ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of September 30, Jakarta, October 23 rd 2017

Similar documents
ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of December 31, Jakarta, February 13 th 2018

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of June 30, Jakarta, July 24 th 2017

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of June 30, Jakarta, July 18 th 2018

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of September 30, Jakarta, 25 th October 2018

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of March 31, Jakarta, April 17 th 2017

PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of March 31, 2013

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of June 30, Jakarta, July 25 th 2016

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of December 31, Jakarta, February 26 th 2015

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of December 31, Jakarta, February 4th 2016

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of 30 Sept Jakarta, Oktober 2011

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of 31 March Jakarta, 28 April 2011

ANALYST MEETING. PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of 31 December Jakarta, 30 March 2011

PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of 30 June 2010

PT. BANK RAKYAT INDONESIA (PERSERO) Tbk.

FOCUS RESEARCH NEUTRAL. Good Result but The Threat of NPL Risk Increases 30 OCTOBER 2018

PT. BANK RAKYAT INDONESIA (PERSERO) Tbk. Financial Update Q Jakarta, October 2008

MNCS COMPANY UPDATE MNC Sekuritas Research Division November,

PT BFI Finance Indonesia Tbk. 09M:18 Results. October Analyst Briefing

Bank Victoria International, Tbk

April Q 2018 Results Update

FOCUS RESEARCH. Solid 9M17 Bottom Line PT BANK NEGARA INDONESIA (PERSERO) TBK NEUTRAL 17OCTOBER2017

PT Bank Rakyat Indonesia (Persero) Tbk.

Weekly Brief (October 01 05)

PT BFI Finance Indonesia Tbk. 1H18 Results. July Analyst Briefing

PT. BANK RAKYAT INDONESIA (PERSERO) Tbk.

PT BFI Finance Indonesia Tbk. FY 2017 Results. February Analyst Briefing

PT Bank Rakyat Indonesia (Persero) Tbk. FY Financial Update Presentation

Weekly Brief (October 15 19)

PT Semen Indonesia (Persero) Tbk 1H16 Earnings Review NEUTRAL. August 15 th, Company Update. Current Price: IDR 10,900

Analyst Briefing First Half 2017 Financial Results

Analyst Briefing Full Year 2016 Financial Result

INVESTOR QUARTERLY REPORT

PT Bank Rakyat Indonesia (Persero) Tbk. 1H Financial Update Presentation

PT BFI Finance Indonesia Tbk. 1Q 2018 Results. April Analyst Briefing

PT. BANK RAKYAT INDONESIA (PERSERO) Tbk. Full Year 2005 Financial Result

INVESTOR QUARTERLY REPORT

rebounded by 28% 2.8% category of Rp % Loan which was higher account grew trillion. Given higher growth ratio 169%

PT Bank Rakyat Indonesia (Persero) Tbk. Q Financial Update Presentation

February Results Update

Third-Quarter 2003 Result

Qatar National Bank (QNB)

PT Bank Mandiri (Persero) Tbk. Results Presentation, Q1 2004

PT Bank Rakyat Indonesia (Persero) Tbk.

BANKING SECTOR. Rationale for report: Banking statistics for January 2017

PT Semen Indonesia (Persero) Tbk. And the Prospect of Indonesia Cement Industry. Corporate Presentation - April 2018

Bigger, Stronger, Better bank bjb. FY15 Company Report

Investor Presentation DBS Group Holdings Ltd November 2017

Highlights. 1Q17 Results. Rp billion; % 1Q16 1Q17 % 2Q16 3Q16 4Q16 FY16

PT. Indocement Tunggal Prakarsa Tbk. SELL. Equity Research. 6 November 2018 Basic Industry Cement. Investment Consideration

Bank Mandiri. Credit cost continue to normalize. Exhibit 1 : Financial Highlights. Source : BMRI, Ciptadana Estimates

BRI Pursuing a Sustainable and Quality Growth

(INR Crores) FY16 FY17 FY18 FY19E FY20E. Net interest income 15, , , , , Growth% -8% -2% 0% 26% 6%

Financial Updates Q3 2005

TICKER Price (Rp.) Mkt. Cap (%) TARGET P/E (X) ROE (%) EPS g (%) 13-Sep-11 (Rpbn) to JCI Rec Price

2004 Full Year Performance

Weekly Brief (September 17 21)

PT Bank Negara Indonesia Tbk.

