Buy Dec 2018 TP (IDR) 4,600 Consensus Price (IDR) 4,591 TP to Consensus Price +0.2% vs. Last Price +29.2%
|
|
- Blanche Alexander
- 5 years ago
- Views:
Transcription
1 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 s data yield. Aiming to strengthen its network coverage and quality services, TLKM booked the respective upswings of 24.2% y-y and 23.1% y-y in operation & maintenance (O&M) cost and marketing cost. The upswings in costs constrained 4Q17 s margin into 47.5% (vs 3Q17 s margin of 50.2%), and caused a slight growth of 2% y-y into IDR14.4 trillion in. Aligning with the shift of TLKM into digital company and intense competition, in ahead years, its margin is likely constrained underlined by the upswings in O&M cost and marketing cost. Indihome TLKM s fixed line business posted the increment of 48.1% y-y into IDR8.2 trillion in 2017 s revenue coupled with margin of 25%; indeed, the number of Indihome s subscribers increased by 82.6 y-y into 2.96 million. In 2018, TLKM sets target of million new subscribers. ARPU tumbling into IDR285,000 in 4Q17 (vs 3Q17 s ARPU of IDR308,000) is estimated to buoy along with the respective increment in subscribers and features, as well as the migration dual play into triple play, according to its management. Impact of Regulation Governing SIM Registration The decline in 4Q17 s data yield into IDR113/MB is TLKM s strategy for maintaining its market share. Having wit acknowledgment TLKM has on intense competition, in the given time, management confirmed the least possibility of re-offering doubled premium price topping prices offered by its peers. Telekomunikasi Indonesia, Tbk Summary (IDR bn) 2016/12A 2017/12A 2018/12E 2019/12E Revenue 116, , , ,627 Revenue growth 13.5% 10.2% 7.4% 7.9% 59,498 64,609 67,893 74,219 Net profit 19,352 22,145 23,447 25,921 EPS (IDR) EPS growth 24.9% 14.4% 5.9% 10.5% BVPS (IDR) 1,047 1,112 1,260 1,413 margin 51.1% 50.4% 49.3% 49.9% NPM 16.6% 17.3% 17.0% 17.4% ROE 19.5% 20.3% 19.6% 19.2% ROA 11.2% 11.7% 11.3% 11.2% ROIC 22.6% 23.6% 21.7% 22.8% P/E 20.7x 16.2x 15.3x 13.8x P/BV 3.8x 3.2x 2.8x 2.5x EV/ 7.1x 6.0x 5.7x 5.3x DPS (IDR) Dividend yield 2.3% 3.2% 3.7% 3.9% Source: Company Data, Bloomberg, NHKS Research Please consider the rating criteria & important disclaimer NH Korindo Sekuritas Indonesia Company Report Mar 28, 2018 Buy Dec 2018 TP (IDR) 4,600 Consensus Price (IDR) 4,591 TP to Consensus Price +0.2% vs. Last Price +29.2% Shares data Last Price (IDR) 3,560 Price date as of Mar 27, wk range (Hi/Lo) 4,840 / 3,520 Free float 48.8% Outstanding sh.(mn) 100,800 Market Cap (IDR bn) 358,847 Market Cap (USD mn) 26,128 Avg. Trd Vol - 3M (mn) Avg. Trd Val - 3M (bn) Foreign Ownership 30.0% Infrastructure Telecommunication Bloomberg Reuters Arnold Sampeliling , ext:170 arnold@nhsec.co.id Share Price Performance TLKM.IJ TLKM.JK YTD 1M 3M 12M Abs. Ret % -11.4% -17.2% -12.7% Rel. Ret % -5.5% -16.1% -24.8%
2 Of note, until the end-february 2018, Telkomsel registered around 140 million subscribers SIM equal to 70% of its overall subscribers. The SIM registration ends in the end-april; that is, the unregistered SIM might be registered prior to the official registration termination in May. The regulation governing SIM registration is projected to slid the churn level and customer acquisition; as a result, a way more healthy competition and industry are possible to persist, particularly in 2H18 according to management s Mapping Road We project the growth