Semen Indonesia (Persero)(SMGR IJ)
|
|
- Bruno Bryant
- 6 years ago
- Views:
Transcription
1 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 Ticker Cement SMGR IJ No of Shrs (mn) 5,932 Mkt. Cap (IDR bn/usdmn) 64,209/4,752 Avg. daily T/O (IDR bn/usdmn) 56.4/4.2 Major shareholders Republic of Indonesia 51.0% Lazard LTD 2.4% Estimated free float (%) 39.3 EPS Consensus(IDR) 2017F 2018F 2019F Danareksa Consensus Danareksa/Cons (21.4) (24.8) (23.3) SMGR relative to JCI Index Semen Indonesia (Persero)(SMGR IJ) Price cuts in the offing Yesterday, we met several Semen Gresik distributors who focus on the West Java and Greater Jakarta areas. According to them, the current reduction in cement prices in these areas was mainly initiated by INTP. Hence, as a market follower, Semen Gresik needs to follow INTP s move in order to maintain market share. We reiterate our HOLD call on SMGR with a higher target price of IDR9,600, as we roll over our valuation to Our target price implies 20.1x 2018F P/E. Price cuts continue in several areas. Although new players - for instance SCG, Jui Shin, and Semen Jakarta - are becoming less aggressive, INTP, as the price leader, is continuing to aggressively cut prices in several areas, including West Jakarta. After INTP cut its cement price by IDR2,000/sack in September 2017, several distributors of Tigaroda apparently plan to cut prices by another IDR1,500/sack in late October or early November Consequently, Semen Gresik will need to follow suit in order to maintain its market share. In other areas such as Tangerang and South Tangerang the price of Tigaroda has been maintained at relatively flat levels. SMGR s promotional program. Starting earlier this year, SMGR started a new promotional program for distributors which allows them to collect points for 1 DO of cement sales (equivalent to 8 tons of cement) or equivalent to IDR35,000-40,000. Furthermore, starting in January 2018, SMGR will also initiate a financing program for distributors. This program is a collaboration with Bank Mandiri (BMRI). In this program, once the payment is due (after 37 days of delivery), BMRI will settle the payment owed to SMGR. Should distributors choose to delay their payment, BMRI will charge a 9% interest rate/pa, considerably lower than the normal rate for personal loans of 12-15%. Reiterate HOLD with a higher target price of IDR9,600. We reiterate our HOLD call on SMGR with a higher target price of IDR9,600 as we roll over our valuation to 2018 whilst lowering our risk-free rate from 7.8% to 7.0% to take into account the declining trend in government bond yields from 8.0% in early 2017 to 6.9% currently. To arrive at our target price, we use DCF based valuation with WACC of 12.6% and Terminal Growth of 4.0%. Our target price implies 20.1x 2018 P/E, near to +1SD PE of 19.7x. We expect a rerating in SMGR s valuation as we believe that downside on the cement selling price will be limited in Source : Bloomberg Antonia Febe Hartono, CFA (62-21) ext.3504 antonia.hartono@danareksa.com Stefanus Darmagiri (62-21) stefanus.darmagiri@danareksa.com Exhibit 1. REVENUE AND GROWTH Key Financials Year to 31 Dec 2015A 2016A 2017F 2018F 2019F Revenue, (IDRbn) 26,948 26,134 27,146 28,985 31,829 EBITDA, (IDRbn) 7,326 6,611 5,390 5,916 6,858 EBITDA Growth, (%) (10.8) (9.8) (18.5) Net profit (IDRbn) 4,521 4,522 2,507 2,831 3,333 EPS (IDR) EPS growth (%) (18.7) 0.0 (44.6) BVPS, (IDR) 4, , , , ,688.5 DPS, (IDR) PER (x) PBV (x) Dividend yield (%) EV/EBITDA (x) Source : SMGR, Danareksa Estimates Exhibit 2. NET PROFIT AND GROWTH See important disclosure at the back of this report 1