Bigger, Stronger, Better bank bjb. 2Q17 Analyst Meeting

Company Performance BJTM 1H17

Financial Review. Management Discussion and Analysis 79 Consolidated Financial Statements 87

Buy Dec 2017 TP (IDR) 8,200 Consensus Price (IDR) 7,340 TP to Consensus Price +11.7% vs. Last Price +16.7%

PT. BANK RAKYAT INDONESIA (PERSERO) Tbk. Full Year 2004 Financial Result

Bank Victoria International, Tbk

Bankia. Results Presentation February 2013

BANK BUKOPIN CORPORATE PRESENTATION 1Q 2015

Weekly Brief (October 29 November 02)

FY Financial Update Presentation

Investor Newsletter. October First Nine Months 2003 Results. Investor Newsletter October 2003

3Q13 Consolidated Financial Results. 05 November 2013

Bigger, Stronger, Better bank bjb. 1Q15 Company Report

BRI in Q early phase to sustainable growth. Financial Updates Q1 2012

S T A T E M E N T S O F F I N A N C I A L P O S I T I O N As at 30 September 2018 and 31 December 2017 (in million Rupiah)

November 28, 2011 Nine Month 2011 Results

PT Bank Rakyat Indonesia (Persero) Tbk.

P T B a n k D a n a m o n I n d o n e s i a T b k

P T B a n k D a n a m o n I n d o n e s i a T b k

Indonesia Market Outlook Weekly 2H17 Brief (September 3 7)

Highlights. 9M17 Results. Rp billion; % 9M16 9M17 % FY16 1Q17 2Q17 3Q17

PT Bank Internasional Indonesia Tbk (BII)

Bank Central Asia. Still the best in class. Exhibit 1 : Financial Highlights. Source : BBCA, Ciptadana Estimates

at a glance Astra Agro Lestari Tbk PT (AALI IJ) May 5, 2015

PT Astra International Tbk.

MNCS COMPANY UPDATE MNC Sekuritas Research Division September 18, 2017

MCB Bank Limited FULL YEAR AND FOURTH QUARTER th February 2009

Bank Mandiri Presentation H Results

Abu Dhabi Commercial Bank PJSC Earnings presentation

INVESTOR QUARTERLY REPORT

Humanising Financial Services. Maybank Indonesia. Financial Results 9M 2018 ended 30 September

Punjab National Bank

Brazil. January September November 4 th, 2014

Maintaining a Solid Position

DAILY UPDATE October 26, 2018

Aldermore Banking as it should be UK Challenger Bank Day

Economic outlook. Bangkok Bank position. Strategic priorities and targets

Earnings Presentation

BUY. Weak P&L performance, good b/s show POWER FINANCE CORP. Target Price: Rs 135. Financial summary (Standalone) Y/E March FY17 FY18E FY19E FY20E

DRAFT. Attica Bank. Q Financial Results. Together we are stronger.

Performance of the Thai Banking System in the Second Quarter of 2017

Positioning for Better Growth

S T A T E M E N T S O F F I N A N C I A L P O S I T I O N As at 31 March 2018 and 31 December 2017 (in million Rupiah)

Transcription:

ANALYST MEETING PT Bank Tabungan Negara (Persero) Tbk. Business & Financial Performances as of September 30, 2017 Jakarta, October 23 rd 2017

Disclaimer IMPORTANT: The following forms part of, and should be read in conjunction with, the other material in this presentation This presentation contains privileged information and has been prepared solely for the recipient(s). By accepting a copy (or the contents) of this presentation, you are deemed to have acknowledged and agreed to the provisions appearing hereinafter. The existence of this presentation and the contents thereof should not be disclosed, reproduced, copied or otherwise disseminated to any other person or published, in whole or in part, without prior consent of PT Bank Tabungan Negara (Persero) Tbk. ( BTN or the Company ). This presentation does not constitute or form part of any offer for sale or invitation, or solicitation of an offer, to subscribe for or purchase any securities and neither this document nor anything contained herein shall form the basis of or be relied on in connection with any contract or commitment whatsoever. Any decision to purchase or subscribe for securities should be made only on the basis of the information contained in a prospectus or offering circular issued by the Company in connection with any such offering. Information and opinions contained in this presentation are provided for reference of the recipients only and are not to be relied upon as authoritative or without the recipient s own independent verification or taken in substitution for the exercise of the recipient s own judgment. Any reference to past performance should not be taken as an indication of future performance. In furnishing the presentation, the Company has not undertaken to provide the recipient(s) with access to any additional information or updates. None of the Company warrant or guarantee whatsoever that this presentation will lead to the successful completion, or consummation, of any transactions whether or not under contemplation. Accordingly the Company disclaims any liability whatsoever in connection therewith and with any decisions that might be taken upon the basis of this presentation, directly or indirectly. In particular, the Company owe no duty to the recipient (except as required by applicable laws) to exercise any judgment on its behalf as to the merits or suitability of any transaction. The recipient agrees that the merits or suitability of any such transaction to its particular situation will be independently determined by the recipient including consideration of the legal, tax, accounting, regulatory, financial and other related aspects thereof. 2

