.18 n/a n/a
Total Subsidiary 33.6 70.09 91.11 102.54 110.13 43.13 54.50 26.36% 34.50%
TOTAL 1,263.9 1,319.6 1,310.8 1,361.3 1,349.7 661.0 626.5 -5.22% 1.65%
Disclaimer
By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictionsmay constitute a violation of applicable securities laws.
The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential.The information and opinions contained in this presentation have not been independently verified, and no representation or warranty,expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, theinformation or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, acomplete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties orresults of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as atthe date of this presentation and are subject to change without notice. Neither the company (including any of its affiliates, advisors andrepresentatives) nor the underwriters (including any of their respective affiliates, advisors or representatives) shall have anyresponsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, anyinformation or opinions contained herein nor for any loss howsoever arising from any use of this presentation.
In addition, the information contained in this presentation contains projections and forward-looking statements that reflect thecompany's current views with respect to future events and financial performance. These views are based on a number of estimates andcurrent assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risksand these may change over time and in many cases are outside the control of the company and its directors. No assurance can be giventhat future events will occur, that projections will be achieved, or that the company's assumptions are correct. Actual results may differmaterially from those forecast and projected.
This presentation is not and does not constitute or form part of any offer, invitation or recommendation to purchase or subscribe for anysecurities and no part of it shall form the basis of or be relied upon in connection with any contract, commitment or investment decisionin relation thereto. This presentation may not be used or relied upon by any other party, or for any other purpose, and may not bereproduced, disseminated or quoted without the prior written consent of the company.Any investment in any securities issued by the company or its affiliates should be made solely on the basis of the final offer documentissued in respect of such securities.
Relaying copies of this presentation to other persons in your company or elsewhere is prohibited.
Thank You
PT Jasa Marga (Persero) Tbk.Plaza Tol Taman Mini Indonesia Indah
Jakarta 13550 - IndonesiaPhone. +62 21-8413526, 8413630
Fax. +62 21-8401533, 8413540Email. [email protected]
www.jasamarga.com24