Bank Rakyat Indonesia(BBRI IJ)
|
|
- Owen Lynch
- 6 years ago
- Views:
Transcription
1 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 Ticker Banking BBRI IJ No of Shrs (mn) 123,346 Mkt. Cap (IDRbn/USDmn) 424,310/31,310 Avg. daily T/O (IDRbn/USDmn) 297.9/22.0 Major shareholders Government of Indonesia 56.7% Estimated free float (%) 43.3 EPSConsensus(IDR) 2017F 2018F 2019F Danareksa Consensus Danareksa/Cons (2.7) (2.4) 6.2 BBRI relative to JCI Index Bank Rakyat Indonesia(BBRI IJ) More KUR, No Problem We reiterate our BUY call on BBRI with a higher TP of IDR3,900 as we believe that the government s KUR program will continue to support micro lending growth, especially following the recent decision by the government to provide a higher interest rate subsidy at 10.55%. This is despite a lower KUR lending rate of 7% (previously 9%). We assume BBRI s KUR loans will grow by 32% leading to a higher contribution of 11% in the bank s loans book by the end of The bank s NIM, meanwhile, is expected to edge down by c.6bps to 7.8% driven by 8bps lower asset yields with a stable blended CoF of 3.6%. BBRI is one of our top picks in our banking universe. Biggest micro lender. We view that the higher government target for the KUR program of a total IDR120trn next year should benefit BBRI over the long term. This is because the KUR program will provide the bank with good quality borrowers for its commercial micro loans product called Kupedes. Note that the ticket size of KUR micro is limited to only IDR25mn with a maximum of four cycles. Thus, if a borrower needs a larger loan, BBRI can offer its Kupedes product. With expected growth in KUR loans of 32%, they will account for 32% of the bank s micro loans by the end of next year (September 2017: 26.1%). Slight decline in the NIM. The government s recent unofficial announcement of a higher interest rate subsidy for the KUR program should benefit BBRI despite a lower KUR lending rate of 7%. Nonetheless, in an environment of low rates, we already assume that asset yields will fall by c.8bps to 11.1% in FY18F. On the funding side, meanwhile, we conservatively project a stable blended CoF at 3.6% due to a 60.4% CASA deposits contribution to total customer deposits by the end of next year. All in all, we expect the NIM to slip 6bps to 7.8% in FY18F. BUY maintained, new TP of IDR3,900. We upgrade our GGMderived TP to IDR3,900 (implying 2.6x 2018F P/BV multiple) as we raise our ROAE assumption from 19% to 19.4%, while maintaining our assumptions of 9.25% CoE and 3% longterm growth. Source : Bloomberg The risks to our call are: 1) higherthanexpected exposure to the KUR program, 2) higherthanexpected credit costs that might dampen earnings growth, and 3) government intervention risk on potential policy changes. Eka Savitri (6221) ext 3506 eka.savitri@danareksa.co.id Key Financials Year to 31 Dec 2015A 2016A 2017F 2018F 2019F PPOP, (IDRbn) 39,413 47,755 53,245 59,107 67,654 Net profit (IDRbn) 25,398 26,196 27,521 31,563 38,343 EPS (IDR) EPS growth (%) BVPS, (IDR) , , , ,689.3 PER (x) PBV (x) Dividend yield (%) ROAE (%) See important disclosure at the back of this report 1 Source : BBRI, Danareksa Estimates
2 Jan08 Jul08 Jan09 Jul09 Jan10 Jul10 Jan11 Jul11 Jan12 Jul12 Jan13 Jul13 Jan14 Jul14 Jan15 Jul15 Jan16 Jul16 Jan17 Jul17 Jan08 Jul08 Jan09 Jul09 Jan10 Jul10 Jan11 Jul11 Jan12 Jul12 Jan13 Jul13 Jan14 Jul14 Jan15 Jul15 Jan16 Jul16 Jan17 Jul17 Exhibit 1. LOAN AND GROWTH Exhibit 2. NET INTEREST INCOME AND GROWTH Exhibit 3. NIM AND LDR Exhibit 4. NPL Exhibit 5. PE BAND CHART 18.0 x Exhibit 6. PBV BAND CHART 4.5 x % Fwd P/E Mean +1SD 1SD fwd P/BV Mean +1SD 1SD ROAE (RHS) See important disclosure at the back of this report 2
