JAKARTA – PT Lippo Karawaci Tbk ("LPKR" or "Company"), Indonesia’s leading real estate and healthcare platform, released its 1H24 consolidated financial statements today. In 1H24, the Company achieved revenue of IDR 8tn and underlying EBITDA of IDR 1.94tn despite the deconsolidation of its subsidiary, PT Siloam International Hospitals Tbk (“Siloam”) from June 2024 due to the 10.4% Siloam shares divestment. As result of the Siloam divestment, LPKR booked a one-off gain of IDR 20.7tn. Moreover, underlying NPAT improved from IDR -34bn in 1H23 to IDR 153bn in 1H24, supported by sustained business growth.
Exhibit 1: LPKR P&L Highlights (1H24 vs 1H23)1
(In IDR bn) |
1H24 |
1H23 |
Var YoY |
%YoY |
Revenue |
8,002 |
8,016 |
(14) |
0% |
Gross Profit |
3,537 |
3,486 |
51 |
1% |
Opex |
(1,599) |
(1,575) |
(24) |
-2% |
EBITDA2 |
1,938 |
1,911 |
27 |
1% |
Interest |
(557) |
(545) |
(11) |
-2% |
Tax |
(318) |
(346) |
28 |
8% |
Others |
(910) |
(1,055) |
145 |
14% |
Underlying NPAT3 |
153 |
(34) |
187 |
547% |
Non-Operational and One-off Items |
|
|
|
|
LMIRT Non-Operational |
(98) |
- |
(98) |
|
Impairment of SILO Historical Asset |
(309) |
- |
(309) |
|
PSAK 72 & 734 |
(96) |
(183) |
88 |
48% |
Unrealized Forex |
(187) |
209 |
(396) |
-189% |
Gain on Deconsolidation5 |
17,693 |
- |
17,693 |
- |
Gain on disposal of investment5 |
3,030 |
- |
3,030 |
- |
Gain on bond buyback |
(299) |
1,158 |
(1,457) |
-126% |
NPAT |
19,889 |
1,149 |
18,740 |
1,631% |
¹ 1H24 P&L is based on five months Siloam’s statutory consolidation
2 Underlying EBITDA excludes non-cash adjustment of Siloam’s historical assets write-down
3 Underlying NPAT includes interest, tax, depreciation, minority interest, and the rental expense equivalent component from the PSAK 73 leasing calculation
4 PSAK 73 adjustment only includes the non-cash component of PSAK 73 leasing calculation (i.e., net of the rental equivalent)
5 One-off gain from Siloam shares divestment
The improved business performance also resulted in the 973% YoY increase of operating cash flow from IDR 157bn in 1H23 to IDR 1,688bn in 1H24 as collections improved.
Exhibit 2: LPKR Cash Flow Highlights (1H24 vs 1H23)
(In IDR bn) |
|
1H24 |
1H23 |
Var YoY |
%YoY |
Cash at beginning |
|
2,650 |
2,626 |
24 |
1% |
Cash from operating activities |
|
1,688 |
157 |
1,531 |
973% |
Business operations |
1,995 |
131 |
1,864 |
1,421% |
|
Placement for restricted funds |
|
(306) |
26 |
(333) |
-1,271% |
Cash from investing activities |
|
2,470 |
(479) |
2,949 |
616% |
Investment and property |
(511) |
(400) |
(111) |
-28% |
|
Acquisition, divestment, and dividend receipt |
2,981 |
(79) |
3,060 |
3,888% |
|
Cash from financing activities |
|
(5,205) |
(216) |
(4,989) |
-2,311% |
Forex impact |
|
2 |
(2) |
5 |
205% |
Cash at end |
|
1,606 |
2,086 |
(480) |
-23% |
Real Estate: Strong marketing sales performance, achieving IDR 3.4tn in 1H24, 58% of FY24 marketing sales target
Real Estate’s 1H24 revenue improved by 8% YoY to IDR 2.3tn, driven by the timely handovers of residential and commercial products, land plot sales, sales of cemetery plots in San Diego Hills, as well as stronger performance from township management.
