Loading...

We've got a brand new version of Simply Wall St! Try it out

Alam Sutera Realty

BST:8AS
Snowflake Description

Fair value with limited growth.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
8AS
BST
IDR5,070B
Market Cap
  1. Home
  2. DE
  3. Real Estate
Company description

PT Alam Sutera Realty Tbk operates as an integrated property developer in Indonesia. The last earnings update was 109 days ago. More info.


Add to Portfolio Compare Print
  • Alam Sutera Realty has significant price volatility in the past 3 months.
8AS Share Price and Events
7 Day Returns
-6.7%
BST:8AS
0.9%
DE Real Estate
0%
DE Market
1 Year Returns
-22.2%
BST:8AS
-1.1%
DE Real Estate
9.9%
DE Market
8AS Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Alam Sutera Realty (8AS) -6.7% -22.2% -35.8% -22.2% -61.1% -70.8%
DE Real Estate 0.9% -1.1% 4.1% -1.1% 39.2% 87.2%
DE Market 0% 4.4% 13.6% 9.9% 14.6% 18.2%
1 Year Return vs Industry and Market
  • 8AS underperformed the Real Estate industry which returned -1.1% over the past year.
  • 8AS underperformed the Market in Germany which returned 9.9% over the past year.
Price Volatility
8AS
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Alam Sutera Realty's competitors could be found in our database.

Value

 Is Alam Sutera Realty undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Alam Sutera Realty to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Alam Sutera Realty.

BST:8AS Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model Dividend Discount Model
Dividend Per Share Company Filings (2019-06-30) in IDR IDR 3.7987966666667
Payout Ratio Company Filings (2019-06-30) 247.6%
Discount Rate (Cost of Equity) See below 8.4%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:8AS
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 1.05
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.051 (1 + (1- 25%) (162.31%))
1.365
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.37
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.365 * 5.96%)
8.36%

Discounted Cash Flow Calculation for BST:8AS using Dividend Discount Model Model

The calculations below outline how an intrinsic value for Alam Sutera Realty is arrived at by discounting future dividends to their present value. This approach is used for finance firms where free cash flow is difficult to estimate (e.g. Banks/ Insurance firms).

If the firm does not pay the majority of its earnings out as a dividend this method will often arrive at a value significantly lower than the share price.

See our documentation to learn about this calculation.

BST:8AS Gordon Growth Model
Calculation Result
Value per share = Expected dividends per share / (Discount Rate - Perpetual growth rate)
= IDR3.8 / (8.36% - 0.23%)
IDR0
BST:8AS Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:8AS represents 3.0E-5x of IDX:ASRI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
3.0E-5x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 46.69 x 3.0E-5
€0.00
Value per share (EUR) From above. €0.00
Current discount Discount to share price of €0.01
= -1 x (€0.01 - €0.00) / €0.00
-452.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Alam Sutera Realty is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Alam Sutera Realty's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Alam Sutera Realty's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:8AS PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in IDR IDR30.75
IDX:ASRI Share Price ** IDX (2019-11-15) in IDR IDR258
Germany Real Estate Industry PE Ratio Median Figure of 35 Publicly-Listed Real Estate Companies 12.72x
Germany Market PE Ratio Median Figure of 398 Publicly-Listed Companies 19.5x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Alam Sutera Realty.

BST:8AS PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:ASRI Share Price ÷ EPS (both in IDR)

= 258 ÷ 30.75

8.39x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Alam Sutera Realty is good value based on earnings compared to the DE Real Estate industry average.
  • Alam Sutera Realty is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Alam Sutera Realty's expected growth come at a high price?
Raw Data
BST:8AS PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 8.39x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts
8.4%per year
Germany Real Estate Industry PEG Ratio Median Figure of 19 Publicly-Listed Real Estate Companies 0.62x
Germany Market PEG Ratio Median Figure of 253 Publicly-Listed Companies 1.38x

*Line of best fit is calculated by linear regression .

BST:8AS PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 8.39x ÷ 8.4%

1x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Alam Sutera Realty is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Alam Sutera Realty's assets?
Raw Data
BST:8AS PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in IDR IDR488.51
IDX:ASRI Share Price * IDX (2019-11-15) in IDR IDR258
Germany Real Estate Industry PB Ratio Median Figure of 43 Publicly-Listed Real Estate Companies 1.4x
Germany Market PB Ratio Median Figure of 572 Publicly-Listed Companies 1.86x
BST:8AS PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:ASRI Share Price ÷ Book Value per Share (both in IDR)