3 Dec 12 Dec 13 Dec 14 Dec 15 Sep 16 Dec 16 Sep 17 Dec 17F Dec 18F Dec 12 Dec 13 Dec 14 Dec 15 Dec 16 Dec 17F Dec 18F Dec 19F Exhibit 7. BBRI s LOANS PORTFOLIO Exhibit 8. BBRI s MICRO LOANS PORTFOLIO IDR trn % IDR trn Micro (LHS) Consumer (LHS) SME (LHS) Corporate (LHS) YoY growth (RHS) Kupedes Kupedes rakyat KUR New KUR Exhibit 9. KUR PROGRAM SCHEME Maximum amount/borrower 2018 Scheme (%) 2017 Scheme (%) KUR loans type (IDR mn) Lending rate Interest rate subsidy Lending rate Interest rate subsidy Micro Retail Migrant worker Source : Committee of KUR Policy Exhibit 10. KUR REALIZATION IN 9M17 Bank participant Total realization (IDR bn) Total borrowers (person) Avg ticket size (IDR mn) Bank Rakyat Indonesia 52,946 2,858, Bank Mandiri 9, , Bank Negara Indonesia 5,422 29, Bank Central Asia Bank Bukopin Bank Maybank Indonesia Source : Committee of KUR Policy See important disclosure at the back of this report 3
4 Exhibit 11. Income Statement Year to 31 Dec (IDRbn) 2015A 2016A 2017F 2018F 2019F Interest Income 85,434 94, , , ,126 Interest Expense (27,154) (27,212) (31,710) (34,455) (36,686) Net Interest Income 58,280 67,576 74,035 80,618 89,440 NonInterest Income (NII) 12,323 16,799 20,312 24,053 28,447 Oper. Income 70,602 84,375 94, , ,887 Oper. Expenses (31,265) (37,098) (41,103) (45,564) (50,234) Preprovisions profit 39,413 47,755 53,245 59,107 67,654 Provisions & Allowances (8,900) (13,791) (17,533) (17,969) (19,192) Operating Profits 30,513 33,965 35,712 41,138 48,462 NonOperating Income 1, Exceptionals Pretax Profit 32,494 33,974 35,787 41,310 48,590 Income Tax (7,083) (7,746) (8,231) (9,708) (10,204) Minorities (13) (32) (35) (39) (43) Net Profit 25,398 26,196 27,521 31,563 38,343 Exhibit 12. Balance Sheet Year to 31 Dec (IDRbn) 2015A 2016A 2017F 2018F 2019F Gross Loans 564, , , , ,684 Provisions (17,162) (22,184) (28,431) (31,431) (35,093) Net Loans 547, , , , ,591 Govt. Bonds 3,816 3,318 3,314 2,189 2,189 Securities 124, , , , ,319 Other Earnings Assets 16,262 19,327 22,258 25,176 28,511 Total Earnings Assets 781, , ,077 1,085,737 1,196,685 Fixed Assets 14,687 32,262 35,838 39,626 43,848 NonEarnings Assets 13,515 14,491 14,003 14,247 14,125 Total Assets 878,426 1,003,644 1,096,959 1,211,732 1,367,744 Customer Deposits 649, , , ,549 1,004,443 Banks Deposits 11,165 2,230 11,380 11,604 11,832 Int. Bearing Liab. Others 748, , ,346 1,009,272 1,140,635 Total Liabilities 765, , ,595 1,027,809 1,158,851 Share capital & Reserves 5,558 20,446 20,446 20,446 20,446 Retained Earnings 107, , , , ,927 Shareholders' Funds 112, , , , ,373 Minority interests Total Equity & Liabilities 113, , , , ,894 See important disclosure at the back of this report 4
5 Exhibit 13. Ratios Year to 31 Dec (%) 2015A 2016A 2017F 2018F 2019F Yield on Earning Assets Cost of funds Interest Spread Net Interest Margin Cost/Income Ratio Oper. Exp./Oper. Gross Inc Gross NPL Ratio LLP/Gross NPL Cost of Credit Loan to Deposit Ratio Loan to Funding Ratio CASA Mix ROAE ROAA CAR Exhibit 14.Dupont and growth Year to 31 Dec 2015A 2016A 2017F 2018F 2019F Dupont PreTax ROAA Tax Retention rate PostTax ROAA Goodwil, Assoc& Min Leverage ROAE Growth (%) Interest income Net Interest Income Other Oper. Expenses Fee Based Income PreProvision Oper. Profit Net Profit Shareholders Equity Loan Earnings Asset Deposit Int. Bearing Liab CASA Total Asset Source : BBRI, Danareksa Estimates
Bank 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 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 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 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 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 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 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 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 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 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 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 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 information2017F 2018F 2017F 2018F 2018F