2 Source: Company, Danareksa Sekuritas estimates Source: Company, Danareksa Sekuritas estimates Exhibit 3. MARGINS Exhibit 4. GEARING LEVEL Source: Company, Danareksa Sekuritas estimates Source: Company, Danareksa Sekuritas estimates Exhibit 5. Forward P/E band of SMGR (x ) sd sd Average: sd sd 9.0 Jan 11 Jan 12 Jan 13 Jan 14 Jan 15 Jan 16 Jan 17 Source: Bloomberg, Danareksa Sekuritas estimates Exhibit 6. Forward P/E band of Sector (x ) sd sd 25.0 Average: sd Jan 11 Jan 12 Jan 13 Jan 14 Jan 15 Jan 16 Jan 17 Source: Bloomberg, Danareksa Sekuritas estimates Longer terms of payment. In a bid to support distributors amidst stiffer competition in the domestic market, SMGR has lengthened its terms of payment from 30 days in 2016 to 37 days currently. Going forward, the company also indicated that it would maintain its current payment terms. Sharing the same view, we maintain our account receivables turnover assumption at 56 days in See important disclosure at the back of this report 2
3 Exhibit 7. Price changes in Greater Jakarta area (October 2017 compared to end-july 2017) Merah Putih Bima Conch Holcim Gresik Tigaroda SCG -9.3% -6.6% -5.2% -3.4% 0.0% 0.0% 1.2% Source: Danareksa Sekuritas INTP, Merah Putih, and Conch remain aggressive. Only Tiga Roda and Merah Putih still offer fairly aggressive promotions in terms of a trip bonus for certain sales quotas. Conch, despite not offering aggressive promotional programs to distributors, provides building material stores with very aggressive pricing. Conch s selling price to building material stores could be as low as IDR29,000 for a 40kg sack (based on our channel check, by comparison, the retail price in building material stores is IDR36,000 for a 40kg sack). Pricing near to its floor. Although INTP is still reducing prices in several regions, this strategy is taken in certain areas only, with no intention to lower industry prices further. In addition, the fact that the new players have tended to keep prices flat over the past three months suggests that cement prices are near to their bottom. In 4Q17, we only expect additional 1-2%qoq price declines with prices flattish in 1H18. Slight price appreciation might be on the cards in 2H18. Nonetheless, given that prices trended down in 2017, even despite slight increases in 2H18, on an average basis, the prices in 2018 will only be flat compared to Exhibit 8. Net domestic SMGR ASP in IDR/ton 780, , , , , , , , , % -8.0% -6.0% -4.0% -2.0% 0.0% 2.0% Jan Feb Mar Apr May June July Aug Sep 4Q17F 1H18F 2H18F Source: SMGR, Danareksa Sekuritas Monthly Average quarterly Guidance on bagged cement sales in October Regarding the sales volume in October 2017, distributors claimed that the demand for bagged cement, particularly Semen Gresik, improved from September The improvement in the demand was mainly driven by retail purchases, mainly for house renovation. The Aceh and Kupang plants are under review. SMGR has decided to review the Semen Aceh plant given overhanging land issues. At the same time, plans to develop the Kupang plant will also be reviewed. Given the progress so far on See important disclosure at the back of this report 3