Exhibit 3: Real Estate P&L Highlights (1H24 vs 1H23)
(In IDR bn) |
1H24 |
1H23 |
Var YoY |
%YoY |
Revenue |
2,296 |
2,124 |
172 |
8% |
Gross Profit |
982 |
917 |
65 |
7% |
Opex |
(380) |
(382) |
2 |
1% |
EBITDA |
602 |
536 |
67 |
12% |
LPKR achieved IDR 3.4tn in 1H24 marketing sales, achieving 58% of FY24 marketing sales target. Sales of landed housing continued to be the primary driver, accounting for 66% of total marketing sales. LPKR’s marketing sales consisted of ongoing sales of affordable landed housing from previous launches such as Cendana Homes, XYZ Livin and Waterfront Uptown, as well as the new launch of Zen series in Park Serpong and XQ Livin in Lippo Cikarang Cosmopolis.
The strong sales in residentials were supported by the launch of a new affordable housing product with Q-livin series varying from typical 36m2 to 46.8m2 and more variants in X series with price ranging from IDR 636mn to IDR 669mn given the continued high demand from our buyers.
Healthcare: Sustained EBITDA margin and business growth
The Company’s healthcare business is anchored by its subsidiary, PT Siloam International Hospitals Tbk (“Siloam”). Following its shares divestment, LPKR has a 47.67% ownership stake in Siloam, and will therefore deconsolidate Siloam’s performance from its financials and report Siloam’s performance as “investment in associates” starting June 2024. In 1H24, Siloam continued to maintain a healthy EBITDA margin at 26% and double-digit YoY as well as QoQ growth in patient admission.
Exhibit 4: Healthcare P&L Highlights (1H24 vs 1H23)
(In IDR bn) |
1H24 |
1H23 |
Var YoY |
%YoY |
Revenue1 |
5,053 |
5,282 |
(229) |
-4% |
Gross Profit |
2,119 |
2,150 |
(30) |
-1% |
Opex |
(812) |
(795) |
(17) |
-2% |
EBITDA2 |
1,307 |
1,355 |
(48) |
-4% |
¹ 1H24 Revenue is based on five months Siloam’s statutory consolidation
2 Underlying EBITDA excludes non-cash adjustment of Siloam’s historical assets write-down
Siloam also experienced sustained growth in its key operational metrics, including a 15% YoY increase in inpatient admissions to 164,465, 14% YoY increase in inpatient days to 515,433, and 13% YoY increase in outpatient visits over 2 million. As of 1H24, Siloam operates 4,120 beds, with 69% occupancy rate or 9% increase compared to 1H23,
Patient volume growth was also boosted by Siloam’s high complexity clinical programs such as Cardiology and Cardio-Surgery, Oncology and Onco-Surgery, Neurology and Neuro-Surgery, Gastroenterology, and Orthopedic Surgery (CONGO), which have created strong brand differentiation; as well as Siloam’s digital patient channels that have provided improvement in seamless patient experience. In 1H24, Siloam recorded more than 542 thousand outpatient bookings via digital channels, which contributed to around 26% of total outpatient visits in 1H24.
Exhibit 5: Healthcare Operational Metrics Highlights
Key operational metrics |
1H24 |
1H23 |
%YoY |
2Q24 |
1Q24 |
%QoQ |
Operational Beds |
4,120 |
3,956 |
4% |
4,120 |
3,956 |
4% |
Inpatient Admissions |
164,465 |
142,961 |
15% |
81,625 |
71,645 |
14% |
Inpatient Days |
515,433 |
451,528 |
14% |
255,175 |
226,204 |
13% |
Outpatient Visits |
2,069,094 |
1,835,666 |
13% |
1,018,077 |
910,407 |
12% |
Occupancy Rate |
69% |
63% |
9% |
68% |
65% |
5% |
Lifestyle: Malls and hotels maintain stable financial and operational performance
The Company’s lifestyle segment, which primarily consists of its mall and hotel businesses, reported a stable financial performance by booking IDR 652bn in revenue. Gross profit improved by 4% to IDR 435bn, while EBITDA increased by 2% YoY to IDR 151bn.
