Saratoga
Saratoga
▪ Perusahaan investasi aktif di Indonesia dengan estimasi Nilai Aktiva Bersih lebih dari USD 1.7 milyar
▪ Tercatat di BEI pada Juni 2013 termasuk 100 terbesar untuk kapitalisasi pasar saham di BEI
▪ Fokus pada peluang-peluang investasi pada tahap awal, pertumbuhan dan situasi khusus
▪ Aktif mendukung perusahaan-perusahaan investee dalam mengembangkan nilai investasi
▪ Berinvestasi di 3 sektor kunci perekonomian Indonesia: Produk & Jasa Konsumen, Infrastruktur dan Sumber
Daya Alam
Edwin Soeryadjaya
Founding partner
Chairman of Investment
Committee. More than 40 years
of experiences in investing in
Indonesia.
Company Profile
1 Founded in 1997
2 Listed on IDX in 2013,
ticker SRTG
Resources
Investment Approach
Tenaga Listrik Gorontalo Energi Nusa Raya Cipta Konstruksi Tower Menara
Infrastruktur
❖ Penghasilan dividen mencapai rekor baru yang diberikan oleh 6 PALM - 132 79 117
perusahaan investasi. Hal ini sebagai tanda adanya pertumbuhan MPMX 15 59 282 -
bisnis dan operasional yang positif dari perusahaan investasi.
TWU 74 19 - -
❖ Jumlah investasi dan divestasi sesuai dengan rencana di tahun
BHP - - - 40
berjalan.
Deltomed - - - 2
Data disajikan untuk tahun berakhir December 2018
IDR/USD pada 31 Desember 2018 : 14.481 Jumlah dividen 268 622 883 900
Sumber: informasi Perusahaan
Jumlah perusahaan
investasi 4 6 5 6
Diversified Sources of Cash and Liquidity
Net Debt Sum of Investee Company Value Current Debt Funding Structure
❖ Bank Loans
o Revolving credit facility
o Bilateral Loan
❖ Banking partners: ING, Natixis, DBS, MUFG and
HSBC, SCB
in million Rupiah
Years Common Size
ASSET
2014 2015 2016 2017 2018 2014 2015 2016 2017 2018
Cash and equivalent 537,772 400,500 488,439 902,173 782,337 3.29% 2.40% 1.94% 3.39% 3.89%
Restricted cash 37,562 317,761 269,737 7,859 518 0.23% 1.90% 1.07% 0.03% 0.00%
Receivables 811,081 574,841 380,600 623,283 365,900 4.96% 3.44% 1.51% 2.34% 1.82%
Inventories 90,907 190,089 - - - 0.56% 1.14% - - -
Prepaid taxes 6,578 6,197 976 136 819 0.04% 0.04% 0.00% 0.00% 0.00%
Advances and prepaid expenses 130,213 56,089 667 12,569 1,662 0.80% 0.34% 0.00% 0.05% 0.01%
Assets held for sale 138,685 138,685 - - - 0.85% 0.83% - - -
Investment in equity securities 12,736,899 13,386,816 23,801,617 24,755,150 18,730,170 77.91% 80.15% 94.66% 92.96% 93.12%
Advances for investments in equity securities 431,012 111,107 68,548 93,657 97,302 2.64% 0.67% 0.27% 0.35% 0.48%
Equity share swap - 105,222 42,477 54,792 - 0.00% 0.63% 0.17% 0.21% -
Foreign currency option contracts - - - 52,065 49,675 - - - 0.20% 0.25%
Investment properties 113,037 114,896 84,635 122,807 82,328 0.69% 0.69% 0.34% 0.46% 0.41%
Fixed assets-net 1,150,943 1,189,171 6,278 4,957 - 7.04% 7.12% 0.02% 0.02% -
Intangible asset 1,940 1,516 222 43 - 0.01% 0.01% 0.00% 0.00% -
Deferred tax assets 3,129 3,458 - - - 0.02% 0.02% - - -
Goodwill 153,456 100,682 - - - 0.94% 0.60% - - -
Other assets 4,690 4,410 76 102 4,163 0.03% 0.03% 0.00% 0.00% 0.02%
Total Assets 16,347,904 16,701,440 25,144,272 26,629,593 20,114,874 100.00% 100.00% 100.00% 100.00% 100.00%
Source : Company’s Annual Report
Company tend to increase the portion of “equity investment“ of SRTG as it has the biggest portion among other assets, can be seen through
2014 – 2018 where this is in line with the major business of the company.
In 2016, company qualify to implement principle of PSAK 65 (IFRS 10) as investment entities. So, the report < 2015 and 2016 forward is
not comparable.