in 2018 s revenue and likely slow respectively by 7.5% y-y and 5.1% y-y due to the given backdrop of price war. Nevertheless, a more healthy competition in 2H18 is an opportune moment for TLKM to offer a way more alluring investment opportunities; in fact, it impacts on 2019 s picking up margin. Likewise, 1Q18 s low share price was attributable to its alluring share valuation. Target Price of IDR4,600 We use an estimate of forward P/E of 17.9 (the 3-year average) for obtaining the target price of December The target price implies a 2018E P/E of 19.8x. Now, TLKM is traded at a 2018E P/E of 15.3x. & Margin 1Q15-4Q17 Data Yield 1Q15-4Q17 3G/4G Capable Device 1Q15-4Q17 Coverage 1Q15-4Q17 PT NH Korindo Sekuritas Indonesia Company Research Page 22
3 A Glance at TLKM TLKM is a stated-owned telecommunication provider having quality services and integrated telecommunication network. It stocks with code TLKM is listed both on Indonesia Stock Exchange (IDX) and the New York Stock Exchange (NYSE). It is the shareholders of 65% Telkomsel stocks the market leader for the mobile telecommunication industry in Indonesia. Not only does Telkomsel currently have more than 190 million subscribers but it also dominates with the broadest network coverage of 110,381 BTS in Indonesia. Indonesia s Telecommunication Industry in ASEAN Indonesia as the nation with the biggest population number in ASEAN has the great potential for the telecommunication industry. This fact is coupled by the low smartphone penetration level of three biggest operators EXCL of 72%, TLKM of 51%, and ISAT of 7% in Indonesia. Additionally, the operators valuations in Indonesia are inexpensive (EV/ around 4.0x-6.9x) compared its peers valuations in ASEAN. We oversee that the growth in Singapore-based and Malaysia-based providers have reached the flat growth at around 0.8%-4.8% due to the smartphone penetration topping 70%. Meanwhile, Thailand-based providers post two-digit growth, but the growth is accompanied with the high leverage risk. ASEAN Telecommunication Operators Company Market Cap (USD mn) Total Asset (USD mn) Growth Margin Debt/ Equity ROE EV/ P/E P/BV Dividend Yield EXCL 2,241 4, % 35.7% 90% 1.8% 5.8x 7.6x 1.4x 0.0% TLKM 26,164 14, % 50.6% 33% 19.6% 6.9x 16.2x 3.5x 2.8% ISAT 1,916 3, % 44.3% 167% 9.9% 4.0x 19.5x 1.8x 1.5% Singapore Singtel 42,291 34, % 40.8% 39.6% 20.0% 9.4x 9.8x 1.9x 6.0% Malaysia Maxis 11,684 4, % 53.5% 108.6% 37.3% 11.6x 20.3x 6.4x 3.4% Axiata Group 12,766 17, % 37.9% 62.9% 3.8% 7.3x 53.6x 2.0x 1.5% Thailand Advanced Info Service 19,632 8, % 44.5% 217.5% 64.8% 9.5x 20.4x 12.2x 3.8% Total Access Comm. 3,472 3, % 38.6% 167.7% 7.5% 4.6x 51.5x 3.7x 0.5% Philippine PLDT 6,060 9, % 38.7% 155.5% 12.5% 7.5x 23.9x 3.0x 5.2% Globe Telecom 4,024 5, % 40.7% 197.6% 23.0% 6.8x 14.5x 3.3x 5.7% Source: Bloomberg, NHKS research PT NH Korindo Sekuritas Indonesia Company Research Page 33
4 Multiple Valuation Forward P/E band Last 3 years Dynamic Forward P/E band Last 3 years Rating and target price Date Rating Target Price Last Price Consensus vs Last Price vs Consensus 5/16/2017 Buy 5,000 (Dec 2017) 4,340 4, % 4.5% 9/8/2017 Buy 5,450 (Dec 2018) 4,720 5, % -2.2% 12/22/2017 Buy 5,450 (Dec 2018) 4,190 4, % 14.1% 3/28/2018 Buy 4,600 (Dec 2018) 3,560 4, % 0.2% Source: Bloomberg, NHKS research Analyst Coverage Rating Closing and Target Price Source: Bloomberg NH Korindo Sekuritas Indonesia (NHKS) stock ratings 1. Period: End of year target price 2. Rating system based on a stock s absolute return from the date of publication Buy : Greater than +15% Hold : -15% to +15% Sell : Less than -15% PT NH Korindo Sekuritas Indonesia Company Research Page 44