4 these plants, we push back our completion target for these cement plants from 2020 to Results preview in 3Q17: To remain sluggish Despite the stellar sales volume growth in 9M17 (+9.0%yoy), we expect SMGR to only record net profits of IDR1.8tn in 9M17, down by 39.5%yoy. This is largely due to 13.9%yoy compression in ASP. The 9M17 net profits are 69.8% of our full year net profits target of IDR2.5tn. Exhibit 9. Earning preview 9M16 6M17 9M17F yoy 2017 A/F Revenue (Rp bn) 19,082 12,713 19, , Gross profit (Rp bn) 7,574 3,855 5,950 (21.4) 8, Operating profit (Rp bn) 3,872 1,614 2,403 (37.9) 3, EBITDA (Rp bn) 5,019 2,533 3,821 (23.9) 5, Pretax income (Rp bn) 3,868 1,492 2,284 (41.0) 3, Net Income (Rp bn) 2,929 1,092 1,749 (40.3) 2, Margin Gross profit margin (%) Operating margin (%) EBITDA margin (%) Net margin (%) Source: SMGR, Danareksa Sekuritas Exhibit 10. Forecast changes Previous New Changes (%) F 2018F 2017F 2018F 2017F 2018F ASP (Rp/ton) 864, , , , ,435 (3.9) (3.9) Sales volume (mn ton) Coal price (USD/ton) Electricity cost (Rp/kWh) Revenue 26,134 26,844 28,495 27,146 28, Gross profit 9,856 9,179 9,519 8,382 9,021 (8.7) (5.2) EBITDA 6,611 6,255 6,591 5,390 5,916 (13.8) (10.2) Net profit 4,522 3,161 3,236 2,507 2,831 (20.7) (12.5) Source: SMGR, Danareksa Sekuritas See important disclosure at the back of this report 4
5 Exhibit 11. Income Statement Year to 31 Dec (IDRbn) 2015A 2016A 2017F 2018F 2019F Revenue 26,948 26,134 27,146 28,985 31,829 COGS (16,302) (16,278) (18,764) (19,963) (21,801) Gross profit 10,646 9,856 8,382 9,021 10,028 EBITDA 7,326 6,611 5,390 5,916 6,858 Oper. profit 5,899 4,973 3,390 3,790 4,463 Interest income Interest expense (370) (363) (513) (633) (781) Forex Gain/(Loss) Income From Assoc. Co s Other Income (Expenses) Pre-tax profit 5,851 5,085 3,251 3,671 4,322 Income tax (1,325) (550) (737) (832) (979) Minority interest (4) (13) (7) (8) (10) Net profit 4,521 4,522 2,507 2,831 3,333 Core Net Profit 4,521 4,522 2,507 2,831 3,333 Exhibit 12. Balance Sheet Year to 31 Dec (IDRbn) 2015A 2016A 2017F 2018F 2019F Cash & cash equivalent 3,964 2,834 3,802 5,622 5,682 Receivables 3,629 4,018 4,323 4,615 4,981 Inventory 2,409 2,671 3,233 3,440 3,757 Other Curr. Asset ,007 Fixed assets - Net 25,168 30,847 31,587 33,501 37,000 Other non-curr.asset 2,447 3,007 3,035 3,064 3,093 Total asset 38,153 44,227 46,863 51,181 55,534 ST Debt 769 1,686 1,225 1,781 2,071 Payables 3,978 4,383 4,795 5,102 5,571 Other Curr. Liabilities 1,853 2,083 2,232 2,260 2,325 Long Term Debt 3,156 4,450 6,256 7,817 9,105 Other LT. Liabilities 958 1,051 1,092 1,135 1,181 Total Liabilities 10,712 13,653 15,600 18,096 20,254 Shareholder'sFunds 26,420 29,035 29,724 31,547 33,741 Minority interests 1,021 1,539 1,539 1,539 1,539 Total Equity & Liabilities 38,153 44,227 46,863 51,181 55,534 See important disclosure at the back of this report 5
6 Exhibit 13. Cash Flow Year to 31 Dec (IDRbn) 2015A 2016A 2017F 2018F 2019F Net income 4,521 4,522 2,507 2,831 3,333 Depreciation and Amort. 1,443 1,653 2,015 2,141 2,410 Change in Working Capital 1,239 (388) (377) (195) (213) OtherOper. Cash Flow 214 (427) Operating Cash Flow 7,418 5,360 4,505 5,163 5,947 Capex (5,168) (5,065) (2,745) (4,045) (5,899) Others Inv. Cash Flow (183) (280) Investing Cash Flow (5,351) (5,345) (2,630) (3,837) (5,574) Net change in debt (28) 1,741 1,383 2,092 1,561 New Capital Dividend payment 2,236 1,819 1,819 1,008 1,139 Other Fin. Cash Flow (370) (363) (472) (590) (736) Financing Cash Flow 1,838 3,196 2,730 2,511 1,964 Net Change in Cash 3,904 3,211 4,605 3,837 2,337 Cash - begin of the year 4,926 3,964 2,834 3,802 5,622 Cash - end of the year 3,964 2,834 3,802 5,622 5,682 Exhibit 14. Key Ratios Year to 31 Dec 2015A 2016A 2017F 2018F 2019F Growth (%) Sales (0.1) (3.0) EBITDA (10.8) (9.8) (18.5) Operating profit (15.1) (15.7) (31.8) Net profit (18.7) 0.0 (44.6) Profitability (%) Gross margin EBITDA margin Operating margin Net margin ROAA ROAE Leverage Net Gearing (x) Interest Coverage (x) Source : SMGR, Danareksa Estimates See important disclosure at the back of this report 6
