• Rights price ranges between Rp4,100-Rp4,800 (13-25% discount); ex-date on 8 Sep 2011
• Estimated FY12 EPS dilution of 13% while Total CAR would increase to 18-19% (2Q11: 14%)
• Upgrade to Hold on valuations; TP lifted to Rp5,700 as we roll over our valuation base to 2012.
Rights issue details and pro-forma impact (13% EPS dilution; 4ppts capital ratio improvement). In the abridged prospectus, BDMN’s rights price ranges between Rp4,100-Rp4,800, equivalent to a 13-25% discount to the last closing price. This compares to a 19.5% discount for BBNI’s rights in Dec-10 and 11.5% discount for BMRI’s rights in Feb-11(market conditions were soft in Feb-11). We estimate EPS dilution of 13% in FY12. Post rights, Tier-1 CAR would improve to 17%-18% (2Q11: 13.7%), while Total CAR would increase to 18%-19% (2Q11: 14.2%).
The difference with the previous rights issue. BDMN’s rights proceeds would be used to improve funding and to boost growth particularly in micro, SME as well as auto financing. BDMN saw a significant improvement in its earnings and ROE in 2010, the year after the previous rights issue. The difference now is the shift in asset mix (towards SME loans which are lower yielding) with the hope to improve its deposit franchise over time. BDMN excels in asset growth, especially in the mass market segment, but it still lags its peers in deposits. Management has initiated plans to improve its deposit franchise but it would be a 2 to 3 year journey at least. Meanwhile, NIM may continue to slide and incremental ROE would not be great.
Upgrade to Hold on valuations; TP lifted to Rp5,700. Share price has weakened over the past week since the announcement of its rights issue. At current valuations of 1.9x FY12 BV, we upgrade BDMN to HOLD. We note that 1H11 earnings were weak but we do expect a stronger 2H11. As we roll over our valuation base to 2012, our revised Rp5,700 TP is equivalent to 2.1x FY12 BV based on a lower sustainable ROE of 20% (pre-rights), 10% growth and 15% cost of equity.
Kamis, 28 Juli 2011
Bank Danamon: Hold (prev Fully Valued); Rp5,350; TP5,700 Rp; BDMN IJ Negatives partially priced in - DBS
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)
- PT Bank Negara Indonesia (Persero) Tbk Higher CA...
- Ahead 2Q BBNI, Upgrade Target Price Rp5,250 - reit...
- 2Q11 results: Largely in line with our estimates -...
- Kredit Bank BJB Tumbuh 24 Persen - Antara
- Indonesia’s Coal-Export Ban May Deter Investments,...
- Bukit Makmur vs Pamapersada - Insider Stories
- BCA, Mandiri post strong Q2 profit - Reuters
- Jasa Marga 1H net profit up 16.05% - Insider Stories
- Laba Bersih Intraco Penta Melonjak 96,1%
- SMGR Membukukan Laba Rp 1,897 triliun
- United Tractors - Strong 2Q11 results; improving m...
- United Tractors - 1H11A supported by robust heavy ...
- BDMN: NIM erosion - Mandiri
- PT Bank Danamon Tbk Disappointing Results - AAA
- Corporate Flash Bank Central Asia - Bahana
- Corporate Result Flash Bank Bukopin - Bahana
- Corporate Result Flash United Tractors - Bahana
- Corporate Result Flash Jasa Marga - Bahana
- Corporate Result Flash Summarecon Agung - Bahana
- BBNI Lower provisioning - Samuel
- Asian Daily: Indonesia - Unilever Indonesia. Maint...
- What Happens If the US Is Downgraded? - CNBC
- KIJA seeks US$310 million financing - Insider Stories
- Fitch revises Indosat outlook to positive - Inside...
- Adaro Energy Optimis Produksi Batubara Sebanyak 46...
- United Tractors 1H net profit soars 34.6% - Inside...
- Mitra Adiperkasa 1H net income up 58% - Insider St...
- Tingkatkan Kinerja PTPP Akuisisi Saham Gitanusa Sa...
- Jul11 CPI inflation and Jun11 trade preview - Mandiri
- PTBA:Boosted by export - Mandiri
- ENRG:New powerful ally, new value creation - Mandiri
- Mitra Adiperkasa (MAPI IJ) in line by Merlissa Tri...
- Unilever Indonesia (UNVR IJ) in line by Merlissa T...
- Property still going strong - CLSA
- Indika (INDY IJ) - CLSA
- ASIAN TELECOM SECTOR: ADDING TELKOM with INDOSAT a...