= 258 ÷ 488.51

0.53x

* Primary Listing of Alam Sutera Realty.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Alam Sutera Realty is good value based on assets compared to the DE Real Estate industry average.
X
Value checks
We assess Alam Sutera Realty's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Alam Sutera Realty has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Alam Sutera Realty expected to perform in the next 1 to 3 years based on estimates from 9 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
8.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Alam Sutera Realty expected to grow at an attractive rate?
  • Alam Sutera Realty's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Alam Sutera Realty's earnings growth is positive but not above the Germany market average.
  • Alam Sutera Realty's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
BST:8AS Future Growth Rates Data Sources
Data Point Source Value (per year)
BST:8AS Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 9 Analysts 8.4%
BST:8AS Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 9 Analysts 11.5%
Germany Real Estate Industry Earnings Growth Rate Market Cap Weighted Average -8%
Germany Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 2.3%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.5%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:8AS Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
All numbers in IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:8AS Future Estimates Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 3,991,347 952,750 880,257 8
2020-12-31 3,619,909 859,250 887,283 9
2019-12-31 3,185,034 773,500 777,674 8
2019-11-17
BST:8AS Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2019-06-30 3,061,738 964,083 604,138
2019-03-31 3,645,849 999,178 829,920
2018-12-31 3,975,258 1,369,685 970,096
2018-09-30 3,950,322 1,886,773 902,563
2018-06-30 4,428,505 1,932,526 1,190,188
2018-03-31 4,229,741 2,136,250 1,501,251
2017-12-31 3,917,107 1,825,951 1,379,980
2017-09-30 3,980,509 1,624,881 965,453
2017-06-30 3,115,607 2,605,833 673,141
2017-03-31 2,574,708 1,983,392 159,628
2016-12-31 2,715,689 1,482,024 508,781
2016-09-30 2,519,002 1,059,559 1,193,667

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Alam Sutera Realty's earnings are expected to grow by 8.4% yearly, however this is not considered high growth (20% yearly).
  • Alam Sutera Realty's revenue is expected to grow by 11.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:8AS Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below

All data from Alam Sutera Realty Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:8AS Future Estimates Data
Date (Data in IDR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 43.73 48.39 30.10 6.00
2020-12-31 46.07 48.50 41.80 5.00
2019-12-31 40.57 47.41 33.80 6.00
2019-11-17
BST:8AS Past Financials Data
Date (Data in IDR Millions) EPS *
2019-06-30 30.75
2019-03-31 42.24
2018-12-31 49.37
2018-09-30 45.93
2018-06-30 60.57
2018-03-31 76.40
2017-12-31 70.23
2017-09-30 49.13
2017-06-30 34.26
2017-03-31 8.12
2016-12-31 25.89
2016-09-30 60.75

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Alam Sutera Realty is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Alam Sutera Realty's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Alam Sutera Realty has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Alam Sutera Realty performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Alam Sutera Realty's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Alam Sutera Realty's year on year earnings growth rate has been positive over the past 5 years, however the most recent earnings are below average.
  • Alam Sutera Realty's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Alam Sutera Realty's 1-year earnings growth is negative, it can't be compared to the DE Real Estate industry average.
Earnings and Revenue History
Alam Sutera Realty's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Alam Sutera Realty Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:8AS Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 3,061,738.49 604,138.03 505,005.42
2019-03-31 3,645,849.43 829,919.51 491,500.29
2018-12-31 3,975,258.16 970,096.14 466,037.42
2018-09-30 3,950,321.84 902,562.83 464,102.90
2018-06-30 4,428,505.25 1,190,187.66 435,151.40
2018-03-31 4,229,741.22 1,501,250.84 410,828.87
2017-12-31 3,917,107.10 1,379,979.81 390,491.88
2017-09-30 3,980,508.86 965,452.62 378,981.35
2017-06-30 3,115,607.02 673,141.31 374,307.88
2017-03-31 2,574,707.74 159,627.93 363,610.48
2016-12-31 2,715,688.78 508,780.52 368,412.17
2016-09-30 2,519,002.11 1,193,667.21 363,095.18
2016-06-30 2,336,417.83 684,886.06 369,669.37
2016-03-31 2,635,912.53 844,332.27 405,433.87
2015-12-31 2,783,700.32 596,515.41 428,348.21
2015-09-30 2,976,969.39 341,088.29 441,668.54
2015-06-30 3,418,552.42 1,036,410.96 456,934.40
2015-03-31 3,750,435.04 1,067,073.61 428,063.13
2014-12-31 3,630,914.08 1,097,417.97 398,952.59
2014-09-30 3,466,306.73 828,036.67 384,473.68
2014-06-30 3,806,184.43 644,672.53 344,517.70
2014-03-31 3,653,579.25 781,856.70 323,744.67
2013-12-31 3,684,239.76 876,785.39 304,204.33
2013-09-30 3,792,736.22 1,204,255.98 286,781.12
2013-06-30 3,154,140.17 1,414,185.72 265,091.10
2013-03-31 2,673,538.30 1,252,209.20 232,441.77
2012-12-31 2,446,413.89 1,192,715.93 212,883.53

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Alam Sutera Realty has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Alam Sutera Realty used its assets less efficiently than the DE Real Estate industry average last year based on Return on Assets.
  • Alam Sutera Realty's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Alam Sutera Realty's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Alam Sutera Realty has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Alam Sutera Realty's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Alam Sutera Realty's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Alam Sutera Realty is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Alam Sutera Realty's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Alam Sutera Realty's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Alam Sutera Realty Company Filings, last reported 4 months ago.

BST:8AS Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 9,705,818.55 8,228,504.35 1,108,396.38
2019-03-31 9,711,482.61 7,716,761.80 468,950.52
2018-12-31 9,551,357.11 7,777,668.09 459,009.21
2018-09-30 9,217,103.50 8,076,099.01 563,364.50
2018-06-30 9,094,281.63 7,867,816.39 676,493.56
2018-03-31 8,871,731.91 7,708,959.45 752,150.01
2017-12-31 8,572,691.58 7,670,747.94 718,086.44
2017-09-30 8,325,769.25 7,729,712.21 827,637.97
2017-06-30 7,916,211.47 7,746,463.89 1,145,923.38
2017-03-31 7,366,621.68 7,846,796.88 1,054,932.15
2016-12-31 7,187,845.08 7,976,176.34 1,189,458.92
2016-09-30 7,347,182.20 7,568,823.50 1,281,806.93
2016-06-30 7,149,403.79 7,596,034.55 429,623.12
2016-03-31 7,118,363.90 7,510,321.28 257,256.30
2015-12-31 6,602,409.66 7,548,648.17 638,388.32
2015-09-30 6,072,691.25 7,295,945.27 235,274.05
2015-06-30 6,767,239.50 6,470,049.07 536,216.57
2015-03-31 6,691,198.68 7,204,500.98 1,466,841.66
2014-12-31 6,371,193.93 6,791,034.74 1,255,006.89
2014-09-30 6,084,412.10 6,668,018.31 1,416,477.50
2014-06-30 5,774,451.37 6,473,000.94 1,552,347.82
2014-03-31 5,645,821.48 6,107,167.77 1,681,856.58
2013-12-31 5,331,784.69 4,810,688.66 988,551.10
2013-09-30 5,320,599.84 4,568,477.69 933,315.23
2013-06-30 5,189,702.38 3,883,956.79 1,671,119.16
2013-03-31 5,135,881.87 4,546,185.05 3,091,205.66
2012-12-31 4,731,874.73 2,400,471.73 1,719,269.38
  • Alam Sutera Realty's level of debt (84.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (112.1% vs 84.8% today).
  • Debt is not well covered by operating cash flow (11.7%, less than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 2.6x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Alam Sutera Realty's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Alam Sutera Realty has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Alam Sutera Realty's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Alam Sutera Realty dividends. Estimated to be 1.47% next year.
If you bought €2,000 of Alam Sutera Realty shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Alam Sutera Realty's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Alam Sutera Realty's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:8AS Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 9 Analyst Estimates (S&P Global) See Below
Germany Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 2.9%
Germany Market Average Dividend Yield Market Cap Weighted Average of 333 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.7%
Germany Bottom 25% Dividend Yield 25th Percentile 1.3%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:8AS Future Dividends Estimate Data
Date (Data in IDR) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 3.31 4.00
2020-12-31 5.17 3.00
2019-12-31 2.72 2.00
2019-11-17
BST:8AS Past Annualized Dividends Data
Date (Data in IDR) Dividend per share (annual) Avg. Yield (%)
2019-07-31 0.000 0.000
2019-05-27 0.000 0.000
2019-03-29 0.000 0.000
2018-10-30 0.000 0.000
2018-08-24 0.000 0.000
2018-05-31 0.000 0.000
2018-03-21 0.000 0.000
2017-07-31 1.500 0.400
2017-04-28 0.000 0.000
2017-03-31 1.500 0.428
2016-03-31 0.000 0.000
2015-07-31 7.000 1.959
2015-03-30 7.000 1.192
2014-12-11 7.000 1.189
2014-07-25 7.000 1.427
2014-03-28 7.000 1.375
2014-01-06 14.600 2.638
2013-12-02 14.600 3.190
2013-07-31 14.600 2.515
2013-06-10 14.600 1.924
2012-07-31 6.130 0.912
2012-03-12 6.130 1.122
2011-10-31 4.030 0.830
2010-10-29 1.050 0.337
2010-03-31 0.820 0.418
2009-03-31 0.690 0.655