Indocement 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationIndosat 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 informationIndosat Ooredoo(ISAT IJ)
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
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 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 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 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 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 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 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 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 informationTP Sh.Pr. Ups/dw Earnings PE (x) EV/EBITDA (x) Div. yield (%) PEG (x) Rec. (Rp/sh) (Rp/sh) (%) CAGR('15-18)
February 6, 2015 Cement Sector Focus Maria Renata (maria.renata@trimegah.com) A new era in cement industry Government s intervention raises ASP uncertainty... We cut our ASP by ~6% or Rp3000/bag for our
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 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 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 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 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 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$mn 0.2 Last Recommendation 09Jan14
More informationBank Tabungan Pensiunan Nasional (BTPN IJ)
Equity Research Flash Note Thursday, 04 October 2018 HOLD maintain Last price (IDR) 3,780 Target Price (IDR) 3,900 Upside/Downside +3.2% Previous Target Price (IDR) 3,900 Stock Statistics Sector Banking
More informationBank Tabungan Negara(BBTN IJ)
Equity Research Company Update Monday,23 October 2017 BUY Maintain Last price (IDR) 3,060 Target Price (IDR) 3,600 Upside/Downside +17.6% Previous Target Price (IDR) 2,940 Stock Statistics Sector Bloomberg
More informationPT Sarana Menara Nusantara
Equity Research Initiation Monday,01 October 2018 BUY Initiation Last price (IDR) 478 Target Price (IDR) 750 Upside/Downside +56.9% Stock Statistics Sector Bloomberg Ticker Towers TOWR IJ No of Shrs (mn)
More informationCement Sector NEUTRAL. Magnificent March. Equity Research. Sector Update BCAS Vignette Cement Sector
Equity Research Cement Sector NEUTRAL (unchanged) Sector Update BCAS Vignette Cement Sector Magnificent March Facts: Mar-17 cement sales record 5-year high Domestic demand surged to +10.5% MoM, +3.6% YoY.
More informationExhibit 1 : Financial Highlights. Source : TINS, Ciptadana Estimates
BUY TP: Rp910 (+18.2%) Timah Strong 2Q18 performance on higher volume Sector Bloomberg Ticker Share Price Performance Metals TINS IJ Last price (Rp) 770 Avg. daily T/O (Rpbn/USDmn) 14.6/1.0 3m 6m 12m Absolute
More informationHOLD Target Price, IDR 1,900 Upside 5.2%
Friday, 20 February 2015 HOLD Target Price, IDR 1,900 Upside 5.2% KLBF IJ/KLBF.JK Last Price, IDR 1,805 No. of shares (bn) 46,875 Market Cap, IDR bn 84,609 (US$ mn) 6,594 3M T/O, US$mn 5.1 Last Recommendation
More informationCement Sector NEUTRAL. Back to Java. Equity Research. Sector Update BCAS Vignette Cement Sector
Equity Research Cement Sector NEUTRAL (unchanged) Sector Update BCAS Vignette Cement Sector Back to Java Facts: Flat Feb-17 volume growth Domestic sales volume -12.2% MoM, +0.2% YoY. Indonesia Cement Association
More informationPT. Indocement Tunggal Prakarsa Tbk. SELL. Equity Research. 26 February 2018 Basic Industry Cement. Investment Consideration Oversupply Still Exists.
