At a Glance
• 4Q10 net profit beat our and street estimates only because of Rp2.4tr PSAK 50/55 adjustments
• Likely to reduce dividend payout to below 30% pending AGM in May-11; coupled with accumulated profit (largely from FY10) BBRI may not need to raise sub-debt in 2H11
• Maintain Buy and Rp6,950 TP; BBRI remains our top pick; FY11-12 forecasts are under review with an upside bias.
Comment on Results
4Q10 net profit of Rp4.8trn included Rp2.4trn adjustments with the adoption of PSAK50/55. FY10 net profit of Rp11.5tr was 25% ahead of expectations. Loans grew 8% qoq, taking FY10 loan growth to 20%, within expectations. NIM improved to 11.3% due to lower cost of funds and stable lending rates (driven by fixed rate micro loans).
Deposits grew 28% qoq (CASA grew 35% qoq) as the government placed Rp40-50tr of funds to support BBRI’s role of disbursing the State Budget Fund (via Treasury Single Account) in the 4Q of each year. CASA to total deposits ratio rose to 62% (3Q10: 57%). LDR fell to 75% but is expected to normalize to above 80% by 1Q11 after the state funds are disbursed to finance projects in the region. Fee-based
income grew mainly led by deposit administration and ATM fees, which doubled as the number of ATMs increased to 6,085 units (from 3,778 in 2009). Provisions rose due to the adoption of PSAK 50/55. Positively, NPL ratio improved significantly to 2.8%. The medium segment NPL ratio fell to 6.8% from 13.6%, testimony of BBRI’s restructuring and collection efforts during the year. Total CAR rose to 13.8% after bumper earnings in FY10.
For 2011, BBRI is targeting 22% loan growth and 16-18% deposit growth. NIM is expected to decline as liquidity tightens and inflation mounts, pressuring cost of funds. Our FY11-12F earnings are under review. BBRI has proposed to cut dividend payout ratio to below 30% subject to approval at its AGM in May. A lower dividend payout coupled strong accumulated earnings means BBRI might not need to raise the much anticipated sub-debt in 2H11.
Recommendation
Maintain Buy and Rp6,950 TP based on the Gordon Growth Model with the following assumptions: 29% ROE, 15.5% cost of equity and 11% long-term growth. We remain confident that BBRI’s microlending business model remains resilient. Although NIM could slide due to higher cost of funds, the sustainable growth of high yielding micro loans will ensure >15% earnings growth over the next three years.
Jumat, 01 April 2011
BBRI Strong result even without PSAK 50/55 adjustments - DBS Vickers
Langganan:
Posting Komentar (Atom)
-
►
2014
(7)
- ► 04/06 - 04/13 (1)
- ► 03/09 - 03/16 (1)
- ► 02/23 - 03/02 (1)
- ► 02/16 - 02/23 (1)
- ► 01/19 - 01/26 (1)
- ► 01/05 - 01/12 (2)
-
►
2013
(18)
- ► 12/29 - 01/05 (1)
- ► 07/07 - 07/14 (1)
- ► 05/19 - 05/26 (1)
- ► 04/14 - 04/21 (1)
- ► 03/17 - 03/24 (1)
- ► 02/17 - 02/24 (3)
- ► 02/10 - 02/17 (6)
- ► 01/27 - 02/03 (3)
- ► 01/06 - 01/13 (1)
-
►
2012
(80)
- ► 12/30 - 01/06 (1)
- ► 12/23 - 12/30 (1)
- ► 12/16 - 12/23 (5)
- ► 12/02 - 12/09 (5)
- ► 11/25 - 12/02 (2)
- ► 11/11 - 11/18 (1)
- ► 11/04 - 11/11 (1)
- ► 10/21 - 10/28 (2)
- ► 10/14 - 10/21 (3)
- ► 10/07 - 10/14 (2)
- ► 09/30 - 10/07 (4)
- ► 09/23 - 09/30 (3)
- ► 09/16 - 09/23 (1)