5 Summary of Financials TLKM Summary Last Price (IDR) March 27, ,560 Target Price (IDR) Dec , /12A 2017/12A 2018/12E 2019/12E Analyst: Arnold Sampeliling Rating: Buy ROE 19.5% 20.3% 19.6% 19.2% ROA 11.2% 11.7% 11.3% 11.2% INCOME STATEMENT ROIC 22.6% 23.6% 21.7% 22.8% /Equity 58.0% 59.2% 56.4% 54.4% In IDR bn 2016/12A 2017/12A 2018/12E 2019/12E /Assets 33.4% 34.1% 32.4% 31.8% Revenue 116, , , ,627 Cash Dividend (IDR bn) 9,293 11,627 13,287 14,068 Growth (% y/y) 13.5% 10.2% 7.4% 7.9% Dividend Yield (%) 2.3% 3.2% 3.7% 3.9% Operating Expenses (77,138) (84,323) (92,803) (99,270) Payout Ratio (%) 60.0% 60.1% 60.0% 60.0% EBIT 39,195 43,933 44,929 49,358 DER 30% 32% 32% 33% EBIT Margin 33.7% 34.3% 32.6% 33.2% Net Gearing 39% 39% 40% 41% Depreciation 18,532 20,446 22,477 23,930 LT Debt to Equity 29% 30% 30% 31% 59,498 64,609 67,893 74,219 Capitalization Ratio 23% 23% 23% 24% Margin 51.1% 50.4% 49.3% 49.9% Equity Ratio 59% 56% 58% 58% Interest - net (1,006) (1,274) (906) (1,267) Debt Ratio 18% 18% 18% 19% EBT 38,189 42,659 44,023 48,091 Financial Leverage 174% 174% 174% 171% Income Tax (9,017) (9,958) (10,527) (11,061) Current Ratio 120% 105% 139% 160% Minority Interest (9,820) (10,556) (10,049) (11,109) Quick Ratio 118% 103% 138% 159% Net Profit 19,352 22,145 23,447 25,921 Cash Ratio 75% 55% 81% 94% Growth (% y/y) 24.9% 14.4% 5.9% 10.5% Par Value (IDR) Net Profit Margin 16.6% 17.3% 17.0% 17.4% Total Shares (mn) 100, , , ,800 Share Price (IDR) 3,980 3,560 3,560 3,560 Market Cap (IDR tn) BALANCE SHEET In IDR bn 2016/12A 2017/12A 2018/12E 2019/12E 2016/12A 2017/12A 2018/12E 2019/12E Cash 29,767 25,145 33,720 41,351 Price /Earnings 20.7x 16.2x 15.3x 13.8x Receivables 7,363 9,222 9,090 10,240 Price /Book Value 3.8x 3.2x 2.8x 2.5x Inventories Price/Revenue 3.4x 2.8x 2.6x 2.4x Total Current Assets 47,701 47,561 58,133 70,637 PE/EPS Growth 0.8x 1.1x 2.6x 1.3x Net Fixed Assets 114, , , ,225 EV/ 7.1x 6.0x 5.7x 5.3x Other Non Current Assets 17,412 20,752 18,276 19,767 EV/EBIT 10.8x 11.4x 11.3x 10.0x Total Assets 179, , , ,629 EV (IDR bn) 424, , , ,621 Payables 13,518 15,574 13,862 14,237 Revenue CAGR (3-Yr) 12% 13% 10% 9% ST Bank Loan 911 2,289 1,320 1,665 EPS CAGR (3-Yr) 11% 15% 15% 10% Curr Maturities of LT Debt 4,521 5,209 5,338 6,534 Basic EPS (IDR) Other Current Liab. 20,812 22,304 21,348 21,642 Diluted EPS (IDR) LT Debt 26,367 27,974 33,373 38,209 BVPS (IDR) 1,047 1,112 1,260 1,413 Other Non Current Liab. 7,938 13,004 15,289 18,910 Revenue PS (IDR) 1,154 1,272 1,366 1,474 Total Liabilities 74,067 86,354 90, ,197 DPS (IDR) Shareholders' Equity 105, , , ,432 CASH FLOW STATEMENT In IDR bn 2016/12A 2017/12A 2018/12E 2019/12E 2016/12A 2017/12A 2018/12E 2019/12E Net Income 19,352 22,145 23,447 25,921 DCF (IDR bn) Deprec & Amortization 18,532 20,446 22,477 23,930 NOPAT 29,940 33,678 34,185 38,005 Chg. In Working Capital 9,347 6,814 (4,666) (4,204) +Depr./Amor. 18,532 20,446 22,477 23,930 CFO 47,231 49,405 41,259 45,647 -CAPEX (30,160) (29,551) (33,785) (36,188) Capex (30,160) (29,551) (33,785) (36,188) -Incr. (Decr.) in Working Cap. 9,347 6,814 (4,666) (4,204) CFI (27,557) (34,262) (28,664) (33,907) (Unlevered) FCFF 27,659 31,386 18,212 21,544 Dividends Paid (9,293) (11,626) (13,287) (14,068) WACC Net Borrowing (PMT) (2,813) 3,673 4,559 6,377 