Equity Research PT. Indocement Tunggal Prakarsa Tbk. 26 February 2018 Basic Industry Cement Price IDR 21,300 Target Price IDR 18,355 JKSE Index 6,619.804 SELL Investment Consideration Oversupply Still
More informationHOLD. Growing pains. Target Price, Rp 350 Upside 9.0% SMBR IJ/SMBR.JK
Thursday, 18 February 2016 HOLD Target Price, Rp 350 Upside 9. SMBR IJ/SMBR.JK Last Price, Rp 321 No. of shares (mn) 5,931 Market Cap, Rp bn 1,904 (US$ mn) 143 3M T/O, US$mn 0.1 SMBR relative to JCI Index
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 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 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 informationWika Beton (WTON IJ) BUY (Unchanged) Equity Indonesia Construction. In-line result with increased capacity. Results Note.
Wika Beton (WTON IJ) BUY (Unchanged) 03 May 2018 Results Note Equity Indonesia Construction Stock Data Target price (Rp) Rp750 Prior TP (Rp) Rp750 Shareprice (Rp) Rp464 Upside/downside (%) +61.6 Sharesoutstanding
More informationPT. Indocement Tunggal Prakarsa Tbk. SELL. Equity Research. 6 November 2018 Basic Industry Cement. Investment Consideration
Equity Research PT. Indocement Tunggal Prakarsa Tbk. 6 November 2018 Basic Industry Cement Price IDR 17,350 Target Price IDR 16,000 JKSE Index 5,920.594 Stock Information Bloomberg Code INTP IJ Market
More informationAstra Agro Lestari. Seasonal slow down. Exhibit 1 : Financial Highlights. Source : AALI, Ciptadana Estimates
HOLD TP: Rp14,000 (+10.2%) Astra Agro Lestari Seasonal slow down Sector Plantation Bloomberg Ticker AALI IJ Share Price Performance Last price (Rp) 12,700 Avg. daily T/O (Rpbn/USDmn) 18.5/1.3 3m 6m 12m
More informationTunas Baru Lampung. Promising growth. Exhibit 1 : Financial Highlights. Source : TBLA, Ciptadana Estimates
BUY TP: Rp1,510 (+21.3%) Tunas Baru Lampung Promising growth Sector Bloomberg Ticker Share Price Performance Plantation TBLA IJ Last price (Rp) 1,245 Avg. daily T/O (Rpbn/USDmn) 2.2/0.2 3m 6m 12m Absolute
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 informationIndonesia Cement Sector
Indonesia Industry Focus Indonesia Cement Sector Refer to important disclosures at the end of this report DBS Group Research. Equity 29 Sep 2015 Incumbents under siege Supply-demand balance will remain
More informationBUY. Lippo Karawaci EQUITY RESEARCH. Stable income through diversified products. TP: Rp880 (+19.7%) LPKR - Results Update - 10 October 2017
BUY TP: Rp880 (+19.7%) Lippo Karawaci Stable income through diversified products Sector Bloomberg Ticker Share Price Performance Property LPKR IJ Last price (Rp) 735 Avg. daily T/O (Rpbn/USDmn) 53.2/3.9
More informationSemen Indonesia (SMGR IJ) 1Q17 review: Hard time persists
4/16 5/16 6/16 7/16 8/16 9/16 10/16 11/16 12/16 1/17 2/17 3/17 (SMGR IJ) 1Q17 review: Hard time persists Basic Industry Company Report May 2, 2017 (Maintain) Hold Target Price (12M, IDR) 8,000 Share Price
More informationWaskita Karya (WSKT IJ)
Waskita Karya (WSKT IJ) BUY(Unchanged) 31 January 2018 Company Update Equity Indonesia Construction Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp3,100 Rp3,100 Rp2,780 Upside/downside (%)
More informationJapfa Comfeed Indonesia JPFA IJ / JPFA.JK
