Indosat Ooredoo(ISAT IJ)
|
|
- Clarence Gregory
- 5 years ago
- Views:
Transcription
1 Equity Research Initiation Friday,07 September 2018 BUY Initiation Last price (IDR) 3,020 Target Price (IDR) 3,300 Upside/Downside +9.3% Previous Target Price (IDR) 3,300 Stock Statistics Sector Bloomberg Ticker Telco ISAT IJ No of Shrs (mn) 5,434 Mkt. Cap (IDRbn/USDmn) 16,410/1,102 Avg. daily T/O (IDRbn/USDmn) 3.7/0.2 Major shareholders (%) Ooredoo Asia Pte. Ltd Government 14.3 Estimated free float 20.7 EPS Consensus (IDR) 2018F 2019F 2020F Danareksa (66.2) Consensus (106.8) Danareksa/Cons (38.0) (12.2) 8.8 ISAT relative to JCI Index Source : Bloomberg x Niko Margaronis (62-21) Ext niko.margaronis@danareksa.co.id Indosat Ooredoo(ISAT IJ) Conservative as challenges may remain ISAT operating and financial performance was the worst hit among the 3 main operators in 1H18. Its very low valuation may price in all these negatives but due to the persistence of challenges ahead it will be too early to turn positive on the stock. Nonetheless, ISAT has shown good OPEX control, its service packages are very competitive and sticks to its guidance for network rollout with larger investment budget +33% yoy (albeit late and last). Initiate coverage with a HOLD call and a Target Price of Rp3,300. Operational and financial impact from a shift in the model. ISAT recorded the worst performance in 1H18 and lost significant revenues share vs. its two large competitors. Transition efforts to move towards the reload/top-up model post sim registration clearly impacted heavily on ISAT s topline revenues and the margins were hit too. The shift is a good step for ISAT and the industry trend moving away from starter packages but may time to develop and see rewards. Margins recovery is a big uncertainty in the short-term and depends on whether ISAT can stop revenue market share loss and continue cost control efforts. ISAT s regular data packages are still very competitive compared to XL and Telkomsel for similar quota offers and the company goes a lot further by giving unlimited Youtube, spotify, iflix, social media and instant messaging to regain market share. In parallel, ISAT instigates increases in data prices in line with current industry sentiment. These tactics should potentially halt the downtrend in operating and financial performance and stabilize market share. ISAT at last focuses on its network. In 1H18 Indosat lost more than 30mn subscribers during the sim reregistration process while ARPU still remains lower than peers, purely due to inferior network quality. We expect material changes in network rollout and 4G coverage based on an increased capex target (Rp8 tn in FY18 vs. Rp6 tn in FY17) to strengthen its network. ISAT so far underperforms its peers based on Opensignal network KPIs. The network performance should improve as the MHz2100 spectrum becomes fully operational and new capex rollout materializes. This should reverse ISAT s negative operating and financial trends and give us reason to update projections and valuation. Initiate coverage with a HOLD. ISAT stock price came off by almost 50% in the last year reflecting weak operating and financial performance. We do not think ISAT is on course for immediate recovery yet. We initiate coverage with a HOLD call and Target Price of Rp3,300 implying forward EV/EBITDA of x. Key Financials Year to 31 Dec 2016A 2017A 2018F 2019F 2020F Revenue (IDRbn) 29,185 29,926 25,359 26,854 28,499 EBITDA (IDRbn) 12,864 12,763 9,662 10,872 11,643 EBITDA Growth (%) 12.1 (0.8) (24.3) Net profit (IDRbn) 1,105 1,136 (360) EPS (IDR) (66.2) EPS growth (%) (184.4) 2.8 (131.7) (120.2) BVPS (IDR) 2, , , , ,530.4 DPS (IDR) PER (x) n/m PBV (x) Dividend yield (%) EV/EBITDA (x) Source : ISAT, Danareksa Estimates See important disclosure at the back of this report 1
2 Exhibit 1. Revenues and Growth Exhibit 2. Net Profits and Growth Exhibit 3. Margins Exhibit 4. Gearing Level See important disclosure at the back of this report 2