Outline Page Macroeconomy 4 BBTN vs Industry 8 3Q17 Summary 11 Performance Overview 14 Sharia Business 39 Appendices 42 3

1. Macroeconomy 4

Macroeconomy: Manageable Inflation & Lower Benchmark Rate Lower Benchmark Rate Robust Economic Growth September inflation was manageable at 3.72% (yoy), still within BI s target of 4±1%. Bank Indonesia cut its policy rate twice by 50bps during 3Q17, bringing the BI 7-Day RR Rate to 4.25%. Economic momentum was maintained in 2Q17, with 5.01% (yoy) GDP growth. Economic growth is predicted to improve in the second half of 2017, on the back of export and investment performance. 5

Banking System: Loan was Limited, Decelerated Deposit Growth Weak Loan Growth Loan growth still limited at 8.3% (yoy) in Aug 2017 after showing an increasing trend since early 2017. Meanwhile, deposit growth decelerated to 9.6% (yoy) inaug 2017. Relatively Flat Trend of NPL NPL gross recorded at 3.0% in Aug 2017, experienced a flat trend during the last three months. 6

Housing Industry: Slower Growth of Residential Property Prices Residential Property Price Index Growth of Property Sales (% qtq) Residential Property Price Index in 2Q17 decelerated quarterly from 1.23% (qtq) to 1.18% (qtq) but grew annually at 3.17% (yoy), up from 2.62% (yoy). The rising prices affected all property types, especially small houses. Residential property sales decelerated from 4.16% (qtq) to 3.61% (qtq) in line with limited demand for houses. Source: Bank Indonesia Residential Property Survey for Primary House 7

2. BBTN vs Industry 8

Loan & Deposit Growth Robust Loan Growth In Sep 2017, BBTN Loan grew by 19.95% (yoy), far above industry growth at 8.3% (yoy) in Aug 2017. Its acceleration was sustained by Subsidized Mortgages. Decent Deposits Growth Total Deposits of BBTN increased by 13.96% (yoy) in Sep 2017 driven by CASA growth. Meanwhile industry recorded at 9.6% (yoy) in Aug 2017. 9

Mortgages & Net Profit Solid Mortgages Growth BBTN Mortgages grew 21.17% (yoy) in Sep 2017 while industry recorded at 9.15% (yoy) in Jul 2017. Strong Profitability In 9M17, Net Profit of BBTN grew by 23.68% (yoy), above industry growth at 17.68% (yoy) in Aug 2017. 10

3. 3Q17 Summary 11

Bank BTN s Achievement on 1 Million Houses Program Loan Type Target (Unit) Mortgage Disbursed 2017 Approved prior to 2017 Progress as of Sep 30, 2017 Construction Loans Support in Progress Approved in 2017 Unit IDR Bn Unit IDR Bn Unit IDR Bn Unit IDR Bn Unit IDR Bn Subsidized Mortgage 504,122 130,015 15,164 87,009 3,496 102,774 3,542 189,783 7,038 319,798 22,202 Non Subsidized Mortgage 161,878 37,039 11,635 84,772 12,931 24,642 4,176 109,414 17,107 146,453 28,742 TOTAL 666,000 167,054 26,799 171,781 16,427 127,416 7,718 299,197 24,145 466,251 50,944 Total Total 12

3Q17 Key Takeaways Robust Loan Growth Loan growth was 19.95% (yoy), supported by the government program of 1 million houses Subsidized mortgage demand remained strong with 30.78% (yoy) growth Sustaining the leadership of mortgage in Indonesia by 35.62% & holding 96.69% of national subsidized mortgage disbursement Sufficient Liquidity Deposits rose by 13.96% (yoy) driven by CASA growth LCR was sufficient at 154.56% Wholesale funding of Rp14.385 trn from NCD, bilateral loans and bonds issuance Solid Profitability Net profit increased by 23.68% (yoy) Net interest income raised by 16.95% (yoy), fee income grew by 35.50% (yoy) Improved Asset Quality NPL gradually improved to 3.07%, lower than 3.60% in Sep 2016 NPL on subsidized mortgage continued to improve, while construction & commercial loans significantly got better 13