Cost of Debt (Tax Adj.) 8.2% 6.4% 6.8% 7.2% CFF (17,905) (25,445) (4,020) (4,020) Cost of Equity (COE) 9.7% 11.2% 9.8% 10.1% Net Changes in Cash 1,769 (10,302) 8,575 7,631 WACC (%) 9.6% 10.8% 9.5% 9.8% RIM OWNERSHIP PROFITABILITY & STABILITY VALUATION INDEX DCF, RIM & EVA Spread (FROE-COE) (%) 11.0% 9.8% 11.1% 10.3% Residual Income (IDR) 10,312 10,376 12,471 13,082 By Geography % Shareholders % Equity Charge 9,040 11,769 10,977 12,839 Indonesia 70.0 Rep. of Indonesia 51.2 EVA United States 18.4 Bank of New York 6.4 Invested Capital (IDR bn) 128, , , ,030 Luxembourg 4.1 Vanguard Group 1.7 ROIC-WACC (%) 13.8% 13.8% 13.6% 12.9% Norway 1.2 Blackrock 1.6 EVA (IDR bn) 17,700 18,888 20,130 21,604 DISCLAIMER This report and any electronic access hereto are restricted and intended only for the clients and related entity of PT NH Korindo Sekuritas Indonesia. This report is only for information and recipient use. It is not reproduced, copied, or made available for others. Under no circumstances is it considered as a selling offer or solicitation of securities buying. Any recommendation contained herein may not suitable for all investors. Although the information here is obtained from reliable sources, it accuracy and completeness cannot be guaranteed. PT NH Korindo Sekuritas Indonesia, its affiliated companies, respective employees, and agents disclaim any responsibility and liability for claims, proceedings, action, losses, expenses, damages, or costs filed against or suffered by any person as a result of acting pursuant to the contents hereof. Neither is PT NH Korindo Sekuritas Indonesia, its affiliated companies, employees, nor agents liable for errors, omissions, misstatements, negligence, inaccuracy arising herefrom. All rights reserved by PT NH Korindo Securities Indonesia PT NH Korindo Sekuritas Indonesia Company Research Page 55
Buy Dec 2017 TP (IDR) 57,600 Consensus Price (IDR) 45,545 TP to Consensus Price +26.5% vs. Last Price +20.7%
Unilever Indonesia, Tbk (UNVR) Will Ads Cost Dip? Better Sales Growth UNVR booked higher sales growth since the end of 2015. The sales growth increased from 5.7% in 2015 into 9.8% in 2016, and is estimated
More informationBuy Dec 2018 TP (IDR) 42,350 Consensus Price (IDR) 36,475 TP to Consensus Price % vs. Last Price %
United Tractors Tbk (UNTR) Is Persistently Capable of Thriving Fantastic Growth in Heavy Machinery Segment The heavy machinery segment posted sales of IDR7.3 trillion (+106.6% y-y) in 4Q17. The surge in
More informationBuy Dec 2018 TP (IDR) 4,770 Consensus Price (IDR) 4,002 TP to Consensus Price +19.2% vs. Last Price +61.1%
Pembangunan Perumahan Tbk (PTPP) Optimism Beyond Expectation Consistent and Stellar Growth in New Contracts Compared to other State-Owned Enterprises (SOEs) construction, PTPP s new contract growth figures
More informationHold Dec 2018 TP (IDR) 1,850 Consensus Price (IDR) 2,193 TP to Consensus Price -15.6% vs. Last Price +4.5%
Bumi Serpong Damai Tbk (BSDE) Faces Challenge of Stagnant Middle- High Class Income Accomplishment in Marketing Sales Underlined by One-Off Factor In FY 2017, BSDE succeeded to post the sales of IDR10.4
More informationHold Dec 2018 TP (IDR) 49,450 Consensus Price (IDR) 52,798 TP to Consensus Price -6.3% vs. Last Price -8.3%
Unilever Indonesia Tbk (UNVR) Dilemma: Inclining Debt vs Declining Dividend 2017 Performance Review UNVR posted the increment of 2.9% in sales from IDR40 trillion in 2016 into IDR41.2 trillion in 2017.