Equity Research Banking Tuesday,09 January 2018 OVERWEIGHT Maintain BBRI relative to JCI Index xxxx BBTN relative to JCI Index xxxx Banking Rise and Shine The expectation of higher consumer spending in
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationFOCUS RESEARCH. Solid 9M17 Bottom Line PT BANK NEGARA INDONESIA (PERSERO) TBK NEUTRAL 17OCTOBER2017
FOCUS RESEARCH 17OCTOBER2017 COMPANY UPDATE NEUTRAL STOCK INFORMATION Bloomberg Code BBNIIJ Sector Bank Current Price Rp7,525 Target Price Rp 7,700 Previous Target Price Rp 7,700 Upside/Downside 2% Share
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 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 Rakyat Indonesia BBRI IJ / BBRI.JK
Vol (mn) Equity Research Bank Rakyat Indonesia BBRI IJ / BBRI.JK BUY (Upgrade from: HOLD) Results Update BCAS Vignette Banking Sector A consistently pattern of growth Facts: Solid net profit growth in
More informationIndonesia Banks. Indonesia Industry Focus. Improving growth traction. DBS Group Research. Equity 17 Mar 2015 JCI : 5,426.47
Indonesia Industry Focus Indonesia Banks Refer to important disclosures at the end of this report DBS Group Research. Equity 17 Mar 2015 Improving growth traction FY14 results largely in line for big banks
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 informationBank Central Asia. Still the best in class. Exhibit 1 : Financial Highlights. Source : BBCA, Ciptadana Estimates
BUY TP: 26,100 (+12.0%) Bank Central Asia Still the best in class Sector Bloomberg Ticker Share Price Performance Banking BBCA IJ Last Price(Rp) 23,300 Avg. Daily T/O(Rpbn/USDmn) 343.5/25.0 3m 6m 12m Absolute
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 informationPT Bank Negara Indonesia Tbk.
PT Bank Negara Indonesia Tbk. Results Broadly In line BUY (TP: IDR 9,125) 23 July 2018 Stable CoF as CASA outpaced TD. As of 1H18, BNI booked net profit of IDR 7.4 Tn (up 1 YoY). This implies 48% of our
More informationBank Tabungan Negara BBTN IJ / BBTN.JK
Vol (mn) Equity Research Bank Tabungan Negara BBTN IJ / BBTN.JK Company Update BCAS Vignette Banking Sector Still Striving Facts: Solid 2Q17 results; inline with our estimates BBTN recorded net profits
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 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 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 informationrebounded by 28% 2.8% category of Rp % Loan which was higher account grew trillion. Given higher growth ratio 169%
F FOCUS RESEARCH 26 OCTOBER O 2015 COMPANY UPDATE STOCK INFORMATION Bloomberg Code Sector Current Price Target Price Previous Target Price Upside/Downside Share Out (bn shares) Market Cap (Rp bn) 52 w
More informationHSBC Bank Oman SAOG. TP : OMR / share Upside/ (Downside): 19.7% HSBC Bank Oman SAOG. Page 1 of 7
Recommendation Accumulate Bloomberg Ticker HBMO OM Current Market Price (OMR).117 52wk High / Low (OMR).13/. 12m Average Vol. () 386.2 Mkt. Cap. (USD/OMR Mn) 68/234 Shares Outstanding (mn) 2,.3 Free Float
More informationFOCUS RESEARCH NEUTRAL. Good Result but The Threat of NPL Risk Increases 30 OCTOBER 2018
FOCUS RESEARCH 30 OCTOBER 2018 COMPANY UPDATE NEUTRAL STOCK INFORMATION Bloomberg Code BBTN IJ Sector Bank Current Price Rp 2,050 Target Price Rp 1,900 Upside/Downside 7% Share Out (bn shares) 10.5 Market
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 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 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 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 informationPT Bank Rakyat Indonesia (Persero) Tbk.