3 Exhibit 5. Indosat Ooredoo quarterly financial results Rp bn FY16 FY17 1H18 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 Operating revenue 29,185 29,926 11,066 6,813 7,129 7,582 7,660 7,290 7,823 7,453 7,360 5,692 5,373 Cellular 24,095 24,496 8,645 5,676 5,915 6,301 6,204 6,051 6,529 6,151 5,765 4,417 4,228 Multimedia, Data, Internet 4,130 4,517 2, ,043 1, ,060 1,085 1,375 1, Fixed telecommunications' Total operating expense (25,244) (25,894) (10,533) (5,965) (6,271) (6,433) (6,574) (6,458) (6,403) (6,431) (6,602) (5,767) (4,766) Cost of services (11,919) (12,645) (5,710) (2,751) (2,955) (3,076) (3,136) (3,102) (3,101) (3,068) (3,374) (2,858) (2,852) Depreciation & amortization (8,973) (8,853) (4,097) (2,218) (2,232) (2,269) (2,253) (2,225) (2,208) (2,218) (2,202) (2,078) (2,019) Personnel (2,115) (2,022) (1,162) (530) (520) (514) (550) (597) (565) (568) (292) (588) (574) Marketing (1,238) (1,283) (475) (317) (347) (303) (270) (262) (331) (348) (342) (179) (296) G&A (1,049) (1,214) (217) (253) (228) (263) (305) (229) (251) (238) (496) (126) (91) Other opex , (7) (59) (43) ,066 Operating Profit 3,941 4, ,149 1, ,420 1, (74) 607 EBITDA 12,864 12,763 3,503 2,961 3,080 3,425 3,398 3,100 3,574 3,232 2,856 1,942 1,560 EBITDA margin (%) Total other income (expenses) (2,145) (2,092) (1,104) (477) (508) (530) (631) (523) (515) (524) (531) (513) (591) Net interest income (2,145) (2,057) (1,019) (565) (519) (545) (516) (528) (513) (496) (519) (495) (524) Forex gain (loss) (114) (135) 36 6 (30) (10) (33) (81) Other income (expenses) (274) (39) 29 (223) (28) (44) 20 (31) (7) 2 (2) Pre-tax profit / (loss) 1,795 1,940 (571) (587) 16 Tax expense (520) (638) 135 (115) (104) (170) (130) (98) (247) (140) (153) Minority interest (171) (166) (258) (38) (35) (32) (65) (37) (48) (53) (28) (40) (218) Net profit / (loss) 1,105 1,136 (694) (506) (188) Net margin (%) (6.3) (8.9) (3.5) Cash Capex 6,377 6,237 2, ,057 1,147 3, , ,752 1,322 1,350 Capex/sales (intensity) (%) Source : ISAT Company & Danareksa Sekuritas Exhibit 6. Indosat Ooredoo quarterly operational results Key Operating Data FY16 FY17 1H18 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 Customers - total (mn) Customers - postpaid (mn) Customers - prepaid (mn) Data metrics Data users (mn) (calculated) Smartphone users (mn) Data traffic (Petabytes) , Effective Data Tariff (Rp '000/gb Average data usage (in gb) Voice metrics MoU ARPM ARPU (blended) (Rp thousand) ARPU (prepaid) (Rp thousand) Network BTS (# '000) 2G G G Total BTS Source : ISAT Company & Danareksa Sekuritas See important disclosure at the back of this report 3
4 07/13 10/13 01/14 04/14 07/14 10/14 01/15 04/15 07/15 10/15 01/16 04/16 07/16 10/16 01/17 04/17 07/17 10/17 01/18 04/18 07/18 Exhibit 7. Forward EV/EBITDA Band Chart 6.5x 5.5x 4.5x 3.5x 2.5x ISAT forward EV/EBITDA band -2stdev -1stdev Average EV/EBITDA +1stdev +2stdev EV/EBITDA Source: Bloomberg, Danareksa Sekuritas estimates See important disclosure at the back of this report 4
5 Exhibit 8. Income Statement Year to 31 Dec (IDRbn) 2016A 2017A 2018F 2019F 2020F Revenue 29,185 29,926 25,359 26,854 28,499 COGS (22,666) (23,186) (22,163) (22,701) (23,316) Gross profit 6,519 6,740 3,196 4,153 5,183 EBITDA 12,864 12,763 9,662 10,872 11,643 Oper. profit 3,941 4,032 1,423 2,240 2,900 Interest income Interest expense (2,256) (2,121) (2,053) (2,040) (1,968) Forex Gain/(Loss) Income From Assoc. Co s Other Income (Expenses) (274) (39) Pre-tax profit 1,795 1,940 (295) 289 1,088 Income tax (520) (638) 97 (87) (326) Minority interest (171) (166) (162) (129) (104) Net profit 1,105 1,136 (360) Core Net Profit 831 1,133 (362) Exhibit 9. Balance Sheet Year to 31 Dec (IDRbn) 2016A 2017A 2018F 2019F 2020F Cash & cash equivalent 1,850 1,778 2,942 5,190 4,401 Receivables 2,750 3,989 3,490 3,615 3,853 Inventory Other Curr. Asset 3,378 3,625 3,309 3,349 3,555 Fixed assets - Net 39,078 35,892 35,276 34,268 33,148 Other non-curr.asset 3,687 5,290 4,618 4,456 4,676 Total asset 50,823 50,661 49,727 50,974 49,738 ST Debt 7,812 4,602 4,261 4,672 4,495 Payables 5,227 5,105 4,774 4,980 5,019 Other Curr. Liabilities 6,048 6,493 6,531 7,193 6,981 Long Term Debt 12,349 14,899 14,899 14,884 13,342 Other LT. Liabilities 5,226 4,746 5,226 5,006 4,938 Total Liabilities 36,662 35,846 35,691 36,736 34,775 Shareholder'sFunds 13,350 13,997 13,056 13,128 13,750 Minority interests ,110 1,213 Total Equity & Liabilities 50,839 50,661 49,727 50,974 49,738 See important disclosure at the back of this report 5
6 Exhibit 10. Cash Flow Year to 31 Dec (IDRbn) 2016A 2017A 2018F 2019F 2020F Net income 1,105 1,136 (360) Depreciation and Amort. 8,973 8,853 8,239 8,631 8,743 Change in Working Capital 64 (1,120) 56 (145) (193) OtherOper. Cash Flow 683 2,123 2,451 2,785 1,372 Operating Cash Flow 10,825 10,992 10,386 11,344 10,581 Capex (5,122) 7,553 (7,500) (7,500) (7,500) Others Inv. Cash Flow (1,035) (14,758) (186) Investing Cash Flow (6,156) (7,205) (6,889) (7,373) (7,686) Net change in debt (4,195) (1,039) (1,736) New Capital (192) Dividend payment 0 (560) (581) 0 (36) Other Fin. Cash Flow (2,005) (2,201) (2,164) (1,999) (2,013) Financing Cash Flow (6,392) (3,737) (2,333) (1,723) (3,683) Net Change in Cash (1,724) 50 1,164 2,248 (788) Cash - begin of the year 3,623 1,850 1,778 2,942 5,190 Cash - end of the year 1,850 1,778 2,942 5,190 4,401 Exhibit 11. Key Ratios Year to 31 Dec 2016A 2017A 2018F 2019F 2020F Growth (%) Sales (15.3) EBITDA 12.1 (0.8) (24.3) Operating profit (64.7) Net profit (184.4) 2.8 (131.7) (120.2) Profitability (%) Gross margin EBITDA margin Operating margin Net margin (1.4) ROAA (0.7) ROAE (2.7) Leverage Net Gearing (x) Interest Coverage (x) Source : ISAT, Danareksa Estimates See important disclosure at the back of this report 6
Indosat Ooredoo(ISAT IJ)
Equity Research Company Update Friday,21 September 2018 HOLD Maintain Last price (IDR) 2,970 Target Price (IDR) 3,300 Upside/Downside +11.1% Previous Target Price (IDR) 3,300 Stock Statistics Sector Bloomberg
More informationTelkom Indonesia(TLKM IJ)
Equity Research Initiation Friday,07 September 2018 BUY Initiation Last price (IDR) 3,360 Target Price (IDR) 4,300 Upside/Downside +28.0% Previous Target Price (IDR) 4,300 Stock Statistics Sector Bloomberg
More informationPembangunan Perumahan (PTPP IJ)
Equity Research Company Update Tuesday, 31 October 2017 BUY Maintain Last price (IDR) 2,860 Target Price (IDR) 3,900 Upside/Downside +36.4% Previous Target Price (IDR) 3,900 Stock Statistics Sector Bloomberg
More informationSampoerna Agro(SGRO IJ)
Equity Research Company Update Tuesday,31 July 2018 HOLD Maintain Last price (IDR) 2,360 Target Price (IDR) 2,300 Upside/Downside -2.5% Previous Target Price (IDR) 2,700 Stock Statistics Sector Bloomberg
More informationWijaya Karya Beton(WTON IJ)
Equity Research Results Note Wednesday,02 May 2018 BUY Maintain Last price (IDR) 476 Target Price (IDR) 730 Upside/Downside +53.4% Previous Target Price (IDR) 730 Stock Statistics Sector Bloomberg Ticker
More informationKimia Farma(KAEF IJ)
Equity Research 3Q18 Result Note Thursday,01 November 2018 HOLD Maintain Last price (IDR) 2,450 Target Price (IDR) 2,170 Upside/Downside -11.4% Previous Target Price (IDR) 1,910 Stock Statistics Sector
More informationWijaya Karya Beton (WTON IJ)
Equity Research Result Notes Thursday,30 November 2017 BUY Maintain Last price (IDR) 600 Target Price (IDR) 800 Upside/Downside +33.3% Previous Target Price (IDR) 1,100 Stock Statistics Sector Bloomberg
More informationKino Indonesia (KINO IJ)
Equity Research Result note Wednesday, 02 May 2018 HOLD MAINTAIN Last price (IDR) 2,040 Target Price (IDR) 2,100 Upside/Downside +2.9% Previous Target Price (IDR) 2,100 Stock Statistics Sector Bloomberg
More informationKino Indonesia (KINO IJ)
Equity Research Result note Monday,02 April 2018 HOLD MAINTAIN Last price (IDR) 1,970 Target Price (IDR) 2,100 Upside/Downside +6.6% Previous Target Price (IDR) 2,100 Stock Statistics Sector Bloomberg
More informationIndofood CBP Sukses Makmur(ICBP IJ)
Equity Research Result note Tuesday,20 March 2018 BUY Maintain Last price (IDR) 8,825 Target Price (IDR) 9,700 Upside/Downside +9.9% Previous Target Price (IDR) 9,700 Stock Statistics Sector Bloomberg
More informationKimia Farma(KAEF IJ)
Equity Research Results Note Monday,30 July 2018 HOLD Maintain Last price (IDR) 2,380 Target Price (IDR) 2,170 Upside/Downside -8.8% Previous Target Price (IDR) 1,910 Stock Statistics Sector Bloomberg
More informationGudang Garam (GGRM IJ)
Equity Research Company Update Friday,07 December 2018 BUY Maintain Last price (IDR) 81,525 Target Price (IDR) 98,400 Upside/Downside +20.7% Previous Target Price (IDR) 84,000 Stock Statistics Sector Bloomberg
More informationLondon Sumatra(LSIP IJ)
Equity Research Company Update Monday,30 July 2018 BUY Maintain Last price (IDR) 1,000 Target Price (IDR) 1,150 Upside/Downside +15.0% Previous Target Price (IDR) 1,300 Stock Statistics Sector Bloomberg
More informationGudang Garam(GGRM IJ)
Equity Research 1Q17 Result Note Monday,30 April 2018 HOLD Maintain Last price (IDR) 67,800 Target Price (IDR) 83,800 Upside/Downside +23.6% Previous Target Price (IDR) 83,800 Stock Statistics Sector Bloomberg
More informationBukit Asam (PTBA IJ)
Equity Research Results Note Thursday,19 April 2018 BUY Maintain Last price (IDR) 3,480 Target Price (IDR) 3,600 Upside/Downside +3.4% Previous Target Price (IDR) 3,600 Stock Statistics Sector Bloomberg
More informationMayora Indah(MYOR IJ)
Equity Research Result note Wednesday,02 May 2018 HOLD MAINTAIN Last price (IDR) 2,950 Target Price (IDR) 1,960 Upside/Downside -33.5% Previous Target Price (IDR) 1,960 Stock Statistics Sector Bloomberg