More informationBuy Dec 2017 TP (IDR) 3,250 Consensus Price (IDR) 3,469 TP to Consensus Price -6.3% vs. Last Price +18.2%
Surya Citra Media, Tbk (SCMA) Is Optimistic about Performance Improvement Less Maximum Growth SCMA closed 2016 by booking the revenue of IDR4.5 trillion (+6.7% y-y), while in Q4 2016, SCMA s revenue was
More informationBuy Dec 2017 TP (IDR) 10,200 Consensus Price (IDR) 9,393 TP to Consensus Price +8.6% vs. Last Price +17.2%
Astra International, Tbk (ASII) Roaring 4W Optimism on 4W ASII booked 1Q17 revenue of IDR48.8 trillion (+16% y-y) and net profit of IDR5.1 trillion (+63% y-y). The hike in low MPV sales and LCGC sales
More informationBuy Dec 2018 TP (IDR) 10,300 Consensus Price (IDR) 8,407 TP to Consensus Price +22.5% vs. Last Price +17.0%
Bank Mandiri Tbk (BMRI) Firm Stepping for Further Growth 4Q17 Performance Review BMRI posted the interest income of IDR20.2 trillion (+1.9% y-y) and the net interest income of IDR13.5 trillion (+2.4% y-y).
More informationBuy Dec 2017 TP (IDR) 8,200 Consensus Price (IDR) 7,340 TP to Consensus Price +11.7% vs. Last Price +16.7%
Bank Negara Indonesia, Tbk (BBNI) Backed by Infrastructure Loan Disbursement Loan Growth and NPL Improvement: Net Profit Sustainer Decrease in non-performing loan (NPL) and growth in loan distribution
More informationHold. Summarecon Agung Tbk (SMRA) Awaits Still Recovery in Property Industry. NH Korindo Sekuritas Indonesia. Dec 2019 TP (IDR) 670.
Tbk (SMRA) Awaits Still Recovery in Property Industry 1H18 s Profit Growth Backed by 2Q18 s Performance Although 1H18 s revenue slightly declined by 0.7% y-y to IDR2.67 trillion, 1H18 s net profit significantly
More informationBuy. Gudang Garam Tbk (GGRM) Proves Outstanding Performance. NH Korindo Sekuritas Indonesia. Dec 2019 TP (IDR) 88,650.
Tbk (GGRM) Proves Outstanding Performance Company Report Sep 18, 2018 GGRM s Sales Grows Fantastically GGRM posted the fantastic sales of 15.0% in 2Q18 from IDR20.2 trillion in 2Q17 into IDR23.32 trillion
More informationWeekly Brief (October 15 19)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (October 15 19) Summary: Last week, JCI rallied albeit a steep tumble on Thursday, 10/11/2018. JCI s positive performance was in a stark contrast to the global
More informationWeekly Brief (October 22 26)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (October 22 26) Summary: JCI continued its last week s rally. The two weeks consecutive rally occurs amid the sluggish global market. Last week, investors
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 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 informationWeekly Brief (September 17 21)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (September 17 21) Summary: JCI notched on a high note last week after it moved at lagging pace in the early week. Last week s last two trading days, JCI posted
More informationIndonesia Market Outlook Weekly 2H17 Brief (September 3 7)
NH Korindo Research NH 해외주식 인도네시아 Indonesia Market Outlook Weekly 2H17 Brief (September 3 7) Summary: Last week JCI was capable of rallying amid the escalating tension of global trade war causing rupiah
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 informationWeekly Brief (December 10 14)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (December 10 14) Summary: Last week, JCI continued its two consecutive-week rally, backed by November s stable inflation and positive sentiment s resulting
More informationWeekly Brief (October 01 05)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (October 01 05) Summary: Last week JCI finished in a positive territory. The backdrop enabled JCI to successfully maintain its rally further within the 3
More informationWeekly Brief (October 29 November 02)
NH Korindo Research NH 해외주식 인도네시아 Weekly Brief (October 29 November 02) Summary: JCI closed lower last week after posting rally within 2 consecutive weeks. The last-week slump was attributable to the sluggish
More informationIndonesia Market Outlook Weekly 2H17 Brief (July 30 August 03)
NH Korindo Research Indonesia Market Outlook Weekly 2H17 Brief (July 30 August 03) Summary: JCI closed higher by 1.98% last week underpinned by the rupiah appreciation until this week s last trading session.
