BBRI’s performance has surprised everyone. However, to secure its CAR, it most likely will pay lower dividend which is around 19% in our estimate, translating into 1.7% dividend yield. Althogh this may make the stock less attractive, BBRI’s highest ROE, declining NPL, and strong market foothold in micro lending, imply strong bottom line growth going forward.
± Knocked Out The Street
BBRI is on fire, its net profit rose to the highest level of Indonesia banking history, to Rp11.4 trillion and technically knocked out (TKO) ours and consensus estimate by far. We use word of “technical” due to major reason behind the earning surprise, which was from the implementation of new accounting standard (PSAK 50&55) in which interest income was calculated based on its effective interest rate not on flat rate. And since micro and consumer loan contributes 51.4% of total BBRI’s loan portfolio and both are using flat rate, shifting to effective interest did make huge difference in interest income. The latter rose 25% yoy to Rp43.9 trillion while interest expense trimmed down 6% yoy to Rp11.4 trillion due to higher influx of low cost funding, lifting net interest income by 42% yoy to Rp32.5 trillion.
± NPL Also Comes Lower
Looking at detail, new NPL formation flowing in the bank’s balance sheet also descended to only 1.9% which is a signal that percentage of loan that will be written-off (W/O) will be about the same rate, that is 1.9% in the next year. Historically, percentage of W/O loan was on average close to its new NPL formation in the prior year. Meanwhile by 2010 and beyond, recovery will be posted directly to fee based income. In 2011, we expect more conservative recovery at 0.2% of the total loan or Rp677 billion. Any higher percentage could be the earning surprise factor that could lead to higher ROE in 2011.
± Micro Loan Booked 40% yoy Growth in 2010
In 2011, BBRI is eyeing 22% loan growth which will be driven by micro loan. This will lift up its micro portion to 32% in 2011 as opposed to 30% in 2010. Supported by its extension arm, Teras BRI which has better price competitiveness as it offers lower loan rate maximum at 24% p.a. vs DSP 30% p.a. What could be more enticing is also on BBRI rate scheme where bigger loan amount, lower the loan rate. How about the playing field? At present, there are 96.2 million people working in the MSME sector or 99% of total employment in Indonesia with 55% contribution to the Indonesian GDP. BBRI with its biggest market share on micro loan (19%) and its long respected history has the most potential to win the race in micro lending.
± Upgrade TP to Rp7,400 – Reiterate BUY
We upgrade our TP from Rp6,500 to Rp7,400, implying 3.8x PBV FY11F. Currently the stock is traded at 3.2x PBV, slightly higher than peers at 3.1x but peers only has ROE at 24% vs BBRI at 32%. BUY.
Jumat, 08 April 2011
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)
- TPG executives & DOID rights issue - Insider Stories
- Lembaga S&P Naikan Rating Indonesia Jadi BB+ - Ini...
- Vallar closes Berau Energy takeover - Insider Stories
- Perusahaan Gas Negara (PGAS-BUY-IDR3,925-TP:IDR4,...
- PT Bank Rakyat Indonesia (Persero) Tbk Beating The...
- Indonesia Banks: Big Picture - Switch from BBCA to...
- Perusahaan Gas : Change of Guards (PGAS, Rp3,925, ...
- Citra Marga Nusaphala Persada: Is planning to issu...
- Economy Inflows remained strong and foreign reser...
- Mkt outlook - Results recap: a good year though gr...
- NEWS HIGHLIGHTS - JP Morgan
- ewmont US to double copper output by 2017 - JP Morgan
- TBIG: High margin business - Mandiri
- China Coal Sees Slowdown of Demand - The Indonesia...
- Oil Spikes to Above US$110, Energy Stocks End Mixe...
- Intraco dan Pan Brothers Siapkan Stock Split
- Hingga Maret 2011, PTPP Raih Kontrak Rp3,87 Triliu...
- Mengapa Petinggi SingTel Temui Menteri BUMN? - Viv...
- KS Berencana Tambah 15% Saham di KS-Posco - Bisnis...
- Menguatnya Sektor Baja - Inilah.com
- ADHI Escalating performance - Mandiri
- Ex-BP chief in talks to set up fund
- Telekomunikasi Indonesia (HOLD) - Challenging time...
- Bumi Resources Mineral - Incorporating better-than...
- BBCA:Toward the real value - Mandiri
- Perusahaan Gas Negara: Buy; Rp3,850; TP Rp4,815; P...
- Astra International - Record 4-wheeler sales in Ma...
- Harum Energy (HRUM-BUY-IDR9,350-TP:IDR11,900) Se...
- Vallar poised to raise Bumi Resources stake - Apri...
- sia Equity Strategy - Net foreign buying: Will Chi...