4. Performance Overview 14

Financial Highlight (IDR Billion) FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 3Q 2016 3Q 2017 y.o.y INDU (AUG Total Asset 111,749 131,170 144,582 171,808 214,168 197,294 231,935 17.56% 10. Total Loan & Financing 81,411 100,467 115,916 138,956 164,446 153,814 184,502 19.95% 8.3 Total Deposits 80,688 96,213 106,479 127,746 160,192 147,471 168,054 13.96% 9.6 Equity 10,279 11,557 12,253 13,860 19,131 18,151 20,590 13.44% Net Profit 1,364 1,562 1,146 1,851 2,619 1,621 2,005 23.68% 17. Earning per Share (IDR) 148 148 108 175 247 153 189 23.68% CAR (Tier 1) 16.95% 14.91% 14.07% 14.87% 16.54% 16.50% 14.01% 21. CAR (BI) 17.69% 15.62% 14.64% 16.97% 20.34% 20.60% 16.97% 23. NPL (Gross) 4.09% 4.05% 4.01% 3.42% 2.84% 3.60% 3.07% 3.0 NPL (Nett) 3.12% 3.04% 2.76% 2.11% 1.85% 2.40% 2.06% 1.4 N I M 5.83% 5.44% 4.47% 4.87% 4.98% 4.59% 4.49% 5.3 C I R 49.71% 50.86% 57.21% 50.08% 48.41% 52.28% 52.90% COVERAGE RATIO 29.48% 27.97% 33.77% 43.14% 45.25% 39.24% 40.01% ROE 18.23% 16.05% 10.95% 16.84% 18.35% 15.76% 16.34% ROA 1.94% 1.79% 1.14% 1.61% 1.76% 1.59% 1.56% 2.4 LDR 100.90% 104.42% 108.86% 108.78% 102.66% 104.30% 109.79% 89. LCR 165.98% 163.87% 182.58% 154.56% 15

Balance Sheet (IDR Billion) FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 3Q 2016 3Q 2017 y.o.y Total Assets 111,749 131,170 144,582 171,808 214,168 197,294 231,935 17.56% Total Earning Assets 101,538 118,305 132,192 157,049 195,780 179,765 207,729 15.56% - Term Deposit with BI 10,867 4,834 1,496 7,529 17,581 5,911 4,132-30.10% - Loans and Financing 81,411 100,467 115,916 138,956 164,446 153,814 184,502 19.95% - Securities 8,491 12,595 13,684 10,001 12,785 18,776 16,092-14.29% - Other Earning Assets 769 408 1,095 562 968 1,264 3,003 137.52% Provision on Earning Asset (997) (1,148) (1,581) (2,064) (2,132) (2,189) (2,284) 4.36% Others 11,208 14,013 13,972 16,823 20,520 19,718 26,490 34.34% Deposits 80,688 96,213 106,479 127,746 160,192 147,471 168,054 13.96% Securities Issued 7,137 8,837 7,939 10,937 12,935 12,935 17,931 38.63% Deposits from Other Banks 741 285 1,770 3,255 5,459 2,212 5,825 163.34% Repurchase Agreements 2,335 2,653 3,818 2,135 1,385 1,402 1,401-0.05% Borrowings 6,734 7,070 6,996 7,725 7,999 8,448 10,148 20.13% Others 3,834 4,556 5,329 6,151 7,068 6,676 7,985 19.62% Equity 10,279 11,557 12,253 13,860 19,131 18,151 20,590 13.44% 16

Asset Composition Total Assets (IDR Trillion) Assets Composition (%) 17

Earning Asset Composition Total Earning Asset (IDR Trillion) Earning Asset Composition (%) 18