- ► 09/09 - 09/16 (1)
- ► 09/02 - 09/09 (4)
- ► 08/26 - 09/02 (3)
- ► 08/19 - 08/26 (2)
- ► 08/12 - 08/19 (1)
- ► 08/05 - 08/12 (7)
- ► 07/29 - 08/05 (2)
- ► 07/22 - 07/29 (3)
- ► 07/15 - 07/22 (3)
- ► 07/08 - 07/15 (4)
- ► 07/01 - 07/08 (5)
- ► 06/17 - 06/24 (3)
- ► 06/10 - 06/17 (1)
- ► 06/03 - 06/10 (1)
- ► 05/27 - 06/03 (1)
- ► 05/20 - 05/27 (1)
- ► 04/29 - 05/06 (1)
- ► 04/22 - 04/29 (1)
- ► 04/08 - 04/15 (2)
- ► 04/01 - 04/08 (1)
- ► 03/25 - 04/01 (2)
-
▼
2011
(3338)
- ► 10/02 - 10/09 (2)
- ► 09/18 - 09/25 (20)
- ► 09/11 - 09/18 (76)
- ► 09/04 - 09/11 (37)
- ► 08/21 - 08/28 (60)
- ► 08/14 - 08/21 (76)
- ► 08/07 - 08/14 (99)
- ► 07/31 - 08/07 (114)
- ► 07/24 - 07/31 (99)
- ► 07/17 - 07/24 (55)
- ► 07/10 - 07/17 (59)
- ► 07/03 - 07/10 (51)
- ► 06/26 - 07/03 (56)
- ► 06/19 - 06/26 (64)
- ► 06/12 - 06/19 (83)
- ► 06/05 - 06/12 (73)
- ► 05/29 - 06/05 (75)
- ► 05/22 - 05/29 (52)
- ► 05/15 - 05/22 (69)
- ► 05/08 - 05/15 (67)
- ► 05/01 - 05/08 (133)
- ► 04/24 - 05/01 (167)
- ► 04/17 - 04/24 (55)
- ► 04/10 - 04/17 (131)
- ► 04/03 - 04/10 (107)
-
▼
03/27 - 04/03
(147)
- IDX Composite Ends Up, Deflation Report Spurs Sent...
- PGN earning stagnates at Rp6.2 trillion - Insider ...
- February Export Down 1.42%, Surplus $4.44 Billion ...
- Bumi eyeing US$5.2 bio revenue in 2011 - Insider S...
- Kimia Farma 2010 Profit Surges 122% - The Indonesi...
- ADRO : Welcoming E-4000 - Mandiri
- ISAT: Hold the fort - Mandiri
- GJTL:Tight rubber - Mandiri
- GGRM:Smokin? hot - Mandiri
- BBRI Strong result even without PSAK 50/55 adjustm...
- BMRI Boosted by ‘other’ operating income - DBS Vic...
- BBTN Strong profit despite write-backs - DBS Vickers
- PGAS Solid growth prospects - DBS Vickers
- BBRI: Accounting change - Mandiri
- Tower Bersama: Growth spree ahead (Buy; Rp2,225; T...
- Menara Bersama Nusantara: Attractive valuation (Bu...
- PT Bank Central Asia Tbk - Remain Solid - AAA
- Bank Mandiri (BMBRI IJ) earnings & TP upgrade - CLSA
- COMPANY_NOTES BBCA_FY10 Result Update - Indopremier
- Energi Mega: FY10 net loss of Rp62bn, in line with...
- ASEAN Plantations - USDA prospective plantings - s...
- Bank Rakyat (BBRI IJ) reports very strong earnings...
- Global Equity Strategist Commodity Risk - Citigroup
- Adaro Energy - Rain and strip ratio hurt 2010 resu...
- RALS:Leveraging Ex-Java expertise - Mandiri
- Bakrie & Brothers: FY10 net loss Rp7.6t - Kim Eng
- United Tractors - Rp 6.1 trn Rights issue announce...
- Holcim Indonesia : FY10 results: below ours and co...
- Corporate Result Flash Bank Mandiri - Bahana
- Corporate Result Flash Bank Rakyat Indonesia - Ba...
- Full Year 2010 Earnings Result Dashboard (update 2...
- Full Year 2010 Earnings Result Dashboard (update 1...
- Indonesian Coal – A double whammy today...is the e...
- Timah Production risk clouds strong price outlook ...
- Adaro Energy Underperformed on higher tax rate - D...
- Corporate Result Flash Delta Dunia Makmur - Bahana
- Corporate Result Flash Bank Central Asia - Bahana
- Corporate Result Flash Timah - Bahana
- Corporate Result Flash Bayan Resources - Bahana
- Corporate Result Flash Adaro Energy - Bahana
- Corporate Result Flash Summarecon Agung - Bahana
- Bank Central Asia: HOLD (downgrade from BUY); Rp6,...
