SCCO Supreme Cable Manufacturing & Commerce Tbk.

[S]
COMPANY REPORT : JANUARY 2017 As of 31 January 2017
Main Board Individual Index : 4,532.258
Industry Sector : Miscellaneous Industry (4) Listed Shares : 205,583,400
Industry Sub Sector : Cable (45) Market Capitalization : 1,444,223,385,000
274 | 1.44T | 0.03% | 97.89%

331 | 0.06T | 0.003% | 99.84%

COMPANY HISTORY SHAREHOLDERS (January 2017)

Established Date : 09-Nov-1970 1. PT Tutulan Sukma 61,000,000 : 29.67%
Listing Date : 20-Jul-1982 2. PT Moda Sukma (d/h Modasakti Rahardjo) 61,000,000 : 29.67%
Under Writer IPO : 3. Furukawa Electric Co. Ltd. 24,275,640 : 11.81%
PT Indovest 4. Public (<5%) 59,307,760 : 28.85%
PT (Persero) Danareksa
Securities Administration Bureau : DIVIDEND ANNOUNCEMENT
PT Sinartama Gunita Bonus Cash Recording Payment
F/I
Sinar Mas Land Plaza Menara I, 9th Fl. Year Shares Dividend Cum Date Ex Date Date Date
Jln. M.H. Thamrin No. 51, Jakarta 10350 1989 140.00 27-Jun-90 28-Jun-90 09-Jul-90 26-Jul-90 F
Phone : (021) 392-2332 1990 60.00 14-Sep-90 17-Sep-90 24-Sep-90 15-Oct-90 I
Fax : (021) 392-3003 1990 160.00 21-May-91 22-May-91 30-May-91 10-Jun-91 F
1991 65.00 09-Sep-91 10-Sep-91 16-Sep-91 07-Oct-91 I
BOARD OF COMMISSIONERS 1992 70.00 28-Sep-92 29-Sep-92 06-Oct-92 27-Oct-92 F
1. Elly Soepono 1992 210.00 14-May-93 17-May-93 25-May-93 08-Jun-93 F
2. Dewa Nyoman Adnyana 1993 80.00 08-Oct-93 09-Oct-93 19-Oct-93 02-Nov-93 I
3. Shigeru Endo 1993 200.00 20-May-94 23-May-94 31-May-94 13-Jun-94 F
*) Independent Commissioners 1994 80.00 12-Jan-95 13-Jan-95 20-Jan-95 26-Jan-95 I
1994 200.00 18-Jul-95 19-Jul-95 27-Jul-95 14-Aug-95 F
BOARD OF DIRECTORS 1995 200.00 18-Jul-96 19-Jul-96 29-Jul-96 19-Aug-96 F
1. Bayu Adiwijaya Soepono 1996 100.00 21-May-97 23-May-97 02-Jun-97 01-Jul-97 F
2. Nicodemus M. Trisnadi 1996 1:2 14-Jul-97 15-Jul-97 24-Jul-97 22-Aug-97 B
3. Sani Iskandar Darmawan 2000 80.00 18-Jun-01 19-Jun-01 26-Jun-01 12-Jul-01 F
4. Teddy Rustiadi 2001 30.00 11-Jul-02 12-Jul-02 17-Jul-02 31-Jul-02 F
2003 35.00 24-Jun-04 25-Jun-04 29-Jun-04 13-Jul-04 F
AUDIT COMMITTEE 2005 70.00 23-Jun-06 26-Jun-06 28-Jun-06 12-Jul-06 F
1. D.N. Adnyana 2006 70.00 11-Jun-07 12-Jun-07 14-Jun-07 28-Jun-07 I
2. Dedy Hendrawan 2007 30.00 23-Jun-08 20-Jun-08 25-Jun-08 09-Jul-08 F
3. Ricky Rudolf 2008 30.00 01-Jun-09 02-Jun-09 04-Jun-09 18-Jun-09 F
2009 30.00 29-Jun-10 30-Jun-10 02-Jul-10 16-Jul-10 F
CORPORATE SECRETARY 2010 90.00 21-Jun-11 22-Jun-11 24-Jun-11 11-Jul-11 F
Risti Saka 2011 170.00 29-Jun-12 02-Jul-12 04-Jul-12 18-Jul-12 F
2012 250.00 02-Jul-13 03-Jul-13 05-Jul-13 19-Jul-13 F
HEAD OFFICE 2013 150.00 26-Jun-14 27-Jun-14 01-Jul-14 14-Jul-14 F
Jln. Kebon Sirih No. 71 2015 225.00 07-Jun-16 08-Jun-16 10-Jun-16 01-Jul-16 F
Jakarta 10340
Phone : (021) 310-0525 ISSUED HISTORY
Fax : (021) 319-31119 Listing Trading
No. Type of Listing Shares Date Date
Homepage : www.sucaco.com 1. First Issue 4,800,000 20-Jul-82 20-Jul-82
Email : sccfin@cbn.net.id 2. Company Listing 11,200,000 20-Jan-89 20-Jan-89
corpsec@sucaco.com 3. Bonus Shares 3,200,000 24-May-89 24-May-89
4. Second Issue 5,800,000 31-May-89 31-May-89
5. Private Placement 5,000,000 30-Aug-91 30-Aug-91
6. Bonus Shares 6,000,000 01-Sep-92 01-Sep-92
7. Third Issue 9,685,200 22-Sep-92 22-Sep-92
8. Right Issue 22,842,600 24-Nov-95 24-Nov-95
9. Bonus Shares 137,055,600 25-Aug-97 25-Aug-97
 SCCO Supreme Cable Manufacturing & Commerce Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Supreme Cable Manufacturing & Commerce Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2013 - January 2017 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
7,600 16.0 Jan-13 4,550 3,850 4,000 125 132 554 17
Feb-13 4,575 4,000 4,525 115 163 687 17
6,650 14.0 Mar-13 5,350 4,475 4,850 165 204 998 17
Apr-13 7,700 4,875 5,900 3,037 6,990 47,076 22
May-13 6,000 4,950 5,500 479 1,477 7,952 22
5,700 12.0
Jun-13 5,950 5,350 5,700 224 697 3,708 16
Jul-13 6,100 4,850 5,000 88 163 897 18
4,750 10.0
Aug-13 5,100 4,300 4,400 34 152 697 5
Sep-13 4,800 3,800 4,800 24 62 294 8
3,800 8.0
Oct-13 4,850 4,250 4,700 26 2,480 10,130 10
Nov-13 4,700 4,300 4,500 18 110 514 7
2,850 6.0 Dec-13 4,500 3,950 4,400 38 26 107 14