Exhibit 6: Lifestyle P&L Highlights (1H24 vs 1H23)
(In IDR bn) |
1H24 |
1H23 |
Var YoY |
%YoY |
Revenue |
652 |
610 |
42 |
7% |
Gross Profit |
435 |
419 |
16 |
4% |
Opex |
(284) |
(271) |
(13) |
-5% |
EBITDA |
151 |
148 |
3 |
2% |
In terms of operational performance, the average hotel room rate in 1H24 increased by 8% YoY to IDR 604k, and the average occupancy rate has stabilized at 63% level. The average mall’s footfall traffic increased by 5% YoY to 10.4 million visitors in 1H24.
Exhibit 7: Lifestyle Operational Metrics Highlights
Key operational metrics |
1H24 |
1H23 |
%YoY |
2Q24 |
1Q24 |
%QoQ |
Hotels |
|
|
||||
Average room rate (in IDR) |
603,959 |
561,023 |
8% |
603,959 |
596,016 |
1% |
Average occupancy rate |
63% |
64% |
-2% |
63% |
58% |
9% |
Malls |
|
|
||||
Average footfall traffic |
10.4 |
10.0 |
5% |
10.4 |
10.2 |
2% |
Recent Events
· In June 2024, LPKR announced the sale of its Siloam shares amounting to 10.4%, with the objective of partially retiring its 25s and 26s bonds to improve its debt maturity profile.
· In September 2024, LPKR participated in a Voluntary Tender Offer of its Siloam shares. LPKR sold another 18.57% of Siloam, reducing its stake to 29.09%.
CEO of LPKR, John Riady said, “We are pleased to announce our financial results for the first half of 2024, which reflect sustained business growth and the successful execution of our liability management strategy. Notably, our deleveraging efforts have significantly improved our capital structure, which positions us well for stronger long-term financial performance”.
About Lippo Karawaci (“LPKR”) (www.lippokarawaci.co.id)
Listed on the Indonesia Stock Exchange, PT Lippo Karawaci Tbk is Indonesia’s largest real estate company by total assets and revenue. With a diversified business portfolio, Lippo Karawaci is involved in urban development, healthcare, hospitality, and property management. The Company is committed to delivering sustainable value to its shareholders and customers through innovation and excellence in all its operations.
As a leading real estate developer and township operator with 1,386 ha of landbank ready for development, LPKR develops and manages urban development primarily in Java and Sulawesi, including at our flagship township Lippo Village in Tangerang. Through LPKR’s two publicly listed subsidiaries, PT Lippo Cikarang Tbk and PT Gowa Makassar Tourism Development Tbk, of which we own 83.99% and 62.69% respectively, we also develop and manage the townships of Lippo Cikarang in Bekasi and Tanjung Bunga in Makassar.
In addition, LPKR owns 29.09% of PT Siloam International Hospitals Tbk, Indonesia’s leading private hospital network, with 41 hospitals and 73 clinics in 23 provinces nationwide. Aside from healthcare, we manage 59 malls across Indonesia and hold a 47.29% stake in Lippo Malls Indonesia Retail Trust, a Singapore-listed REIT with SGD 1.5 billion of assets under management as of 31 December 2023. We also operate 10 hotels under the Aryaduta brand, and a country club and golf course.
For more information, please contact:
Investor Relations:
Dr. Randi Bayu Prathama
Head of Investor Relations
Mobile: +62811225873
Corporate Communications:
Nuke Prabandari
Head of Corporate Communications
Office: +622125569000
___________________________________________________________
This press release has been prepared by PT Lippo Karawaci Tbk (“LPKR”) and is circulated for the purpose of general information only. All opinions and estimations included in this release constitute our judgment as of this date and are subject to change without prior notice. LPKR disclaims any responsibility or liability whatsoever arising which may be brought against or suffered by any person as a result of reliance upon the whole or any part of the contents of this press release and neither LPKR nor any of its affiliated companies and their respective employees and agents accepts liability for any errors, omissions, negligent or otherwise, in this press release and any inaccuracy herein or omission here from which might otherwise arise.
Forward-Looking Statements
Certain statements in this release are or may be forward- looking statements. These statements typically contain words such as "will", "expects" and "anticipates" and words of similar import. By their nature, forward-looking statements involve a number of risks and uncertainties that could cause actual events or results to differ materially from those described in this release.