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Alam Sutera Realty has not reported any payouts.
  • Unable to verify if Alam Sutera Realty's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Alam Sutera Realty's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Alam Sutera Realty has not reported any payouts.
Future Payout to shareholders
  • Dividends after 3 years are expected to be thoroughly covered by earnings (10.3x coverage).
X
Income/ dividend checks
We assess Alam Sutera Realty's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Alam Sutera Realty afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Alam Sutera Realty has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Alam Sutera Realty's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Joseph Tjong
AGE 57
TENURE AS CEO 3.8 years
CEO Bio

Mr. Joseph Sanusi Tjong has been President Director at PT Alam Sutera Realty Tbk. since January 15, 2016. Mr. Tjong served as Technical Director of PT Alfa Goldland Realty from 2003 to 2007. Mr. Tjong started his career as Structure Engineer, Project Manager and Team Leader in consulting Teddy Boen & Associates from 1986 to 1991. He served as Staff at the PT Sinar Mas Finance Summit from 1993 to 1994. He served as Project Manager of PT Alfa Goldland Realty from 1994 to 2000 and served as its Head of Finance from 2000 to 2003. He has been a Director of PT Alam Sutera Realty Tbk since September 14, 2007. He served as a Director of PT Alfa Goldland Realty. Mr. Tjong obtained his Bachelor of Engineering from the University of Indonesia in 1987 and Master in Business Administration from International University of Japan in 1993.

CEO Compensation
  • Insufficient data for Joseph to compare compensation growth.
  • Insufficient data for Joseph to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Alam Sutera Realty management team in years:

5.6
Average Tenure
53.5
Average Age
  • The average tenure for the Alam Sutera Realty management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Joseph Tjong

TITLE
President Director
AGE
57
TENURE
3.8 yrs

Hendra Kurniawan

TITLE
Head of Corporate Finance
AGE
50

Tassa Remisha

TITLE
Investor Relations Manager

Lilia Sukotjo

TITLE
Marketing Director & Director
AGE
56
TENURE
12.8 yrs

Antonius Karamoy

TITLE
Head of the Internal Audit Unit
TENURE
7.4 yrs

Tony Rudiyanto

TITLE
Corporate Secretary
AGE
51
TENURE
2.8 yrs
Board of Directors Tenure

Average tenure and age of the Alam Sutera Realty board of directors in years:

6.8
Average Tenure
56
Average Age
  • The tenure for the Alam Sutera Realty board of directors is about average.
Board of Directors

Joseph Tjong

TITLE
President Director
AGE
57
TENURE
3.8 yrs

Lilia Sukotjo

TITLE
Marketing Director & Director
AGE
56
TENURE
12.8 yrs

Prasasto Sudyatmiko

TITLE
Independent Commissioner
AGE
81
TENURE
12.2 yrs

Harjanto Tirtohadiguno

TITLE
President Commissioner
AGE
56
TENURE
4.8 yrs

Andrew Walker

TITLE
Non-Affiliated Director
AGE
66
TENURE
7.7 yrs

R. Franky

TITLE
Director
AGE
52
TENURE
4.8 yrs

Pingki Pangestu

TITLE
Independent Commissioner
AGE
66
TENURE
12.2 yrs

Angeline Sutedja

TITLE
Commissioner
AGE
55
TENURE
6.8 yrs

The Nicholas

TITLE
Commissioner
AGE
52
TENURE
4.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Alam Sutera Realty's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Alam Sutera Realty has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

PT Alam Sutera Realty Tbk operates as an integrated property developer in Indonesia. The company develops residential and commercial properties, as well as industrial areas, shopping centers, leisure centers, and hospitality facilities. It also provides building management, consultancy, investment, and business management services, as well as money lending services; operates tourism area; and sells goods. The company was formerly known as PT Adhihutama Manunggal and changed its name to PT Alam Sutera Realty Tbk in September 2007. PT Alam Sutera Realty Tbk was founded in 1993 and is headquartered in Jakarta, Indonesia.

Details
Name: PT Alam Sutera Realty Tbk
8AS
Exchange: BST
Founded: 1993
IDR326,267,692
19,649,411,888
Website: http://www.alam-sutera.com
Address: PT Alam Sutera Realty Tbk
Wisma Argo Manunggal,
Jl. Jend. Gatot Subroto Kav. 22,
Jakarta,
Jakarta Raya, 12930,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX ASRI Ordinary Shares Indonesia Stock Exchange ID IDR 18. Dec 2007
BST 8AS Ordinary Shares Boerse-Stuttgart DE EUR 18. Dec 2007
Number of employees
Current staff
Staff numbers
1,847
Alam Sutera Realty employees.
Industry
Real Estate Development
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/17 21:31
End of day share price update: 2019/11/15 00:00
Last estimates confirmation: 2019/11/15
Last earnings filing: 2019/07/31
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.