Loans Composition: Focused on Housing Loans Loans Type 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 30-Sep-16 30-Sep-17 IDR Bn Shares IDR Bn Shares IDR Bn Shares IDR Bn Shares IDR Bn Shares IDR Bn Shares IDR Bn Shares y.o.y Housing Loans 70,223 86.26% 87,005 86.60% 102,614 88.52% 124,927 89.90% 147,948 89.97% 140,104 91.09% 167,168 90.61% 19.32% Subsidized Mortgages 25,562 31.40% 28,429 28.30% 34,347 29.63% 43,527 31.32% 56,835 34.56% 52,260 33.98% 68,347 37.04% 30.78% Non-Subsidized Mortgages 29,129 35.78% 39,548 39.36% 45,601 39.34% 53,567 38.55% 60,469 36.77% 58,594 38.09% 65,971 35.76% 12.59% Other Housing Loans 6,070 7.46% 7,198 7.16% 8,179 7.06% 8,934 6.43% 8,723 5.30% 8,691 5.65% 8,618 4.67% -0.85% Construction Loan 9,462 11.62% 11,829 11.77% 14,486 12.50% 18,900 13.60% 21,921 13.33% 20,560 13.37% 24,233 13.13% 17.87% Non-Housing Loans 11,187 13.74% 13,463 13.40% 13,302 11.48% 14,029 10.10% 16,498 10.03% 13,710 8.91% 17,334 9.39% 26.44% Consumer Loan 1,923 2.36% 2,597 2.59% 2,916 2.52% 3,839 2.76% 4,738 2.88% 3,712 2.41% 4,078 2.21% 9.85% Commercial Loan 9,264 11.38% 10,865 10.81% 10,386 8.96% 10,190 7.33% 11,761 7.15% 9,997 6.50% 13,256 7.18% 32.59% Total Loans 81,411 100.00% 100,467 100.00% 115,916 100.00% 138,956 100.00% 164,446 100.00% 153,814 100.00% 184,502 100.00% 19.95% Gross Loan (IDR Trillion) Housing and Non-Housing Loans (%) Note : Figures on all graphs Include Sharia financing 19

Mortgages: Growth Remained Strong Total Mortgages (IDR Billion) Mortgage Composition (%) Subsidized Mortgages (IDR Billion) Non Subsidized Mortgages (IDR Billion) Note : Figures on all graphs Include Sharia financing 20

Loan Disbursement: Mainly Driven by Subsidized Mortgages IDR Trillion IDR Billion IDR Bio Loans Type FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 9 Months of 2016 2017 Housing Loans 28,041 33,955 34,029 41,812 47,216 31,552 38,628 22.43% Subsidized Mortgages 4,213 6,506 7,960 12,771 17,527 11,754 15,164 29.01% Non-Subsidized Mortgages 12,479 14,286 12,629 13,404 14,315 9,634 11,635 20.77% Other Housing 2,659 2,500 2,416 2,418 1,823 1,269 1,375 8.36% Construction Loan 8,690 10,663 11,023 13,219 13,551 8,895 10,455 17.53% Non-Housing Loans 9,679 10,338 7,569 9,434 12,043 6,411 10,401 62.25% Consumer Loan 1,809 2,389 2,564 4,268 4,779 2,934 4,474 52.49% Commercial Loan 7,870 7,949 5,005 5,166 7,264 3,477 5,927 70.49% Total Loans 37,720 44,293 41,598 51,246 59,259 37,962 49,030 29.15% y.o.y Note : Figures on graph and table Include Sharia financing 21

Loan Quality: NPL Continues to Improve Gross NPL (%) Net NPL (%) Note : Figures on all graphs Include Sharia financing 22