More informationMatahari Putra Prima(MPPA IJ)
Equity Research Company Update Friday, 03 August 2018 SELL Maintain Last price (IDR) 236 Target Price (IDR) 200 Upside/Downside -18.0% Previous Target Price (IDR) 250 Stock Statistics Sector Bloomberg
More informationIndofood CBP Sukses Makmur(ICBP IJ)
Equity Research Result note Wednesday, 02 May 2018 BUY Maintain Last price (IDR) 8,675 Target Price (IDR) 9,700 Upside/Downside +11.8% Previous Target Price (IDR) 9,700 Stock Statistics Sector Bloomberg
More informationCharoen Pokphand Indonesia (CPIN IJ)
Equity Research Company Update Thursday, 09 November 2017 HOLD Maintain Last price (IDR) 3,250 Target Price (IDR) 3,100 Upside/Downside -4.8% Previous Target Price (IDR) 3,100 Stock Statistics Sector Bloomberg
More informationJasa Marga(JSMR IJ) Equity Research Results Note BUY. Monday,30 April 2018
Equity Research Results Note Monday,30 April 2018 BUY Maintain Last price (IDR) 4,210 Target Price (IDR) 5,300 Upside/Downside +25.9% Previous Target Price (IDR) 5,300 Stock Statistics Sector Bloomberg
More informationLondon Sumatra(LSIP IJ)
Equity Research Company Update Friday,02 November 2018 BUY Maintain Last price (IDR) 1,290 Target Price (IDR) 2,000 Upside/Downside +55.0% Previous Target Price (IDR) 1,150 Stock Statistics Sector Bloomberg
More informationMAYORA INDAH (MYOR IJ)
Equity Research Company Update Tuesday,15 August 2017 HOLD UPGRADE Last price (IDR) 1,895 Target Price (IDR) 1,960 Upside/Downside 3.4% Previous Target Price (IDR) 1,790 Stock Statistics Sector Bloomberg
More informationAstra Agro Lestari (AALI IJ)
Equity Research Company Update Wednesday,07 November 2018 BUY MAINTAIN Last price (IDR) 11,775 Target Price (IDR) 16,500 Upside/Downside +40.1% Previous Target Price (IDR) 11,800 Stock Statistics Sector
More informationIndofood CBP Sukses Makmur(ICBP IJ)
Equity Research Company update Wednesday,16 May 2018 BUY Maintain Last price (IDR) 8,200 Target Price (IDR) 9,400 Upside/Downside +14.6% Previous Target Price (IDR) 9,700 Stock Statistics Sector Bloomberg
More informationMatahari Putra Prima (MPPA IJ)
Equity Research Results Note Wednesday, 21 February 2018 SELL Maintain Last price (IDR) 476 Target Price (IDR) 350 Upside/Downside -36.1% Previous Target Price (IDR) 350 Stock Statistics Sector Bloomberg
More informationAstra International (ASII IJ)
Equity Research Results Note Thursday,28 February 2019 BUY Maintain Last price (IDR) 7,600 Target Price (IDR) 9,500 Upside/Downside +25.0% Previous Target Price (IDR) 9,500 Stock Statistics Sector Bloomberg
More informationUnited Tractors(UNTR IJ)
Equity Research Company Update Monday, 26 November 218 United Tractors(UNTR IJ) BUY Maintain Impressive Komatsu sales in Oct 218 Last price (IDR) 31,85 Target Price (IDR) 43, Upside/Downside +35.% Previous
More informationWaskita Beton Precast(WSBP IJ)
Equity Research Company Update Monday,20 August 2018 BUY Maintain Waskita Beton Precast(WSBP IJ) Looking for more external works Last price (IDR) 382 Target Price (IDR) 500 Upside/Downside +30.9% Previous
More informationAlam Sutra Realty(ASRI IJ)
Equity Research Transfer Coverage Wednesday,23 May 2018 HOLD Maintain Last price (IDR) 334 Target Price (IDR) 340 Upside/Downside +1.8% Previous Target Price (IDR) 390 Stock Statistics Sector Bloomberg
More informationIndofood Sukses Makmur(INDF IJ)
Equity Research Company Update Thursday,27 September 2018 BUY MAINTAIN Last price (IDR) 5,975 Target Price (IDR) 8,200 Upside/Downside +37.2% Previous Target Price (IDR) 8,000 Stock Statistics Sector Bloomberg
More informationIndocement Tunggal Prakarsa(INTP IJ)
Equity Research Company Update Monday,26 March 2018 SELL Maintain Indocement Tunggal Prakarsa(INTP IJ) Still too pricey Last price (IDR) 17,425 Target Price (IDR) 15,400 Upside/Downside -11.6% Previous
More informationIndocement Tunggal Prakarsa(INTP IJ)
Equity Research Company Update Thursday,26 October 2017 SELL Maintain Last price (IDR) 21,850 Target Price (IDR) 15,700 Upside/Downside -28.1% Previous Target Price (IDR) 13,400 Stock Statistics Sector
More informationTimah (TINS IJ) Equity Research Company Update BUY. Better outlook on supply risks. Thursday,05 October 2017
Equity Research Company Update Thursday,5 October 217 BUY Maintain Timah (TINS IJ) Better outlook on supply risks Last price (IDR) 845 Target Price (IDR) 1,1 Upside/Downside +3.2% Previous Target Price
More informationAstra International (ASII IJ)