1,900 4.0 Jan-14 4,475 3,900 4,160 37 76 310 7

Feb-14 4,500 3,900 4,500 35 41 178 5
950 2.0 Mar-14 4,700 4,100 4,280 149 80 347 15
Apr-14 4,295 3,925 4,145 91 216 881 13
May-14 4,200 4,015 4,200 165 205 839 17
Jun-14 4,400 4,000 4,190 93 102 433 16
Jan-13 Jan-14 Jan-15 Jan-16 Jan-17
Jul-14 4,200 3,960 4,110 105 72 294 14
Aug-14 4,200 3,900 3,950 121 250 995 11
Sep-14 3,975 3,700 3,875 85 109 422 16
Closing Price*, Jakarta Composite Index (IHSG) and Oct-14 3,900 3,700 3,900 29 55 210 10
Miscellaneous Industry Index Nov-14 4,000 3,750 3,875 91 232 897 16
January 2013 - January 2017 Dec-14 3,950 3,700 3,950 43 47 186 13
100%
Jan-15 3,950 3,680 3,950 53 8,052 24,197 11
80% Feb-15 3,950 3,700 3,945 14 24 91 4
69.3% Mar-15 4,015 3,800 4,000 64 77 304 11
60% Apr-15 4,000 3,800 3,835 124 646 2,051 17
May-15 3,850 3,660 3,850 75 92 344 13
40% Jun-15 3,950 3,650 3,800 48 39 149 12
Jul-15 4,000 3,675 3,700 49 105 418 14
21.8% Aug-15 3,725 3,400 3,700 30 85 316 14
20%
Sep-15 3,650 3,000 3,500 45 75 252 9
Oct-15 3,740 3,350 3,700 16 10 34 9
- 0.4%
Nov-15 3,900 3,600 3,675 34 11 40 11
Dec-15 3,725 3,500 3,725 29 1,747 6,979 6
-20%

Jan-16 3,725 3,380 3,600 36 58 209 15

-40% Feb-16 5,200 3,475 4,500 451 322 1,342 15
Mar-16 5,000 4,315 4,700 132 66 308 19
-60% Apr-16 5,000 4,400 4,760 120 69 326 20
Jan 13 Jan 14 Jan 15 Jan 16 Jan 17 May-16 5,000 4,600 4,850 111 50 239 20
Jun-16 4,990 4,180 4,600 333 3,577 16,984 21
Jul-16 4,960 4,590 4,930 263 169 808 15
SHARES TRADED 2013 2014 2015 2016 Jan-17 Aug-16 6,400 4,930 6,050 749 1,328 7,699 22
Volume (Million Sh.) 13 1 11 10 1 Sep-16 6,075 5,600 5,775 174 1,159 6,745 19
Value (Billion Rp) 74 6 35 57 5 Oct-16 6,700 5,675 6,500 494 2,243 13,189 21
Frequency (Thou. X) 4 1 0.6 3 0.2 Nov-16 6,650 6,100 6,525 326 859 5,545 22
Days 173 153 131 228 19 Dec-16 7,275 6,350 7,275 142 591 3,514 19