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 informationIndonesia Market Outlook Weekly 2H17 Brief (August 06 10)
NH Korindo Research NH 해외주식 인도네시아 Indonesia Market Outlook Weekly 2H17 Brief (August 06 10) Summary: Last week JCI ended flat. After tumbling on Tuesday, 07/31/18, JCI succeeded to rally at around 6,000
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 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 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 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 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 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 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 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 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 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 informationIndonesia Market Ou2H17 Make Best Use of Momentum
NH Korindo Research NH 해외주식 NH Korindo 인도네시아 Research October 2018 Indonesia Market Ou2H17 Make Best Use of Momentum Summary: In September Indonesia s stock market failed to uphold its two-back-to-back
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 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 informationPT Bukit Asam Tbk. Margin Expansion. BUY (TP: IDR 13,250) 23 October 2017
PT Bukit Asam Tbk. Margin Expansion BUY (TP: IDR 13,250) 23 October 2017 High production number, but lower sales volume. PTBA posted strong production output in 3Q17 at 7.48 mn tons (+40.3% YoY, +51.4%
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 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 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 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 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 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 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 informationMitra Keluarga Company Focus
October 13, 2015 Mitra Keluarga Company Focus Patricia Gabriela (patricia.gabriela@trimegah.com) Titan in medical industry Initiate coverage on MIKA with BUY We initiate our coverage on MIKA with a Buy
More informationPT. Kalbe Farma Tbk.
9/29/2017 10/29/2017 11/29/2017 12/29/2017 1/29/2018 2/28/2018 3/31/2018 4/30/2018 5/31/2018 6/30/2018 7/31/2018 8/31/2018 Equity Research 28 September 2018 Consumer Goods PT. Kalbe Farma Tbk. Investment
More informationYamama Cement Company
Update Report- Transfer of Coverage Buy Year End Target Price SAR 62 120 110 100 90 80 70 May er 19, 27, 2014 2015 Expected Total Return Price as on May-26, 2015 49.07 Upside to Target Price 26.8% Expected
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 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 informationSiam Wellness Group (SPA TB)
COMPANY RESEARCH Company Update Siam Wellness Group (SPA TB) NEUTRAL Share Price: Bt11.60 Target Price: Bt12.30 (6.0%) A very good deal indeed SPA has bought 76% stake in a nail spa and eyelash business
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 informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationKWG. Seeking balance between scale and profitability. March 27, 2018 Equity Research. Stock code: 1813.HK Rating: HOLD Price target (HK$) 12.
Equity Research Seeking balance between scale and profitability Downgrade to HOLD and revise down TP to HK$12.50: 2017 result missed our estimation; core net profit dropped by 19% YoY, expansion execution
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
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 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 informationLG International (001120) Poor 3Q expected to be just a blip WHAT S THE STORY? SUMMARY OF 3Q RESULTS
Company Update LG International (112) Poor 3Q expected to be just a blip Jaeseung Baek Analyst jaeseung.baek@samsung.com 822 22 7794 LG International (LGI) yesterday reported that its consolidated sales
More informationTOFAS. Company Update. Still offers potential value BUY. Rating. 19 February 2019
Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Company Update TOFAS Still offers potential value Tofas has been a laggard in the last one-year period, due to weaker
More informationReliance Communication
1QFY213 Result Update Telecom August 13, 212 Reliance Communication Performance highlights (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) Net sales 5,319 5,31.2 4,94 7.7 EBITDA 1,65 1,632 1.1 1,61
More informationWeekly Fixed Income. Indonesia Government Bond. Exchange Rate. NH Korindo Sekuritas Indonesia
Weekly Fixed Income Weekly Report Jul 09, 2018 Government Bond Benchmark Weekly Yield Curve Last 4 Weeks Performance Benchmark Information FR0063 TTM (Years) 4.86 Yield (%) 7.4608 Price 92.6210 Coupon
More informationMarket Access. Results Review 1Q16. M&A Securities. Digi.Com Berhad. Equipped for Competition BUY (TP:RM5.75) Results Review
M&A Securities Results Review 1Q16 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.75) Monday, April 25, 2016 Equipped for Competition Results Review Actual vs. expectations. Digi.Com (Digi) started
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 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 informationTelecom Egypt COMPANY NOTE EGYPT TELECOMS. Recharging for the future Upgraded to BUY BUY (UPGRADED) LTFV EGP24.8 (UPGRADED) TP EGP21.