Equity Research Company Update Thursday,19 April 2018 BUY Maintain Last price (IDR) 7,525 Target Price (IDR) 9,100 Upside/Downside +20.9% Previous Target Price (IDR) 9,100 Stock Statistics Sector Bloomberg
More informationAstra International (ASII IJ)
Equity Research Company Update Monday,13 March 2017 HOLD Maintain Last price (IDR) 8,150 Target Price (IDR) 9,000 Upside/Downside +10.4% Previous Target Price (IDR) 8,400 Stock Statistics Sector Bloomberg
More informationAstra International (ASII IJ)
Equity Research Company Update Wednesday,18 July 2018 BUY Maintain Last price (IDR) 6,625 Target Price (IDR) 8,600 Upside/Downside +29.8% Previous Target Price (IDR) 9,100 Stock Statistics Sector Bloomberg
More informationMatahari Putra Prima (MPPA IJ)
Equity Research Company Update Thursday, 10 August 2017 SELL Maintain Last price IDR 555 Target Price IDR 450 Upside/Downside -22.2% Previous Target Price IDR 990 Stock Statistics Sector Bloomberg Ticker
More informationAlam Sutra Realty(ASRI IJ)
Equity Research Company Update Wednesday, 12 Apr 2017 HOLD Maintain Last price (IDR) 346 Target Price (IDR) Rp380 Upside/Downside +9.8% Previous Target Price (IDR) Stock Statistics Sector Bloomberg Ticker
More informationAlam Sutra Realty(ASRI IJ)
Equity Research Company Update Tuesday,18 July 2017 HOLD Maintain Last price (IDR) 322 Target Price (IDR) Rp380 Upside/Downside +18.8% Previous Target Price (IDR) Stock Statistics Sector Bloomberg Ticker
More informationPT Sarana Menara Nusantara
Equity Research Initiation Monday,01 October 2018 BUY Initiation Last price (IDR) 478 Target Price (IDR) 750 Upside/Downside +56.9% Stock Statistics Sector Bloomberg Ticker Towers TOWR IJ No of Shrs (mn)
More informationPakuwon Jati(PWON IJ)
Equity Research Company Update Friday,10 November 2017 BUY Maintain Last price (IDR) 625 Target Price (IDR) 720 Upside/Downside +15.2% Previous Target Price (IDR) 700 Stock Statistics Sector Bloomberg
More informationSemen Indonesia (Persero)(SMGR IJ)
Equity Research Company Update Friday, 20 October 2017 HOLD Maintain Last price (IDR) 10,500 Target Price (IDR) 9,600 Upside/Downside -8.6% Previous Target Price (IDR) 8,600 Stock Statistics Sector Bloomberg
More informationSemen Baturaja (Persero)(SMBR.IJ)
Equity Research Company Update Wednesday,05 July 2017 SELL Maintain Last price (IDR) 3,300 Target Price (IDR) Rp380 Upside/Downside -88.5% Previous Target Price (IDR) Stock Statistics Sector Bloomberg
More informationIndocement Tunggal Prakarsa (INTP IJ)
1/14/16 2/11/16 3/10/16 4/7/16 5/5/16 6/2/16 6/30/16 7/28/16 8/25/16 9/22/16 10/20/16 11/17/16 12/15/16 1/12/17 Equity Research Company Update Monday, 16 January 2017 SELL Maintained Last price Rp 14,950
More informationSemen Indonesia (Persero)(SMGR IJ)
Equity Research Company Update Thursday,25 January 2018 SELL Maintain Last price (IDR) 10,750 Target Price (IDR) 8,600 Upside/Downside -20.0% Previous Target Price (IDR) 8,600 Stock Statistics Sector Bloomberg
More informationBank Central Asia (BBCA IJ)
Equity Research Company Update Friday, 24 March 2017 BUY Maintain Last price (IDR) 16,600 Target Price (IDR) 18,300 Upside/Downside +10.2% Previous Target Price (IDR) 17,900 Stock Statistics Sector Bloomberg
More informationBumi Serpong Damai(BSDE IJ)
Equity Research Company Update Friday,17 November 2017 BUY Maintain Bumi Serpong Damai(BSDE IJ) Steady progress Last price (IDR) 1,640 Target Price (IDR) 2,000 Upside/Downside +22.0% Previous Target Price
More informationSari Roti (ROTI) Equity Research ROTI Visit Notes. Not Rated. A fresh approach. Tuesday, 22 January 2019
1/0/1900 1/17/2018 2/14/2018 3/14/2018 4/11/2018 5/9/2018 6/6/2018 7/4/2018 8/1/2018 8/29/2018 9/26/2018 10/24/2018 11/21/2018 12/19/2018 Equity Research ROTI Visit Notes Tuesday, 22 January 2019 Not Rated
More informationSemen Baturaja (Persero) (SMBR IJ)
1/14/16 2/11/16 3/10/16 4/7/16 5/5/16 6/2/16 6/30/16 7/28/16 8/25/16 9/22/16 10/20/16 11/17/16 12/15/16 1/12/17 Equity Research Company Update Monday, 16 January 2017 SELL Maintain Last price Rp 2,200
More informationBank Central Asia (BBCA IJ)
Equity Research Results Note Friday, 26 October 2018 HOLD Maintain Last price (IDR) 22,900 Target Price (IDR) 22,700 Upside/Downside -0.9% Previous Target Price (IDR) 22,700 Stock Statistics Sector Bloomberg
More informationBank Central Asia(BBCA IJ)
Equity Research Company Update Friday,09 March 2018 HOLD Maintain Last price (IDR) 23,300 Target Price (IDR) 21,000 Upside/Downside -9.9% Previous Target Price (IDR) 21,000 Stock Statistics Sector Bloomberg
More informationSIDO MUNCUL (SIDO IJ)