Balance Sheet (Liabilities & Equity)
in million Rupiah
Years Common Size
LIABILITIES AND EQUITY
2014 2015 2016 2017 2018 2014 2015 2016 2017 2018
Liabilities
Trade payables to third party 19,831 19,935 - - - 0.42% 0.38% - - -
Other payables to third party 66,314 44 201 85 309 1.39% 0.00% 0.00% 0.00% 0.01%
Advances from sale of investment 30,041 31,793 258,153 - - 0.63% 0.61% 4.47% - -
Accrued expenses 76,385 90,043 20,961 3,741 4,226 1.60% 1.72% 0.36% 0.09% 0.10%
Income tax payable 120,491 78,677 37,375 130,430 46,691 2.53% 1.51% 0.65% 3.00% 1.12%
Other tax payables 48,113 56,583 22,400 13,103 1,493 1.01% 1.08% 0.39% 0.30% 0.04%
Unearned revenue 11,283 11,306 - 1,362 5,204 0.24% 0.22% 0.00% 0.03% 0.13%
Derivative financial liabilities 1,984 41,905 - - - 0.04% 0.80% 0.00% 0.00% 0.00%
Borrowings 3,616,280 3,055,382 2,791,798 2,465,413 3,937,919 75.84% 58.52% 48.32% 56.78% 94.88%
Medium term notes 729,635 717,210 721,108 - - 15.30% 13.74% 12.48% 0.00% 0.00%
Exchangeable bond - 1,049,462 1,061,926 958,639 - 0.00% 20.10% 18.38% 22.08% 0.00%
Derivative financial liabilities - - - - 13,279 0.00% 0.00% 0.00% 0.00% 0.32%
Deferred tax liabilities 30,959 50,867 846,645 752,292 121,641 0.65% 0.97% 14.65% 17.32% 2.93%
Employee benefits liabilities 16,801 17,449 17,168 17,169 19,864 0.35% 0.33% 0.30% 0.40% 0.48%
Total Liabilities 4,768,117 5,220,656 5,777,735 4,342,234 4,150,626 100.00% 100.00% 100.00% 100.00% 100.00%
Equity
Share capital at par Rp100 authorized 9.766.680.000, paid-up Borrowings dominate liabilities of SRTG
271,297 271,297 271,297 271,297 271,297
2.712.967.000 in selected years and it is categorized as
APIC 2,570,074 2,570,074 5,184,989 5,184,989 5,185,019
Treasury stock - (5,905) (9,389) (5,406) (3,984) long term debt
Share-based payments 6,330 19,732 24,037 30,831 46,124 Majority of borrowings are from
Difference in translation of financial statement in foreign currency 1,038,100 1,535,999 26,762 26,767 26,813
Unrealized gain (loss) on investments in equity securities 646,584 (356,702) 1,473,563 1,515,892 -
different foreign banks in terms Rp and
Cash flow hedge reserve (244,837) (466,954) - - - US$
Revaluation reserve of associates fixed asset 382,989 368,861 - - -
Other equity components 191,260 13,171 23,282 24,500 24,500
Retain Earning 6,152,917 6,582,350 11,989,793 14,984,136 10,105,699
Equity attributable to owner 11,014,714 10,531,923 18,984,334 22,033,006 15,655,468
Non Controlling interest 565,073 948,861 382,203 254,353 308,780
Total Equity 11,579,787 11,480,784 19,366,537 22,287,359 15,964,248
Total Liabilities and Equity 16,347,904 16,701,440 25,144,272 26,629,593 20,114,874 Source : Company’s Annual Report
Income Statement
in million Rupiah
PROFIT/LOSS 2014 2015 2016 2017 2018
Sales of goods 6,123,875 4,282,278 - - -
Net gain on investments - - 6,343,889 2,356,526 (7,251,251)
Dividend, interest, and other investment income 187,971 76,011 785,113 1,539,443 1,146,608
Gain from dilution effect of investment - 1,031,441 - - -
Net share of profit of equity-accounted investees 764,106 477,293 - - -
Other income - 8,273 34,165 15,200
Gain on fair value of exchangeable bonds - 268,545 - - -
Changes of fair value of investment properties - - - (22,830) 1,188 Biggest revenue of SRTG comes from
Operating expenses (224,137) (300,293) (143,619) (212,717) (138,387) company’s investment to its associates
Cost of goods sold (5,385,075) (3,318,226) - - -
Cost of revenue from floating storage and offloading - - - - -
Bad debt expense - - (54,068) (44,825) (36,708)
In 2018 SRTG burdened by negative
Loss on settlement of receivable - - (19,303) - - revenue due to declined share price of its
Loss on vair value of equity swap - (77,712) - - - investee that is ADRO and TBIG
Net loss on exchange rate differences (53,361) (210,543) - - -
Net loss on derivative financial instruments 1,765 (47,743) - - -
Loss on impairment of AFS (102,105) (85,555) (123,238) - - Taking notes that the loss was unrealized
Tax expenses - - (15,592) as it is direct investment and has no
(49,104)
Other expenses (14,671) (49,105) (4,066) (22,034) impact on company’s cash flow
Net (loss) on exchange rate diff. - - 90,695 (27,864) (150,383)
Gain on fair value equity swap - - 24,323 12,315 24,360
Loss on fair value of exchangeable bonds - - (250,445) (65,636) 7,086 Operating expenses mainly came from
Net gain on other derivatife financial Instruments - - 226,007 52,065 28,306 compensation and benefits
Interest expenses (278,917) (369,922) (282,834) (348,016) (281,971)
Profit Before Tax 1,019,451 1,676,469 6,585,135 3,250,592 (6,685,056)
• How much the company can increase it’s sales without sell new equity?