- SARANA MENARA (TOWR): In-line strong 2Q EBITDA (+2...
- Tambang Batubara Bukit Asam - 1H11 results are str...
- Astra Agro Lestari - 2Q11/1H11 in a Snapshot - Cit...
- BBNI:Still cheap - Mandiri
- Astra Agro Lestari: 6M11 net income is inline with...
- Unilever: 1H11 net income up by 17%yoy, representi...
- Mitra Adiperkasa – 1H11 result represents 53.7% of...
- Sentul City: BKSL’s net income increased 510% yoy,...
- Bukit Asam: Better picture on the new railway proj...
- Weekly Economic Research (27-Jul-2011) - Resolutio...
- Astra Agro Lestari: Hold; Rp23,450; TP Rp25,150; A...
- Sarana Menara Nusantara: Buy; Rp5,550; TP Rp6,200;...
- Bank Danamon: Hold (prev Fully Valued); Rp5,350; T...
- Economy Investment tax incentives on the horizon -...
- BBTN: Not all is well yet - Mandiri
- Bank Danamon (BDMN, N, PT Rp5,700): Assessing the ...
- Bukit Asam (PTBA, O, PT Rp26,500): 2Q11 Results: H...
- United Tractors (UNTR, O, PT Rp30,000): Robust Jun...
- Flavour (Indo): Focus on Risks, more infrastructur...
- Bukit Asam: Expect stronger earnings in 2H (Buy; R...
- Corporate Result Flash BW Plantation - Bahana
- Corporate Result Flash Bukit Asam - Bahana
- Bank Negara Indonesia Momentum on track (Buy; Rp4,...
- Bank BNI (BBNI IJ) First Half Results from Dewi - ...
- United Tractors (UNTR IJ) - Good operational resul...
- Bakrieland Dev (ELTY IJ), starts monetizing its gi...
- PT Tambang Batubara Bukit Asam Tbk - 2Q11 Results:...
- Bank Negara Indonesia: 1H11 results represented 50...
- Krakatau Steel: 1H net profit jumps 37% on asset g...
- United Tractors: Komatsu sales has recovered from ...
- BW Plantation: 6M11 net income is within consensus...
- Bukit Asam: 1H11 results 47.1% ours and 45.4% cons...
- PT Bukit Asam - 1H'11 NP up by 77% YoY - Deutsche
- UNTR 1H equipment sales up 58.60% - Insider Stories
- BW Plantation Cetak Laba Bersih Rp 170 Miliar, Nai...
- Palm Futures Likely to Open on Bullish Note - Busi...
- Investors Raise Bullish Commodity Bets by Most in ...
- Nickel rebound unlikely in 2011-12 on weakening de...
- Bakrieland (ELTY IJ) reported a strong 2Q11 result...
- Indo cement sector, high barriers to entry - CLSA
- Borneo Lumbung Energy & Metal: Buy – Initiation Co...
- Regional Asian telecommunication The Right Blend o...
- Economy Inflation forecast lowered to 6.0% for the...
- Langkah Buyback TLKM akan Naikkan Laba Per Saham -...
- Bakrieland H1 Profit Surges 156%, Seeking Financin...
- Citra Marga Posts 14.1% Unaudited Profit Growth ...
- CMNP to Launch Private Placement - The Indonesia T...
- Citra Marga sets non-preemptive rights - Insider S...
- Malindo Calls Off Private Placement, Seeks Bank Lo...
- AKR Corporindo 1H profit soars 1,297% - Insider St...
- INPEX TO SELL 30% OF INDONESIAN GAS FIELD TO SHELL...
- PT Bank Tabungan Pensiunan Nasional Tbk Robust P...
- PT Borneo Lumbung Energi & Metal Tbk - Volumes at ...
- Bank Danamon (BDMN IJ) 1H11 Results Review: Profit...
- Indocement (INTP IJ), Java’s Cement King - CLSA
- Corporate Result Flash Bank Danamon - Bahana
- Bank Tabungan Negara - Earnings and TP downgrades ...
- Medco Energi (MEDC) – Readying itself for M&A acti...
- Delta Dunia: Key takeaways meeting with Buma’s CFO...
- Bukit Asam: Upbeat on export coal price (PTBA, Rp2...
- Bank Danamon: 1H11 results 42% of ours and consens...
- Semen Gresik: SMGR indicates net profit to increas...
- Bumi Resources: Buy back shares to support Step-up...
- ► 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)
- ► 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