Price (Rupiah) Jan-17 7,275 6,500 7,025 184 1,380 4,674 19

High 7,700 4,700 4,015 7,275 7,275
Low 3,800 3,700 3,000 3,380 6,500
Close 4,400 3,950 3,725 7,275 7,025
Close* 4,400 3,950 3,725 7,275 7,025

PER (X) 8.64 6.86 4.82 0.71 0.68

PER Industry (X) 13.91 14.44 0.95 13.86 13.68
PBV (X) 1.28 1.06 0.83 1.33 1.28
* Adjusted price after corporate action
 SCCO Supreme Cable Manufacturing & Commerce Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Doli, Bambang, Sulistiyanto, Dadang & Ali (Member of BKR International)

BALANCE SHEET Dec-12 Dec-13 Dec-14 Dec-15 Sep-16 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 260,478 294,288 116,094 340,056 570,534 2,125

Receivables 718,378 799,526 840,604 713,941 696,000

215,827 299,425 274,129 293,477 194,922 1,700
Inventories
Current Assets 1,197,203 1,454,622 1,293,777 1,380,917 1,590,219
1,275
Fixed Assets 224,806 254,394 295,398 317,988 312,685
Other Assets 746 712 677 643 3,939
850
Total Assets 1,486,921 1,762,032 1,656,007 1,773,144 2,005,530
Growth (%) 18.50% -6.02% 7.07% 13.11% 425

Current Liabilities 818,847 1,043,363 826,027 819,138 847,497 -

Long Term Liabilities 14,029 11,059 15,588 31,654 31,654 2012 2013 2014 2015 Sep-16
Total Liabilities 832,877 1,054,421 841,615 850,792 879,151
Growth (%) 26.60% -20.18% 1.09% 3.33%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 500,000 500,000 500,000 500,000 500,000 1,126
Paid up Capital 205,583 205,583 205,583 205,583 205,583 1,126

Paid up Capital (Shares) 206 206 206 206 206 922

814
Par Value 1,000 1,000 1,000 1,000 0
897

708
Retained Earnings 436,097 489,340 595,264 703,003 906,607 654
654,045 707,611 814,393 922,353 1,126,380
667

Total Equity
Growth (%) 8.19% 15.09% 13.26% 22.12% 437

INCOME STATEMENTS Dec-12 Dec-13 Dec-14 Dec-15 Sep-16 207

Total Revenues 3,542,885 3,751,042 3,703,268 3,533,081 2,534,991

Growth (%) 5.88% -1.27% -4.60%
-23

2012 2013 2014 2015 Sep-16

Cost of Revenues 3,216,769 3,478,401 3,370,803 3,193,858 2,122,631

Gross Profit 326,116 272,641 332,465 339,223 412,360
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 92,089 127,482 - 133,167 86,470
Operating Profit - - - - 325,890 3,751 3,703
3,543 3,533
Growth (%)
3,751

2,535
2,986

Other Income (Expenses) -9,351 - -150,118 - -

Income before Tax 224,676 145,159 182,347 206,056 325,890 2,221

Tax 54,934 40,196 44,728 46,937 75,953

Profit for the period 169,742 104,962 137,619 159,120 249,937 1,455

Growth (%) -38.16% 31.11% 15.62%

690

Period Attributable 169,742 104,639 136,762 158,899 1,590,790 -75

Comprehensive Income 169,742 104,962 137,619 152,543 249,937 2012 2013 2014 2015 Sep-16
Comprehensive Attributable 169,468 104,639 136,762 152,322 249,514

RATIOS Dec-12 Dec-13 Dec-14 Dec-15 Sep-16 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 146.21 139.42 156.63 168.58 187.64
250
Dividend (Rp) 250.00 150.00 - 225.00 - 250

EPS (Rp) 825.66 508.98 665.24 772.92 7,737.93

BV (Rp) 3,181.41 3,441.97 3,961.37 4,486.51 5,478.94 199

170
159
DAR (X) 0.56 0.60 0.51 0.48 0.44 138
DER(X) 1.27 1.49 1.03 0.92 0.78
148

105
ROA (%) 11.42 5.96 8.31 8.97 12.46 97

ROE (%) 25.95 14.83 16.90 17.25 22.19

GPM (%) 9.20 7.27 8.98 9.60 16.27 46

OPM (%) - - - - 12.86

NPM (%) 4.79 2.80 3.72 4.50 9.86
-5

2012 2013 2014 2015 Sep-16

Payout Ratio (%) 30.28 29.47 - 29.11 -
Yield (%) 6.17 3.41 - 6.04 -