BNI shareholders have approved a 30% dividend payout, which is below our payout assumptions of 35% throughout our forecast years (2011-13F). The payout ratio implies a dividend per share of Rp66, which translates to gross yield of 1.7%. Despite the lower payout, we believe this would be beneficial in preserving BNI's capital. Subsequently, we have adjusted our projection to reflect the lower payout. Post adjustments, BNI CAR should rise by 20bps in 2012F to 16.3% and by 30bps in 2013F to 15.5%.
Post lower dividend payout, BNI should be well on its way for a sustainable loan growth level of 20-25% per annum for the next three years, without much risks to capital. The adjusted ROAE remains muted and the bank should still be able to deliver ROAE of 14-17% in 2011-2013F.
We maintain BNI with a target price of Rp5,000 as one of our top picks in the Indonesian banking. At 1.9x FY11E P/B, BNI is amongst the cheapest banks in our Indonesian banking universe. The bank's transformation also continues to gain momentum. We expect better earnings for BNI in the subsequent quarters as write-offs for medium segment loans should moderate.
It is also in the proces to accelerate asset recoveries of Rp2.2tr in 2011F, of which Rp333bn was already achieved in 1Q11.
Sabtu, 21 Mei 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)
- Coal Probably Close to Peak, SocGen Says: Technica...
- Preference for Indonesian Coal Hurts South African...
- Goldman’s O’Neill Tells Investors to Brave Black S...
- Indo property update - CLSA
- Indocement (INTP IJ), capacity for growth - CLSA
- AKR Corporindo (AKRA IJ, Rp1,680 BUY) Fuel for gro...
- INTP:Penetrating ready-mix market - Mandiri
- SMCB:All-round improvement - Mandiri
- BNI - Lower payout to preserve capital - Deutsche
- Upgrading Telkom Indonesia (TLKM IJ) from SELL to ...
- Global Emerging Markets Strategy - Hurry Up and Wa...
- Bumi Resources (Outperform) - US$134-135/t settlem...
- Bank Negara Indonesia : Buy; Rp3,950; TP Rp5,000 p...
- Tower Bersama Infrastructure:Buy; Rp2,300; TP Rp2,...
- Telkom Indonesia: Increase buyback value to Rp5.0t...
- Bank Tabungan Negara: BTN will distribute 30% divi...
- Gajah Tunggal: Will distribute dividend Rp12 per s...
- Harum Energy: 70% of total production volume has b...
- Surya Semesta akan stock split
- Lippo Karawaci grabs Rp957 billion - Insider Stories
- Siapkan Dana Miliaran, BJB Akan Akuisisi 63 Bank P...
- Unilever to pay Rp344 final dividend - Insider Sto...
- Medco Siap Pasok Gas untuk Proyek Pemerintah di Ba...
- Boy Thohir acquires BFI Finance - Insider Stories
- Juni, Medco Terbitkan Obligasi USD150 Juta - OkeZone
- Astra Agro 4M CPO sales volume up 21% - Insider St...
- PGAS Limited Downside - Indopremier
- 4M11 Cement Sales grew 7%, exceeding our 6% expect...
- Corporate Flash Gozco Plantations - Bahana
- Corporate Flash Kalbe Farma - Bahana
- Kalbe Farma: Hold; Rp3,550; TP Rp3,800 prev Rp3,27...
- Asia ex Strategy - Equity Issuance: They Bake it F...
- Cement Industry (OVERWEIGHT) Momentum maintained -...
- Tambang Batubara Bukit Asam (PTBA-BUY-IDR20,800-TP...
- Market volatility creates buying opportunity - BoAML
- MSCI Semi-Annual Review: Indonesia: Adding EXCL, F...
- CPIN, cautious outlook - CLSA
- China's critical coal inventory - CLSA
- ON THE PLATTER: Timah (TINS IJ; NOT RATED): Site ...
- SMCB Volume over margin - Kim Eng
- INTP Expecting higher dividend - Kim Eng
- SMGR Undemanding valuation - Kim Eng
- Cement Strong sales and resilient margin - Kim Eng
- Intraco Penta: Plan right issue up to US$500mn (IN...
- Plantation sector: Lower limit of CPO export tax s...
- Telekomunikasi Indonesia: Hold; Rp7,700; TP Rp7,70...
- GEM Equity Strategy - End of QE 2 - potential corr...
- Asia ex Strategy - Equity Issuance: They Bake it F...
- Oil, Gold to Help Commodities Ride Out Economic He...
- Tin weakness temporary, to hit fresh highs - Commo...
- U.S. factory, services revenue to rise in 2011: IS...
- Quantitative strategy for Indonesia - JP Morgan
- INDO COAL: less downside risk from here on; time t...
- Equity Research - Asia Indonesia strategy : Criter...
- Agung Podomoro (APLN IJ), Gajah Tunngal (GJTL IJ) ...
- Indonesia Palm Oil Sector - The govt may revise CP...
- Indonesia Macro View - Trip Notes: IDR Appreciatio...
- ITMG 1Q'11 results: ASP up by 13%QoQ, despite lowe...
- Kim Eng Set Target Price BJBR to IDR 1,450/share
- BUMA secures US$800 mio loan - Insider Stories
- Setelah Right Issue Kepemilikan Northstar Jadi May...
- China’s Power Output Falls Amid Shortages, High Co...
- MNCN revisi harga pelaksanaan ESOP/MSOP menjadi Rp...
- Indonesia Macro Flash - BI Is Less Hawkish and Tol...
- Meeting with toll operator Citra Marga (CMNP IJ) f...
- Charoen Pokphand Indonesia (BUY) - Maintaining hig...
- Economy: BI kept rate unchanged at 6.75%; expect f...
- AALI 4 months production - DBS Vickers
- BBCA acquires a small securities business, Dinamik...
- ► 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)
- ► 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