Equity Research Initiation report Monday,15 October 2018 BUY Initiation Last price (IDR) 810 Target Price (IDR) 1,000 Upside/Downside +23.5% Previous Target Price (IDR) Stock Statistics Sector Bloomberg
More informationBPD Jatim (BJTM IJ) Equity Research Result Note BUY. Retaining its niche appeal. Friday,25 January 2019
Equity Research Result Note Friday,25 January 2019 BUY Maintain Last price (IDR) 730 Target Price (IDR) 850 Upside/Downside +16.4% Previous Target Price (IDR) 850 Stock Statistics Sector Bloomberg Ticker
More informationBank Negara Indonesia (BBNI IJ)
Equity Research Result Note Friday,19 October 2018 BUY Maintain Last price (IDR) 7,200 Target Price (IDR) 10,400 Upside/Downside +44.4% Previous Target Price (IDR) 10,400 Stock Statistics Sector Bloomberg
More informationBank Negara Indonesia(BBNI IJ)
Equity Research Monthly Result Wednesday,27 June 2018 BUY Maintain Last price (IDR) 7,150 Target Price (IDR) 10,400 Upside/Downside +45.5% Previous Target Price (IDR) 10,400 Stock Statistics Sector Bloomberg
More informationBank Negara Indonesia(BBNI IJ)
Equity Research Company Update Thursday,18 January 2018 HOLD Maintain Last price (IDR) 9,600 Target Price (IDR) 8,500 Upside/Downside 11.5% Previous Target Price (IDR) 8,500 Stock Statistics Sector Bloomberg
More informationTelkom (TLKM IJ) HOLD (from Buy) Recovery mostly priced-in. Equity Indonesia Telecommunication. Company Update. 28 November 2018
Equity Indonesia Telecommunication Telkom (TLKM IJ) HOLD (from Buy) Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp4, Rp4,1 Rp3,72 Upside/downside (%) +7.5 Sharesoutstanding (m) 99,62 Marketcap.
More informationBumi Serpong Damai (BSDE.IJ)
May-14 Jul-14 Sep-14 Nov-14 Jan-15 Mar-15 May-15 Equity Research Company Update Thursday,02 Feb 2017 BUY Maintain Last price Rp 2,200 Target Price Rp2,200 Upside/Downside 0. Previous Target Price Stock
More informationTower Bersama Infrastructure (TBIG IJ)
Equity Research Initiation Wednesday,17 October 2018 HOLD Initiation Last price (IDR) 5,000 Target Price (IDR) 5,300 Upside/Downside +6.0% Previous Target Price (IDR) 5,300 Stock Statistics Sector Bloomberg
More informationTelkom. FY17 analyst call - key notes. Exhibit 1 : Financial Highlights. Source : TLKM, Ciptadana Estimates
BUY TP: Rp4,900 (+32.9%) Telkom FY17 analyst call - key notes Sector Bloomberg Ticker Share Price Performance Telco TLKM IJ Last price (Rp) 3,710 Avg. daily T/O (Rpbn/USDmn) 463.8/33.8 3m 6m 12m Absolute
More informationBank Rakyat Indonesia(BBRI IJ)
Equity Research Company Update Tuesday,12 December 2017 BUY Maintain Last price (IDR) 3,440 Target Price (IDR) 3,900 Upside/Downside +13.4% Previous Target Price (IDR) 3,600 Stock Statistics Sector Bloomberg
More informationIndosat Better and Profitable
November 13, 215 Indosat Better and Profitable Paula Ruth (paula@trimegah.com) Profitability turnaround We expect a turnaround in core profitability in 216, driven by higher EBITDA but lower D&A (smaller
More informationBank Central Asia (BBCA IJ)
Equity Research Company Update Thursday, 06 December 2018 HOLD Maintain Last price (IDR) 26,150 Target Price (IDR) 28,000 Upside/Downside +7.1 Previous Target Price (IDR) 22,700 Stock Statistics Sector
More informationHOLD Target Price, IDR 1,900 Upside 5.2%
Friday, 20 February 2015 HOLD Target Price, IDR 1,900 Upside 5.2% KLBF IJ/KLBF.JK Last Price, IDR 1,805 No. of shares (bn) 46,875 Market Cap, IDR bn 84,609 (US$ mn) 6,594 3M T/O, US$mn 5.1 Last Recommendation
More informationTelecommunication Sector
Telecommunication Sector No Pressure, No Diamonds OVERWEIGHT 5 June 2018 1Q18 in a nutshell. Telecommunication industry has suffered from SIM registration policy in the first quarter of 2018 which is reflected
More informationSelamat Sempurna Completely integrated
EQUITY RESEARCH Wednesday, 11 July 2012 BUY Bloomberg Code SMSM IJ Price, Rp 2,000 Mkt Cap Rp bn 2,878 Target Price, Rp 2,506 Joko Sogie (62-21) 350 9888 ext 3512 jokos@danareksa.com SMSM relative price
More informationBank Tabungan Negara(BBTN IJ)
Equity Research Company Update Monday,23 October 2017 BUY Maintain Last price (IDR) 3,060 Target Price (IDR) 3,600 Upside/Downside +17.6% Previous Target Price (IDR) 2,940 Stock Statistics Sector Bloomberg
More informationXL Axiata (EXCL IJ) BUY. Pursuing growth in outer Java. Equity Indonesia Telecommunication. Re-Initiate Coverage. 09 August 2018
Equity Indonesia Telecommunication XL Axiata (EXCL IJ) BUY Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp3,500 n.a. Rp3,050 Upside/downside (%) +14.8 Sharesoutstanding (m) 10,688 Marketcap.