Telecom Egypt Recharging for the future Upgraded to BUY In this note we update our Telecom Egypt [ETEL] model in view of its 9M10 results, which to us indicate slightly higher 2010e earnings when compared
More informationEquity Research PT Eagle High Plantations Tbk
Equity Research PT Eagle High Plantations Tbk April 23, 2018 Plantation, Equity Price IDR. 296 Target Price IDR. 580 JKSE Index 6337.695 Stock Code Bloomberg code BWPT IJ Market cap (IDR.bn) 9772.8 52-Week
More informationYG Entertainment (122870)
Company Note February 23, 2017 YG Entertainment (122870) 12M rating Value Stock Data Hold (Downgrade) Growth Turn around Issue KOSPI (Feb 22, pt) 2,107 Stock price (Feb 22, KRW) 27,850 Market cap (USD
More informationFila Korea (081660) Widespread growth potential
Fila Korea (8166) BUY (Maintain), TP: W98, (Maintain) Stock price (Apr 26, KRW) 83,5 Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Market cap (USD mn) 697 Dec (W bn) (W bn) (W bn) (W bn)
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 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 informationDaewoo E&C ( KS) WHAT S THE STORY?
Company Update (047040 KS) All-round margin improvements WHAT S THE STORY? Event: yesterday after market close reported that its parentbased operating profit hit KRW107.6b in 3Q, vs the consolidated consensus
More informationWonik Materials (104830)
Company Note January 19, 2012 Wonik Materials (104830) 12M rating 12M TP Up/downside Stock Data NM NA NM KOSPI (Jan 18, pt) 1,892 Stock price (Jan 18, KRW) 37,350 Market cap (USD mn) 189 Shares outstanding
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 informationSaudi Ceramic Expansion plan key growth driver
RSI10 Construction and Materials Industrial SCERCO AB: Saudi Arabia Rating NEUTRAL Target price SAR116. 0 (4.5% upside) Current SAR111.3 price Key themes & implications Company is one of the leading ceramic
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationOverweight. VIVA Kuwait. Reiterate Overweight raising TP by 25% on lower capex guidance. 26 February 2015 Kuwait Telecoms
26 February 2015 VIVA Kuwait Overweight Reiterate Overweight raising TP by 25% on lower capex guidance Viva continues to impress with enhancing value from customers, yet we maintain the view of stable
More informationL&T Finance Holding Ltd. (LTFH)
Result/Concall Update October 23, 2012 L&T Finance Holding Ltd. (LTFH) CMP STOCK INFO BSE 533519 NSE L&TFH Bloomberg LTFH IN Reuters LTFH.BO Sector NBFC Face Value (Rs) 10 Equity Capital (Rs Mn) 17148
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 informationBermaz Auto Strong comeback
13 March 2018 3QFY18 Result Review Bermaz Auto Strong comeback INVESTMENT THESIS 3Q18 results in-line Earnings gapped up 82%qoq and 61%yoy MMSB volumes/earnings hit record high Re-affirm BUY at unchanged
More informationMNCS COMPANY UPDATE MNC Sekuritas Research Division September 18, 2017
MNCS COMPANY UPDATE MNC Sekuritas Research Division September 18, 2017 PT Waskita Beton Precast Tbk (WSBP) Basic Industry and Chemicals Bargain Hunting Time! Target Price Stock Data Current Price 52wk
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 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 informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Strong earnings recovery ahead amid continued revenue momentum; maintain Buy
Equity Research Information Technology Mar 29, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$24.7 Strong earnings recovery ahead amid continued revenue momentum; maintain Buy FY1 results in
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 information27 September Egyptian Company for Mobile Services - MobiNil Wireless Telecommunications Services EGYPT The leading mobile operator in Egypt
27 September 2010 Recommendation HOLD Fair Value / share 206.4 EGP Upside Potential Return 12.8% Reuters Code EMOB.CA Shareholders' Structure 29% Free Float 20% Orascom Telecom 51% Mobinil Telecom 71.25%
More informationBUY (Unchanged) Pembangunan Perumahan (PTPP IJ) Equity Indonesia Construction. Company Update. Solid fundamental with stellar performance
Pembangunan Perumahan (PTPP IJ) BUY (Unchanged) 17 January 2018 Company Update Equity Indonesia Construction Stock Data Target price (Rp) Prior TP (Rp) Shareprice (Rp) Rp4,700 Rp4,700 Rp3,030 Upside/downside
More informationINDRA SPAIN \ TECHNOLOGY
INDRA SPAIN \ TECHNOLOGY Company Update NR (prev. Buy) Target: 14.5 (prev. 17) Risk: High STOCK DATA Price 13.97 Bloomberg Code IDR SM Market Cap. ( mn) 2,269 Free Float 59.31% Shares Out. (mn) 162 52-week
More informationSilicon Works (108320)
Company Note June 8, 2018 12M rating BUY (Maintain) OLED growth starts with Silicon Works 12M TP W56,000 Up/downside +38% from W56,000 2Q18 OP to surge 165% YoY to W8.4bn Despite disappointing 1Q18 results,
More informationSingTel. Earnings and target price revision. Price catalyst. Action and recommendation. Maintain Outperform.