Vol (mn) Equity Research Japfa Comfeed Indonesia JPFA IJ / JPFA.JK Company Update BCAS Vignette Poultry Sector Golden eggs with many hands Facts: NP: +304.9% YoY, below ours, but above consensus JPFA registered
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 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 informationMedco Energy (MEDC IJ)
Medco Energy (MEDC IJ) BUY (Unchanged) 04 May 2018 Results Note Equity Indonesia Mining 280 260 240 220 180 160 140 120 80 Stock Data Target price Prior TP Shareprice Rp1,370 Rp1,370 Rp1,170 Upside/downside
More informationBank Mandiri. Credit cost continue to normalize. Exhibit 1 : Financial Highlights. Source : BMRI, Ciptadana Estimates
BUY TP: Rp9,200 (+19.1%) Bank Mandiri Credit cost continue to normalize Sector Bloomberg Ticker Share Price Performance Banking BMRI IJ Last Price(Rp) 7,725 Avg. Daily T/O(Rpbn/USDmn) 296.3/21.3 3m 6m
More informationNippon Indosari (ROTI IJ)
Nippon Indosari (ROTI IJ) HOLD (Unchanged) 16 November 2017 Company Update Equity Indonesia Consumer Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp1,200 Rp1,400 Rp1,295 Upside/downside (%)
More informationTRIM Company Update HOLD. RALS: Good August, Change in Expansion Plan. Maintained. September 14, 2011
September 14, 2011 TRIM Company Update RALS: Good August, Change in Expansion Plan Maintained HOLD Share Price : Rp770 Sector : Retail Price Target : Rp870(13.0%) (Previously Rp880) Stock Data Reuters
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 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 informationIndonesia Cement Sector
Indonesia Industry Focus Indonesia Cement Sector Refer to important disclosures at the end of this report DBS Group Research. Equity 30 Sep 2016 Nobody s position is sacrosanct Recent stock rallies unwarranted
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 informationPT Semen Indonesia (Persero) Tbk 1H16 Earnings Review NEUTRAL. August 15 th, Company Update. Current Price: IDR 10,900
Company Update Henny Indrawati Research Associate henny.indrawati@sinarmassekuritas.co.id PT Semen Indonesia (Persero) Tbk 1H16 Earnings Review NEUTRAL PT Semen Indonesia (Persero) Tbk is a cement manufacturing
More informationIndocement (INTP IJ) BUY (Unchanged) Improving cost mix. Equity Indonesia Cement. Company Update. 23 February 2016
Equity Indonesia Cement Indocement (INTP IJ) BUY (Unchanged) StockData Target price (Rp) Rp22,500 Prior TP (Rp) 20,600 Shareprice (Rp) Rp19,375 Upside/downside (%) +16.1 Sharesoutstanding (m) 3,681 Marketcap.
More informationMORNING HIGHLIGHT. Equity Research Tuesday, November 22, 2016
Equity Research Tuesday, November 22, 2016 MORNING HIGHLIGHT FROM EQUITY RESEARCH Coal Sector: Better earnings visibility amid coal price consolidation With coal prices up substantially by 107.7% ytd,
More informationIntiland Development. Exhibit 1 : Financial Highlights. Source : DILD, Ciptadana Estimates
BUY TP: Rp520 (+25.0%) Sector Bloomberg Ticker Share Price Performance Property DILD IJ Last price (Rp) 416 Avg. daily T/O (Rpbn/USDmn) 2.6/0.2 3m 6m 12m Absolute (%) -1.0 0.0-28.9 Relative to JCI (%)
More informationAdhi Karya Company Focus
Dec 9, 14 Adhi Karya Company Focus Maria Renata (maria.renata@trimegah.com) Cheapest infra proxy A story of the fallen angel Backed by disappointment from several default projects in the past, investors
More information