More informationTelkom. Exhibit 1 : Financial Highlights. Source : TLKM, Ciptadana Estimates
BUY TP: Rp5,300 (+25.1%) Telkom More top & bottom line growth amid friction on the stock Sector Bloomberg Ticker Share Price Performance Telco TLKM IJ Last price (Rp) 4,230 Avg. daily T/O (Rpbn/USDmn)
More informationBank Tabungan Pensiunan Nasional (BTPN IJ)
Equity Research Flash Note Thursday, 04 October 2018 HOLD maintain Last price (IDR) 3,780 Target Price (IDR) 3,900 Upside/Downside +3.2% Previous Target Price (IDR) 3,900 Stock Statistics Sector Banking
More informationSelamat Sempurna BUY. Optimism Remains Despite The Challenging Year EQUITY RESEARCH. Tuesday, 07 August Last Recommendation
EQUITY RESEARCH Tuesday, 07 August 2012 BUY Bloomberg Code SMSM IJ Price, Rp 2,075 Mkt Cap Rp bn 2,987 Target Price, Rp 2,575 Joko Sogie (62-21) 350 9888 ext 3512 jokos@danareksa.com Last Recommendation
More informationTelecom Sector. Regional Industry Focus. Stocks with 25-40% upside potential. DBS Group Research. Equity 11 Jul 2017 JCI : 5,814.
Regional Industry Focus Telecom Sector Refer to important disclosures at the end of this report DBS Group Research. Equity 11 Jul 2017 Stocks with 25-40% upside potential Mobile revenue share is a critical
More informationBank Rakyat Indonesia (BBRI IJ)
Equity Research Company Update Wednesday,26 December 2018 BUY Maintain Last price (IDR) 3,650 Target Price (IDR) 4,300 Upside/Downside +17.8% Previous Target Price (IDR) 4,350 Stock Statistics Sector Bloomberg
More informationEquity SNAPSHOT Tuesday, April 10, 2018
Equity SNAPSHOT Tuesday, April 10, 2018 FROM EQUITY RESEARCH Alam Sutra Realty: Lifted by land sales (ASRI IJ. IDR 390. HOLD. IDR 390) ASRI recorded marketing sales of IDR1.4tn in 1Q18, up threefold compared
More informationBank Rakyat Indonesia(BBRI IJ)
Equity Research Company Update Monday,27 August 2018 BUY Maintain Last price (IDR) 3,270 Target Price (IDR) 4,350 Upside/Downside +33.0% Previous Target Price (IDR) 4,350 Stock Statistics Sector Bloomberg
More informationBUY Target Price, Rp 4,350 Upside 11,9%
Friday, 9 May 214 BUY Target Price, Rp 4,350 Upside 11,9% SMSM IJ/SMSM.JK Last Price, Rp 3,885 No. of shares (bn) 1,439 Market Cap, Rp bn 5,591 (US$ mn) 484 3M T/O, US$mn 0.2 Last Recommendation 09Jan14
More informationXL Axiata Company Focus
September 15, 215 XL Axiata Company Focus Paula Ruth (paula@trimegah.com) Sebastian Tobing (sebastian.tobing@trimegah.com Road to Recovery Better subscriber mix support higher ARPU momentum EXCL managed
More informationBank Tabungan Pensiunan Nasional (BTPN IJ) Short-term pain for long-term gains
Equity Research Company Initiation Monday,13 November 2017 BUY Initiation Last price (IDR) 2,470 Target Price (IDR) 2,800 Upside/Downside +13.4% Previous Target Price (IDR) 0 Stock Statistics Sector Banks
More informationBuy Dec 2018 TP (IDR) 4,600 Consensus Price (IDR) 4,591 TP to Consensus Price +0.2% vs. Last Price +29.2%
Telekomunikasi Indonesia Tbk (TLKM) Counts on Way More Healthy Competition Constrained Margin TLKM posted 4Q17 s robust growth of 23.2% y-y into IDR12.89 trillion in data revenue amid the decline in 4Q17
More informationBUY. Equity Research. PT Link Net, Tbk. 3 rd April 2018 Trading, Advertising Printing and Media. Investment Consideration
3/31/217 4/3/217 5/31/217 6/3/217 7/31/217 8/31/217 9/3/217 1/31/217 11/3/217 12/31/217 1/31/218 2/28/218 PT Link Net, Tbk Equity Research BUY 3 rd April 218 Trading, Advertising Printing and Media Price
More informationMarket Access. Results Review 4Q15. M&A Securities. Digi.Com Berhad. Survives the Headwinds BUY (TP:RM5.90) Results Review
M&A Securities Results Review 4Q15 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.90) Wednesday, February 10, 2016 Results Review Survives the Headwinds Current Price (RM) New Fair Value (RM) Previous
More informationRamayana Lestari (RALS IJ)
Ramayana Lestari (RALS IJ) HOLD (Unchanged) 29 March 2018 Results Note Equity Indonesia Retail Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp1,185 Rp1,030 Rp1,280 Upside/downside (%) (7.4)
More informationPT Indosat Tbk FY 2013 Highlights. Indosat IR - New Template v pptx
PT Indosat Tbk FY 2013 Highlights 1 Agenda Financial and Operational Highlights Management Focus and Key Updates Supplemental Information 2 2 Financial and Operational Highlights 3 FY13 YoY Overview Consolidated
More informationPT Indosat Tbk 9M 2013 Results. Indosat IR - New Template v pptx
PT Indosat Tbk 9M 2013 Results 1 Agenda Financial and Operational Results Management Focus Supplemental Information 2 2 Financial and Operational Highlights 3 3Q13 QoQ Overview Consolidated Revenue increased