Loan Quality Breakdown: Better Commercial Loans Collectibility 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 30-Sep-16 30-Sep-17 IDR Bn Share IDR Bn Share IDR Bn Share IDR Bn Share IDR Bn Share IDR Bn Share IDR Bn Share Current 68,420 84.04% 84,301 83.91% 95,262 82.18% 116,887 84.12% 142,963 86.94% 129,549 84.22% 157,241 85.22% Special Mentioned 9,665 11.87% 12,101 12.04% 16,004 13.81% 17,316 12.46% 16,807 10.22% 18,728 12.18% 21,589 11.70% PL 78,085 95.91% 96,402 95.95% 111,266 95.99% 134,203 96.58% 159,770 97.16% 148,278 96.40% 178,830 96.93% Substandard 686 0.84% 458 0.46% 338 0.29% 250 0.18% 260 0.16% 653 0.42% 465 0.25% Doubtful 542 0.67% 457 0.45% 454 0.39% 359 0.26% 333 0.20% 650 0.42% 565 0.31% Loss 2,098 2.58% 3,151 3.14% 3,859 3.33% 4,144 2.98% 4,083 2.48% 4,234 2.75% 4,642 2.52% NPL 3,326 4.09% 4,066 4.05% 4,650 4.01% 4,753 3.42% 4,676 2.84% 5,536 3.60% 5,672 3.07% PL + NPL 81,411 100.00% 100,467 100.00% 115,916 100.00% 138,956 100.00% 164,446 100.00% 153,814 100.00% 184,502 100.00% NPL Gross 4.09% 4.05% 4.01% 3.42% 2.84% 3.60% 3.07% NPL Netto 3.12% 3.04% 2.76% 2.11% 1.85% 2.40% 2.06% Loan Type 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 30-Sep (Gross) 2012 2013 2014 2015 2016 2016 2017 Housing Loans 3.93% 3.80% 3.43% 2.79% 2.36% 2.93% 2.69% Subsidized Mortgage 5.00% 5.24% 3.96% 2.48% 1.52% 2.05% 1.49% Non-Subsidized Mortgage 2.90% 2.61% 2.51% 2.57% 2.65% 3.00% 3.35% Other Housing Loans 3.08% 3.17% 3.47% 3.44% 3.59% 4.17% 4.63% Construction Loan 4.74% 4.75% 5.13% 3.81% 3.21% 4.44% 3.53% Non-Housing Loans 5.08% 5.60% 8.51% 9.02% 7.14% 10.32% 6.78% Consumer Loan 2.00% 2.03% 2.55% 2.17% 1.35% 2.54% 1.73% Commercial Loan 5.72% 6.63% 10.16% 11.57% 9.44% 13.16% 8.87% Total Loans 4.09% 4.05% 4.01% 3.42% 2.84% 3.60% 3.07% Note : Figures on all tables Include Sharia financing 23

Special-Mentioned Loan Special-Mentioned Loan (%) Special-Mentioned by Loan Type (%) Note : Figures Include Sharia financing 24

Restructured Loan Restructured Loan in 9M17 (IDR Billion) Restructured Loan by Quality in 9M17 (%) Restructured Loan Outstanding (IDR Billion) Note : Figures Include Sharia financing 25

Liabilities: Sufficient to Support Loan Growth Total Liabilities (IDR Trillion) Funding Composition (IDR Trillion) Funding Composition (%) 26

Deposits: Boost from CASA Total Deposits Mix (IDR Trillion) Deposits FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 3Q2016 3Q2017 y.o.y Current Account 13.27 19.12 23.23 31.37 45.85 38.16 44.51 16.65% Savings Account 21.54 24.24 25.55 30.76 34.83 29.08 37.17 27.83% Time Deposits 45.88 52.86 57.70 65.62 79.52 80.24 86.38 7.65% Total 80.69 96.21 106.48 127.75 160.19 147.47 168.05 13.96% CASA Composition (%) 27

Equity (1/2) Total Equity (IDR Trillion) CAR - BI (%) 28

Equity (2/2) 2012 2013 2014 2015 2016 Sep-16 Sep-17 Tier - 1 Capital 9,038 9,879 10,736 12,172 16,444 15,489 16,784 Tier - 2 Capital 582 722 797 1,721 3,776 3,854 3,547 Capital on B/S 10,279 11,557 12,253 13,860 19,131 18,151 20,590 RWA - Credit Risk 46,582 57,749 66,251 70,474 86,189 80,413 103,804 RWA - Market Risk 182 284 226 223 344 583 1,042 RWA - Operational Risk 6,557 8,229 9,856 11,185 12,899 12,899 14,934 RWA - Total 53,321 66,262 76,333 81,882 99,432 93,896 119,780 CAR Tier 1/(RWA Credit + Market + Ops Risk) 16.95% 14.91% 14.07% 14.87% 16.54% 16.50% 14.01% CAR B/S/(RWA Credit + Market Risk) 21.98% 19.91% 18.43% 19.60% 22.11% 22.41% 19.64% CAR B/S/(RWA Credit + Market + Ops Risk) 19.28% 17.44% 16.05% 16.93% 19.24% 19.33% 17.19% CAR BI ((Tier 1+2)/(RWA Credit + Market Risk)) 20.17% 17.84% 16.81% 19.65% 23.37% 23.88% 19.39% CAR BI ((Tier 1+2)/(RWA Credit + Ops Risk)) 17.75% 15.69% 14.68% 17.01% 20.41% 20.73% 17.12% CAR BI ((Tier 1+2)/(RWA Credit + Market + Ops Risk)) 17.69% 15.62% 14.64% 16.97% 20.34% 20.60% 16.97% CAR Tier 2 2.10% 3.80% 4.10% 2.96% Capital Conservation Buffer 0.63% 0.63% 1.25% Countercyclical Buffer 0.00% 0.00% 0.00% Capital Surcharge (D-SIB) 0.25% 0.25% 0.50% 29