- Salim Ivomas to sell 20% stake via IPO - Insider S...
- Indika Energy Dirikan Indika Indonesia Resources
- Indika buys Mitrabahtera at Rp1,630 - Insider Stories
- Proyek Krakatau Posco Dapat Keringanan Pajak 30% -...
- 2010, PGN Rugi Translasi Rp368 Miliar - Okezone
- Perkuat Pasokan, PGAS Lebih Ekspansif - Inilah.com
- Wintermar Sets Up JV with 2 Partners - The Indones...
- Sierad Produce profit rises 64.29% - Insider Stories
- Vallar & Bakrie - The Indonesia Today
- TLKM:All eyes on data and internet - Mandiri
- ACES:Expanding margin - Mandiri
- Asian Banks Strategist - Where Is the Money, Honey...
- Indonesia Equity Daily, 6 Apr 2011 - Kim Eng
- Resource Alam Indonesia (BUY, TP IDR4,625); FY10 R...
- Rupiah bull, recosting capital - CLSA
- Aneka Tambang - Takeaways from analyst meeting - J...
- Bukit Asam : CBM venture drilling the first hole (...
- Quoted Tire: Sales for car tire in 1Q11 reached 12...
- Automotive Sector: 3M11 car wholesale unit grow by...
- Profit taking mode on Indo banks? - JP Morgan
- Indo Coal: FY2010 Review- BORN/ADRO Above, PTBA In...
- Coal Shipments from Newcastle Surges 21% - The Ind...
- Berau obtains consent to buyback bonds - Insider S...
- Tamil Nadu Seeks Indonesian Coal - The Indonesia T...
- Laba Bersih CNKO Naik 2.472% di 2010 - Inilah.com
- Indonesia Stock Movers: Bank Mandiri, Gajah Tungga...
- Bank Mandiri Gaet AXA Akuisisi ADB - Okezone
- TBIG Anggarkan US$36 Juta Untuk Akuisisi Perusahaa...
- Exploitasi Energi (CNKO) gets Rp110 bio loan - Ins...
- Jaya Ancol Cancels Rights Issue on Market Concern ...
- Bank Mandiri More light on FY10 results - Deutsche...
- Regional coal - JFY11 coal settlement at US$130/t ...
- TINS, Good FY10 results, but expect short term imp...
- BBCA, Good bank, but always at a premium - UOB
- Jakarta 2Q11 staff stock picks - CLSA
- Jasa Marga: To acquire 3 other toll roads (JSMR, R...
- Adaro Enery: Key takeaways from conference call (A...
- Aneka Tambang: Key takeaways from management meeti...
- Cement sector: Cement ASP has increased by another...
- Rupiah appreciation: who will benefit? - Mandiri
- Adaro Energy: Buy; Rp2,350; TP Rp2,850; ADRO IJ ...
- Inflation 6.7%, China PMI, FY2010- GGRM in-line, P...
- Telkom - Guiding for improving growth and share bu...
- Financials Focus - Coming back to Indonesia - Macq...
- FY2010- SMGR/INTP in-line, SMCB below, February +7...
- A note of caution on BMRI - JP Morgan
- MFIN Chasing a Momentum - Indopremier
- Modus Citibank juga terjadi di Mandiri - Tempointe...
- Strategy:Strong economy for now - Mandiri
- DOID: Purgatory - Mandiri
- Goldman gives BUMI a conviction sell due to weak c...
- Kembangkan CBM Enim, PTBA Mulai Bor Sumur Coring -...
- Penjualan lahan industri meningkat, laba bersih SS...
- Astra Otopart bantah delisting -Bisnis Indo
- Bakrie Telecom FY10 earning plunges - Insider Stories
- Semen Gresik usul dividen di bawah 50% - Bisnis Indo
- Bakrie Telecom FY10 earning plunges - Insider Stories
- Jasa Marga (JSMR IJ) Buying more roads – BUY Tp4,2...
- Perusahaan Gas (Outperform) - Higher price offset ...
- Sector and Company News - UBS Indo
- United Tractors (UNTR Neutral PT 24,000): Fairly v...
- Latest Economics Research - UBS Indo
- QUICK TAKE Oil and Gas Sector: Gas sales to Singap...
- PT BW Plantation Tbk – Riding the Wave - AAA
- Inflasi Maret turun 0,32% mom menjadi 6,65 % yoy -...
- Asia ex-Japan Strategy - Size Can Work in Your Fav...
- Trades of the Day...4 April 11 - CIMB
- BBRI and Coal upgrades - JP Morgan
- Economy: Inflation slowed in Mar11, BI rate is lik...
- China urges coal firms to control prices - Reuters
- ► 03/27 - 04/03 (147)
- ► 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