More informationAstra International. Exhibit 1 : Financial Highlights. Source : ASII, Ciptadana Estimates
HOLD TP: Rp8,050 (+9.9%) Astra International In-line results, Hold rating kept with lower TP Sector Bloomberg Ticker Share Price Performance Automotive ASII IJ Last price (Rp) 7,325 Avg. daily T/O (Rpbn/USDmn)
More informationWika Beton. Exhibit 1 : Financial Highlights. Source : WTON, Ciptadana Estimates
BUY TP: Rp910 (+73.3%) Wika Beton Solid set of results, strong outlook remains Sector Bloomberg Ticker Share Price Performance Construction WTON IJ Last price (Rp) 525 Avg. daily T/O (Rpbn/USDmn) 5.4/0.4
More informationPT EXCELCOMINDO PRATAMA, TBK. (XL) FY 2008
PT EXCELCOMINDO PRATAMA, TBK. (XL) FY 2008 Disclaimer This document contains certain financial information and results of operation, and may also contain certain projections, plans, strategies and objectives
More informationHM SAMPOERNA. FY17 results meeting expectations. Exhibit 1 : Financial Highlights. Source : HMSP, Ciptadana Estimates
HOLD TP: Rp5,130 (+8.9%) HM SAMPOERNA FY17 results meeting expectations Sector Bloomberg Ticker Share Price Performance Cigarette HMSP IJ Last price (Rp) 4,710 Avg. daily T/O (Rpbn/USDmn) 76.5/5.6 3m 6m
More informationWijaya Karya (WIKA IJ)
Equity Indonesia Construction Wijaya Karya (WIKA IJ) BUY (Unchanged) Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp2,900 Rp2,900 Rp1,745 Upside/downside (%) +66.2 Sharesoutstanding (m) 8,970
More informationInvestor memo. Full Year March 2017
Investor memo Tickers IDX : ISAT Market Capitalization IDR35.05 trillion Issued Shares 5,433,933,500 Share Price IDR6,450 Hi / Lo IDR7,075 / IDR4,800 Shareholder Structure Ooredoo Asia Pte. Ltd. 65.00%
More informationPT XL AXIATA TBK. 1H 18
Disclaimer This document contains certain financial information and results of operations, and may also contain certain projections, plans, strategies and objectives of XL Axiata, that are not statements
More informationPT XL AXIATA TBK. (XL) 1Q 13
PT XL AXIATA TBK. (XL) 1Q 13 Disclaimer This document contains certain financial information and results of operations, and may also contain certain projections, plans, strategies and objectives of XL,
More information(Overweight) Postpaid Game Plan
Rm million Rm million M&A Securities Sector Update: Telecommunication (Overweight) PP14767/9/212(3761) Telecommunication Sector (Overweight) Postpaid Game Plan Friday, June 1, 216 We maintain our Overweight
More informationPT XL AXIATA TBK. FY 17
Disclaimer This document contains certain financial information and results of operations, and may also contain certain projections, plans, strategies and objectives of XL Axiata, that are not statements
More informationHOLD. Astra International EQUITY RESEARCH. Lower TP on market share loss concern. TP: Rp8,800 (+9.0%) ASII - Results Update - 01 March 2018
HOLD TP: Rp8,800 (+9.0%) Astra International Lower TP on market share loss concern Sector Bloomberg Ticker Share Price Performance Automotive ASII IJ Last price (Rp) 8,075 Avg. daily T/O (Rpbn/USDmn) 222.7/16.2
More informationInvestor memo. First Half August Consistently delivers solid performance, driven by data service revenue
Investor memo Tickers IDX : ISAT Market Capitalization IDR34.64 trillion Issued Shares 5,433,933,500 Share Price IDR6,375 Hi / Lo IDR6,750 / IDR4,800 Shareholder Structure Ooredoo Asia 65.00% Republic
More informationMD&A. Executive Summary. Operational Summary MANAGEMENT DISCUSSION AND ANALYSIS SECOND QUARTER 2017
MD&A Executive Summary In Q217, dtac reported service revenue growth (excluding IC) of 2.3%YoY and 1.1%QoQ, and continued to build momentum on the successful network perception campaign, the Go No Limit
More informationPT Indosat Tbk 1Q 2013 Results. Indosat IR - New Template v pptx
PT Indosat Tbk 1Q 2013 Results 1 Agenda Financial and Operational Results Management Focus Supplemental Information 2 2 Financial and Operational Highlights 3 YoY Overview Consolidated Revenue growth of
More informationPT XL AXIATA TBK. (XL) 9M 13
PT XL AXIATA TBK. (XL) 9M 13 Disclaimer This document contains certain financial information and results of operations, and may also contain certain projections, plans, strategies and objectives of XL,
More informationPT XL AXIATA TBK. 9M 18
Disclaimer This document contains certain financial information and results of operations, and may also contain certain projections, plans, strategies and objectives of XL Axiata, that are not statements
More information