- FY2010 results comments - CLSA
- Indocement (INTP IJ), In the driving seat, from Ni...
- Bank Central Asia (BBCA IJ), Earnings Review, from...
- Liquidity has started to come back to this market ...
- Indonesia Strategy - Assessing higher oil price - ...
- UNITED TRACTORS (UNTR IJ) - Rights Issue - CLSA INDO
- 10 against 2 for the bull - JP Morgan
- Semen Gresik (SMGR IJ, Rp 9,100 BUY) Construction ...
- Adaro Energy - FY10 results ? weak results from ba...
- Indofood Sukses Makmur - The bulls are back in tow...
- Bank Central Asia - 4Q10A - earnings up 38% YoY - ...
- Trades of the Day...31-03-11 - CIMB
- Timah Posts Rp948 Billion Profit in 2010 - The Ind...
- Bank BJB Bagikan Dividen 65% dari Laba Bersih 2010
- Margin Squeezed, Adaro Profit Slashed 49.5% - The ...
- Crude Palm Oil Ends Up On Soyoil Rally, Steady Dem...
- Indika Energy 2010 Profit Grows 6.5% - The Indones...
- Laba Bersih Bank Agroniaga Naik 540% di 2010 - Ini...
- Trada Maritime Posts 6% Profit Growth - The Indone...
- Bakrie & Brothers Ngaku Cuma Rugi Rp 7,6 Miliar - ...
- Laba Holcim Turun Tipis 7% Jadi Rp 828 Miliar - De...
- Newmont Secures $600 Million Loan from 3 Banks - T...
- Indosprings akan Right Issue Senilai Rp285 miliar ...
- Gozco suffers 21.33% drop in net income - Insider ...
- Garuda Turns Red, Operating Loss Rp67 Billion - Th...
- BTN Raup Laba Bersih Rp915 Miliar di 2010 - Inilah...
- Duta Pertiwi Posts 26% Profit Growth - The Indones...
- Produksi Gas Medco Melonjak - Tempo Interaktif
- Intiland FY10 net income soars 12 folds - Insider ...
- Bayan 2010 Profit Jumps Fourfold - The Indonesia T...
- UNVR: Growth decelerated - Mandiri
- JSMR: FY10 slightly below due to higher costs - JP...
- MEDC: Replenishing time - Mandiri
- PT Borneo Lumbung Energi & Metal Tbk. Solid Starts...
- INTA: New coal on the block - Mandiri
- Update on Bumi VAA Transaction - BUY - CLSA
- Mitra Adiperkasa (MAPI IJ) – good numbers but wher...
- BW Plantation - "The year of BW" - CIMB
- Adaro Energy - Potential short-term weakness - CIMB
- Borneo Lumbung Energi - Solid start - CIMB
- Unilever Indonesia When to avoid buying the dips…...
- GEM Equity Strategy In 2004, markets bottomed 3-4...
- Indonesia Stocks: Astra, Kalbe, Multi Prima, Unile...
- S&P downgrades Portugal and Greece - Financial Times
- China may face up to 56 mln T coking coal shortfal...
- China's coal output, demand and delivery in rapid ...
- Palm futures dip on weak buying interest - Busines...
- Uniflora Prima buys Davomas at Rp108 - Insider Sto...
- Moody's may upgrade Davomas rating - Insider Stories
- Credit Suisse Reportedly to Acquire Bank Metro - T...
- IPO Newmont paling cepat September 2011 - Kontan O...
- Kalbe Farma FY10 net income up 38.46% - Insider St...
- Setelah Rugi, Kini GDST Raih Laba Bersih Rp 171,42...
- Laba Bersih Latinusa Naik 80,5% - Okezone
- WIKA grabs project from Adaro Indonesia - Insider ...
- BI: Inflasi dari Bahan Pangan Masih Tinggi - VivaNews
- Jasa Marga Kantongi Laba Rp 1,2 Triliun di 2010 - ...
- HRUM:Convincing result - Mandiri
- ► 03/20 - 03/27 (131)
- ► 03/13 - 03/20 (148)
- ► 03/06 - 03/13 (114)
- ► 02/27 - 03/06 (141)
- ► 02/20 - 02/27 (113)
- ► 02/13 - 02/20 (58)
- ► 02/06 - 02/13 (111)
- ► 01/30 - 02/06 (90)
- ► 01/23 - 01/30 (119)
- ► 01/16 - 01/23 (85)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar