Landed Residential Portfolio
Corporate Structure
CGS-CIMB Securities
(Singapore) Pte Ltd
Hendro S.
Gondokusumo
15.00%
15.69%
Intiland Tower Intiland Tower
Jakarta
Surabaya
PT Bina Yatra
Sentosa
Bali Private Villa (s)
Pte, Ltd
12.35%
7.48%
intiland
Public < 5%
49.48%
Total Issued Shares
PT Intiland Development Tbk
Book Value as of Sept 30, 2020 (6)
RNAV as of Dec 31, 2017 (6)(7)
: 10,365,854,185 shares.
Market Capitalization as of Sept 30, 2020 (6) : Rp 1.5 tn (~USD 102 mn) @Rp 147
: Rp 6.0 tn (~USD 400 mn) @Rp 576
: Rp 20.8 tn (~USD 1,459 mn) @Rp 2,012
36.6%
100.0%
100.0%
100.0%
30.0%
PT Raharja Mitra
Familia
PT Taman
Harapan Indah
PT Intiland Grande
PT Intiland Esperto
PT Intiland Infinita
Others
57 Promenade
(Phase 1)¹
33.4%
Aeropolis
1 Park Avenue
Graha Natura
Spazio Tower
Ngoro Industrial.
Park
Serenia Hills
Intiwhiz Hotel
Chain5
GIC
49.0%²
South Quarter
Regatta³
Praxis
Graha Golf
The Rosebay
& SQ Res²
100% ownership
<100% ownership
57 Promenade (Phase I) is jointly held and developed by PT Raharja Mitra Familia (36.63% stake), GIC's affiliate (33.40% stake) and PT Galang Gema Pradana (29.97% stake)
South Quarter is jointly held and developed by PT Putra Sinar Permaja (51% stake), GIC's affiliate (49% stake)
Regatta is held by Badan Kerjasama Mutiara Buana (BKMB), a 50-50 JO partnership between PT Taman Harapan Indah and PT Global Ekabuana
Notes:
1.
2.
3.
4.
The Rosebay is held by PT Grande Family View, a 75%-owned subsidiary of PT Intiland Grande
5.
6.
7.
The Intiwhiz Hotel Chain is operated by PT Intiwhiz International, a subsidiary of PT Intiland Infinita
Based on an IDR/USD conversion rate of 14,918 which is the Jakarta Interbank Spot Dollar Rate (JISDOR) benchmark on Sept 30, 2020
The company appraised its major assets on Dec 31, 2017, primarily done by Knight Frank and Jones Lang LaSalle
6View entire presentation