PT Bank Rakyat Indonesia (Persero) Tbk. Q2-2014 Financial Update Presentation Maintaining profitability in a challenging environment Jakarta, 22 July 2014 Outline Macro Economy Q2 2014 - a maintained performance
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$mn 5.1 Last Recommendation
More informationBUY Target Price, Rp 4,350 Upside 11,9%
Friday, 9 May 214 BUY Target Price, Rp 4,350 Upside 11,9% SMSM IJ/SMSM.JK Last Price, Rp 3,885 No. of shares (bn) 1,439 Market Cap, Rp bn 5,591 (US$ mn) 484 3M T/O, US$mn 0.2 Last Recommendation 09Jan14
More informationProfitability remained weak
28 Jan 15 28 Apr 15 28 Jul 15 28 Oct 15 NATIONAL BANK OF ABU DHABI Profitability remained weak Results update 4Q2015 Banks UAE 28 January 2016 National Bank of Abu Dhabi s (NBAD) reported profit at AED1.0bn
More informationBank Negara Indonesia
1 Mar 213 INDONESIA EQUITY Investment Research Daily Rocky Indrawan 65 6232 3832 rocky.indrawan@sg.oskgroup.com Buy Target Previous Price Banks IDR IDR4,7 IDR4,7 IDR4,6 Bank Negara Indonesia is Indonesia's
More information2019F 2018F 2019F 2018F
Equity Research Consumer Monday,23 July 2018 OVERWEIGHT Maintain GGRM relative to JCI Index Source : Bloomberg INDF relative to JCI Index Consumer Better days ahead Based on our recent discussions with
More informationLIC Housing Finance. Source: Company Data; PL Research
Strong performance, but loan growth key to sustainability in earnings July 18, 2016 R Sreesankar rsreesankar@plindia.com / +91 22 66322214 Pritesh Bumb priteshbumb@plindia.com / +91 22 66322232 Vidhi Shah
More informationTICKER Price (Rp.) Mkt. Cap (%) TARGET P/E (X) ROE (%) EPS g (%) 13-Sep-11 (Rpbn) to JCI Rec Price
September 16, 2011 TRIM Sector Update Bank: Strong Result Amid Global Uncertainty Hanel Topada Era Tania Equity Analyst hanel.tania@trimegah.com (021) 2924-9098 Loans Growth Pull Back on Seasonality Banking
More informationTP Sh.Pr. Ups/dw Earnings PE (x) EV/EBITDA (x) Div. yield (%) PEG (x) Rec. (Rp/sh) (Rp/sh) (%) CAGR('15-18)
February 6, 2015 Cement Sector Focus Maria Renata (maria.renata@trimegah.com) A new era in cement industry Government s intervention raises ASP uncertainty... We cut our ASP by ~6% or Rp3000/bag for our
More informationMargin boost through non-core book
INDUSTRY NBFCs CMP (as on 26 Apr 2017) Rs 676 Target Price Rs 600 Nifty 9,352 Sensex 30,133 KEY STOCK DATA Bloomberg LICHF IN No. of Shares (mn) 505 MCap (Rs bn) / ($ mn) 341/5,319 6m avg traded value
More informationPBT growth slightly ahead of FY guidance. 9th November 2015 EQUITY RESEARCH THE COOPERATIVE BANK 3Q15 RESULTS REVIEW
PBT growth slightly ahead of FY guidance COOP s PBT increased by 33% y/y to KES 12.2bn, slightly ahead of management s full year guidance of 30%. The beat can be ascribed to a lower base as 9M14 s PBT
More informationPT Bank Rakyat Indonesia (Persero) Tbk. 1H Financial Update Presentation
PT Bank Rakyat Indonesia (Persero) Tbk. 1H 2016 - Financial Update Presentation Outline Financial Updates 3 Business Updates: 1. Micro Banking.. 11 2. Small Commercial and Medium Loans... 16 3. Consumer
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 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 informationBuy. Morning Call. Bank Al-Falah Limited (BAFL) IFC Capital Injection; EPS Accretive; Revised Earnings, BUY. November 10, 2014
Morning Call November 10, 2014 Bank Al-Falah Limited (BAFL) Banks IFC Capital Injection; EPS Accretive; Revised Earnings, BUY Buy Target Price 38.3 Last Closing Upside 22.3% KSE Code Bloomberg Code Market
More informationPT. BANK RAKYAT INDONESIA (PERSERO) Tbk.
PT. BANK RAKYAT INDONESIA (PERSERO) Tbk. Financial Update Q3 2009 Jakarta, October 30, 2009 Macro Economic Condition GDP Growth & Consumer Confidence BI Rate & Inflation 7.00% 6.50% 6.00% 5.50% 5.00% 4.50%
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 informationBANK MANDIRI BMRI IJ / BMRI.JK
Equity Research BANK MANDIRI BMRI IJ / BMRI.JK Results Flash Financials Sector 3Q16: debunking RGM-led proposition One-time repayment led to 9M16 beat vs our forecast BMRI posted IDR12tn of net profit
More informationMitra Pinasthika Mustika Company Focus
30 March, 2015 Mitra Pinasthika Mustika Company Focus Willinoy Sitorus (willinoy.sitorus@trimegah.com) Adjust Earnings, Maintain BUY Earnings lower than expected Share price down 13% since 13 Mar 15 on
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 informationMNCS COMPANY UPDATE MNC Sekuritas Research Division November,
MNCS COMPANY UPDATE MNC Sekuritas Research Division November, 2 2018 PT Bank Tabungan Negara (Persero) Tbk Banking Small House is Booming Stock Data BUY Target Price : IDR 3,000 Curent Price : 52wk Range
More informationBank of Ayudhya (BAY) BAY.BK/BAY TB
Banking Tuesday, March 15, 2011 Bank of Ayudhya (BAY) BAY.BK/BAY TB BUY (upgraded from Hold) Out of transition into growth. Share Price Target Price Target boosted to Bt29; upgraded to BUY. Our view on
More information