Income Statement (IDR Billion) FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 3Q 2016 3Q 2017 y.o.y Interest Income 9,106 11,197 13,374 15,567 17,852 12,817 14,431 12.59% Interest Expense (4,379) (5,558) (7,893) (8,700) (9,600) (7,219) (7,884) 9.21% Net Interest Income 4,726 5,639 5,482 6,867 8,252 5,598 6,547 16.95% Other Operating Income 577 798 923 1,132 1,285 892 1,209 35.50% Other Operating Expense (3,438) (4,301) (4,828) (5,465) (6,184) (4,294) (5,169) 20.38% Profit From Operating 1,865 2,136 1,577 2,534 3,352 2,197 2,587 17.79% Non Operating Income (Expense) (8) 5 2 8 (22) (7) (8) 15.49% Profit Before Tax 1,857 2,141 1,579 2,542 3,330 2,190 2,579 17.79% Net Profit 1,364 1,562 1,146 1,851 2,619 1,621 2,005 23.68% 30

Interest Income Composition (IDR Billion) FY2012 FY2013 FY2014 FY2015 FY2016 9M2016 9M2017 Y.o.Y Placement with Bank Indonesia 46 74 81 107 111 88 109 23.45% Placement with other bank 52 63 40 37 56 45 14-68.63% Securities 534 726 982 858 971 719 721 0.33% Loan 7,901 9,605 11,353 13,523 15,458 11,098 12,510 12.72% Income from Syariah 573 729 919 1,042 1,256 867 1,077 24.23% Total 9,106 11,197 13,374 15,567 17,852 12,817 14,431 12.59% 31

Interest Expense Composition (IDR Billion) FY2012 FY2013 FY2014 FY2015 FY2016 9M2016 9M2017 Y.o.Y Bank Indonesia 8 5 2 1.06 - - - - Deposits from other Banks 20 39 84 328 285 248 298 20.30% Deposits from Non Banks 3,118 4,082 6,290 6,750 7,363 5,501 5,920 7.62% Securities Issued 674 826 787 883 1,088 796 968 21.69% Fund Borrowings 400 450 529 516 718 551 626 13.55% Others 159 157 201 222 147 123 71-42.04% Total 4,379 5,558 7,893 8,700 9,600 7,219 7,884 9.21% 32

Other Operating Income Composition (IDR Billion) *) Reclassified FY2012 FY2013 FY2014 FY2015 FY2016 9M2016 9M2017 Y.o.Y Marked to market 9 17 7-10 54 50-7.78% Gain 17 32 112 170 273 171 310 81.69% Reversal on Provisions - 8 5 7.51 0.10 0.04 1.45 3796.01% Commissions, Services & Admin Fee *) 11 31 496 596 656 447 616 37.93% Others *) 541 709 303 358 347 220 231 4.70% Total 577 798 923 1,132 1,285 892 1,209 35.50% 33

Other Operating Expense Composition (IDR Billion) FY2012 FY2013 FY2014 FY2015 FY2016 9M2016 9M2017 Y.o.Y Provisions 214 441 777 901 708 480 598 24.69% Salaries & Employee Benefit 978 1,161 1,260 1,459 1,619 1,279 1,524 19.21% Electricity, Telp, Office Supp. 384 365 494 591 660 470 589 25.39% Others 355 337 227 422 452 351 410 16.85% Rent, Service & Maintenance 376 482 542 563 703 466 559 19.90% Depreciation 267 279 226 196 219 162 160-1.29% Promotion 275 411 509 417 402 245 328 33.81% Collector Fees & Consultant 313 386 451 544 684 492 587 19.21% Insurance Premium 145 175 217 245 303 230 279 21.40% Training 117 110 107 106 136 103 116 13.11% Research & Development 4 4 6 7 14 9.0 7.5-16.23% Other Taxes 11 6 8 8 9 7 8 4.64% Gain 0 1 3 4 2 - - - Marked to Market - 144 0.00 0.19 0.00 0.0004 1.10 259552.62% Allowance related to Operational Risk - - - - 273.50-1.61 - Total 3,438 4,301 4,828 5,465 6,184 4,294 5,169 20.38% 34