• Growth or new sales required new assets
• As equity grows through retained profits, the firm can borrow more money without altering the
capital structure
• It then limit the growth rate in sales (the limit is the rate at which owner’s equity expand)
• A company sustainable growth rate is nothing more than its growth rate in equity or is the
maximum rate at which a firm can increase sales without raising new equity or increasing its
𝐶ℎ𝑎𝑛𝑔𝑒 𝑖𝑛 𝐸𝑞𝑢𝑖𝑡𝑦 𝑅𝑒𝑡𝑒𝑛𝑡𝑖𝑜𝑛 𝑅𝑎𝑡𝑒 𝑥 𝐸𝑎𝑟𝑛𝑖𝑛𝑔𝑠
financial leverage.
g*= = 𝐸𝑞𝑢𝑖𝑡𝑦 (𝑏𝑒𝑔𝑖𝑛𝑛𝑖𝑛𝑔 𝑜𝑓 𝑝𝑒𝑟𝑖𝑜𝑑)
𝐸𝑞𝑢𝑖𝑡𝑦 (𝑏𝑒𝑔𝑖𝑛𝑛𝑖𝑛𝑔 𝑜𝑓 𝑝𝑒𝑟𝑖𝑜𝑑)
g*= 𝑝𝑟𝑜𝑓𝑖𝑡 𝑀𝑎𝑟𝑔𝑖𝑛 𝑥 𝑅𝑒𝑡𝑒𝑛𝑡𝑖𝑜𝑛 𝑅𝑎𝑡𝑒 𝑥 𝐴𝑠𝑠𝑒𝑡𝑠 𝑇𝑢𝑟𝑛𝑜𝑣𝑒𝑟 𝑅𝑎𝑡𝑖𝑜 𝑥 𝐴𝑠𝑠𝑒𝑡𝑠 𝑡𝑜 𝐸𝑞𝑢𝑖𝑡𝑦 𝑅𝑎𝑡𝑖𝑜 𝑏𝑜𝑝
g*= P x R x A x T = R x T x ROA
Sales Growth (g) > Sustainable Growth Rate (g*)
Balanced Growth
• Stable financial policies (R and T constant)
• Constant debt to equity ratio
• g*= R x T x ROA
• Unbalance growth (g ≠ g*)
• g>g* (cash deficits) - rapidly growing
• g<g* (cash surpluses) - Slowly expanding
• Sustainable growth challenge : managing the surpluses or deficits caused by unbalanced growth
Saratoga’s Sustainable Growth Rate (g*)
?
The Solution of Cash Deficits or Cash Surpluses
Indonesia macroeconomic
• The Indonesian economy is projected to continue the positive momentum amid the rising ris
• Projection for 2020 based on Advertorial RAPBN 2020 published by Kemenkeu RI (vs outlook
• Economic Growth : 5.3% (+1%)
• Inflation : 3.1% (+0%)
• Rupiah Exchange Rate : 14.400 Rp / USD (+150)
• Interest Rate : 5.4% (-0.2%)
• Oil price : 65 USD / barrel (+2)
• Gas lifting : 1191 thousand barrel / day (+119)
• The Other factors
• Hongkong’s recession
• Slow world economic growth
What are the indications of macroeconomic factors on the Saratoga business growth?
• More that 50% of Saratoga investment portfolio is on natural resources like oil, gas, copper,
gold, energy, and coal
• The stability on natural resources price will naturally effect Saratoga investment, such as oil
price that predicted to be decreased due to world economic recession
• The recession will affect oil consumption, causing over supply and the demand of oil will be
decreased
• Moreover, the recession of Hongkong can affect Indonesia economic although not significant,
its because Hongkong is one of the biggest 10 investors Indonesia.
• Overall, although the world economic is slowing down, the Indonesia’s economic is still
predicted to be good because it has a strong domestic market.
• So, based on Saratoga portfolio that already has a strong internal fundamental factors, the
analysis of external factors still implies good macroeconomic conditions for Indonesia, Saratoga