AUSTRALIA SGT AU Price (at 05:10, 06 Dec 2012 GMT) Outperform A$2.59 Volatility index Low 12-month target A$ 2.81 12-month TSR % +14.6 Valuation - Sum of Parts A$ 2.81 GICS sector Telecommunication Services
More informationCEMEX Cement. Quarterly Report February 9, CEMEX remains on track to regain its investment grade.
Quarterly Report CEMEX Market Outperformer 2017 Price Target US$11.0 Price 8.9 12M Price Range 4.1/9.5 Shares Outstanding (Mill)* 1,545 Market Cap USD (Mill) 13,797 Float 78.6% Net Debt USD (Mill)** 12,516
More informationSIDO MUNCUL (SIDO IJ)
Equity Research Initiation report Monday,15 October 2018 BUY Initiation Last price (IDR) 810 Target Price (IDR) 1,000 Upside/Downside +23.5% Previous Target Price (IDR) Stock Statistics Sector Bloomberg
More informationBUY SHARE PRICE CASH EARNINGS ($M) COMPANY DATA & RATIOS
BUY 0.11 0.39 0.69 SHARE PRICE CASH EARNINGS ($M) COMPANY DATA & RATIOS CONTENTS Competitors Products Sales channels Pricing Model INVESTMENT THESIS COMPANY OVERVIEW INDUSTRY OVERVIEW COMPETITORS BOARD
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationBupa Arabia for Cooperative Insurance Co. Insurance BUPA ARABIA 8210.SE
Jan-17 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Bupa Arabia for Cooperative Insurance Co. Recommendation Overweight Current Price (SAR) 91.95 Target Price (SAR)
More informationKorea Zinc (010130) Company Note. 1Q12 preview: Not over until it s over. BUY (Maintain)
Company Note April 1, 212 Korea Zinc (113) 12M rating BUY (Maintain) 12M TP W6, from W6, Up/downside +57% Stock Data KOSPI (Apr 9, pt) 1,997 Stock price (Apr 9, KRW) 381,5 Market cap (USD mn) 6,286 Shares
More informationResults Review. 3QFY13: Downsizing its workforce. Technology Bloomberg Ticker: UNI MK Bursa Code: November 2013
Results Review (Member of Alliance Bank group) PP7766/03/2013 (032116) 8 November 2013 Analyst Toh Woo Kim wookim@alliancefg.com +603 2604 3917 12-month upside potential Previous target price 0.89 Revised
More informationSouthern Province Cement Company
Southern Province Cement Company Update Report- Transfer of Coverage Buy Year End Target Price SAR 115 120 110 100 June er 19, 03, 2014 2015 Expected Total Return Price as on Jun-02, 2015 100.14 90 80
More informationThe Company for Cooperative Insurance Insurance TAWUNIYA AB 8010.SE
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 Recommendation Overweight Current Price (SAR) 82.60 Target Price (SAR) 101.13 Upside/Downside (%) 22.4% As of
More informationSAFARICOM LTD EARNINGS UPDATE MAY 2016
SAFARICOM LTD EARNINGS UPDATE MAY 2016 A I B C A P I T A L L T D We maintain our target estimates and only adjust for time value of money and debt on the valuation. We also factor in current numbers and
More informationUNCERTAINTY SURROUNDS THE SECTOR
KSA TELECOM SECTOR UNCERTAINTY SURROUNDS THE SECTOR We remain Overweight on STC and Neutral on Zain, while downgrading Mobily to Neutral. We are cautious on the sector due to 1) uncertainty on Mobily s
More information