Key Financial Ratios (1/4) Net Income (IDR Billion) Net Interest Margin Cost Income Ratio *) Note : *) Reclassified 35

Key Financial Ratios (2/4) ROA 1 before tax ROA 2 after tax 1 Calculated based on income before income tax (include tax benefit and extraordinary item)/ average total assets based on Bank Indonesia regulation 2 Calculated based on net profit/average total assets 36

Key Financial Ratios (3/4) ROE 3 tier 1 capital ROE 4 balance sheet 15.28% 13.52% 3 Calculated based on net profit/average Tier 1 capital based on Bank Indonesia regulation 4 Calculated based on net profit/total stakeholder s equity 37

Key Financial Ratios (4/4) Loan-to-Deposit Ratio Liquidity Coverage Ratio 38

5. Sharia Business 39

Sharia Business Sharia Net Profit (IDR Billion) Sharia Assets (IDR Billion) Sharia Deposits (IDR Billion) 40

Sharia Financings & NPF Sharia Financings (IDR Billion) Sharia Disbursement (IDR Billion) Sharia NPF (Gross) (%) Sharia NPF (Net) (%) 41

6. Appendices 42

Shares Information Share Ownerships Composition as of Sep 30, 2017 Ownership # of Shares % G O I 6,354,000,000 60.00% Public 4,236,000,000 40.00% - Domestic 1,271,296,075 12.00% - Foreign 2,964,703,925 28.00% Total 10,590,000,000 100.00% Period Opening Lowest Highest Closing Average Volume (Lots) PBV (x) BVPS Market Cap (IDR Million) 3Q 2017 2,600 2,320 3,340 3,150 160,448 1.62 1,944 33,358,500 3Q 2016 1,700 1,690 2,100 1,920 225,578 1.12 1,714 20,332,800 % (yoy) 52.94% 37.28% 59.05% 64.06% -28.87% 44.62% 13.44% 64.06% IPO by listed on IDX on 17 December 2009 at IDR800 per share Rights issue successfully done in November 2012 by issuing additional 1.512.857.500 new shares Market cap as of Sep 30, 2017 was IDR 33.36 Trillion 43

Outlets Sumatera Regional Offices 1 Branch Offices 11 Sub Branch Offices 38 Cash Outlets 58 Sharia Outlets 10 Priority Outlet 6 Post Offices 700 ATMs 256 Jawa Regional Offices 3 Branch Offices 43 Sub Branch Offices 166 Cash Outlets 372 Sharia Outlets 49 Priority Outlet 26 Post Offices 1,627 ATMs 1,437 Kalimantan Regional Offices - Branch Offices 5 Sub Branch Offices 15 Cash Outlets 17 Sharia Outlets 3 Priority Outlet 5 Post Offices 299 ATMs 94 I N D O N E S I A Bali & Nusa Tenggara Regional Offices - Branch Offices 3 Sub Branch Offices 6 Cash Outlets 10 Sharia Outlets - Priority Outlet 2 Post Offices 141 ATMs 50 Sulawesi Regional Offices 1 Branch Offices 6 Sub Branch Offices 14 Cash Outlets 19 Sharia Outlets 3 Priority Outlet 2 Post Offices 126 ATMs 103 Papua & Maluku Regional Offices - Branch Offices 3 Sub Branch Offices 3 Cash Outlets 3 Sharia Outlets - Priority Outlet - Post Offices 61 ATMs 24 2012 2013 2014 2015 2016 3Q2016 3Q2017 Regional Offices 3 3 3 4 4 4 5 Branch Offices 65 65 65 65 65 65 71 Sub Branch Offices 223 223 223 223 243 228 242 Cash Outlets 415 479 479 479 477 479 479 Sharia Outlets 50 50 50 50 65 54 65 Priority Outlet 13 23 34 39 40 39 41 Total Outlets 769 843 854 860 894 869 903 Post Offices 2,922 2,922 2,951 2,951 2,951 2,951 2,954 ATMs 1,404 1,504 1,830 1,830 1,900 1,830 1,964 Employees 7,142 8,011 8,582 9,042 9,380 9,051 10,174 44

THANK YOU Investor Relations PT Bank Tabungan Negara (Persero) Tbk Menara BTN Lt. 20 - Jl Gajah Mada No. 1 Jakarta Pusat 10130 Telp : +62 21 63870142 / +62 21 63870107 Facs: +62 21 63870104 Email : investor_ relations@btn.co.id Website : www.btn.co.id 45