Interest rates to remain low
Slower than expected global economic recovery triggered by widening budget
deficits in some European countries is likely to delay plans of raising interest
rates. While this could help pave the way for the BI benchmark rate to
remain flat this year, we believe short-term focus will be on the US exit
strategy in our view. At this stage, we only expect a maximum of 50 bps
hike in the BI benchmark rate from 6.50% to 7.00%.
Indonesian banks to fare better
Financial institutions in some countries, particularly banks, are suggested to
focus on the quality and quantity of the capital they hold. China’s strong loan
growth last January caused nervousness resulting in the Chinese government
ordering some big banks to curb lending to prevent the domestic economy
from over-heating. Moreover, the US plans to apply some restrictions to limit
banks’ aggressive lending towards hedge funds and private equity firms, and
ban banks’ proprietary trading activities. This will mean comparatively better
growth for Indonesian banks relative to banks in some other countries.
15% loan growth in 2010 attainable
December’s 2.8% m-m loan growth (or IDR40t) suggests that Indonesian
banks are on target to leverage their loan portfolio this year, paving the way
for robust net interest income, although we expect NIM to contract on lower
rates. Increased consumer demand for automotive and housing as well as
higher corporate lending to finance capacity expansions and working capital
should support our 2010’s 15% expected loan growth, following the 2009’s
below average loan growth of 8.7% to IDR1,471t.
Improving liquidity on low average third-party funding
Given the current low interest environment, we believe that third-party
funding is not an issue for most banks, complying with the LPS ceiling rate of
7.0%. This will result in the industry’s average third-party funding this year
to be lower than in 2009. Hence, we expect banks like BDMN to benefit from
this due to its high reliance on time deposits while the deposit franchise
banks like BBCA will experience limited savings on its funding costs. The
industry’s average LDR stands at 74.6% with BBCA having the lowest LDR of
around 50% and BDMN at the other end of the spectrum at 90%.
Maintaining Overweight with more choices
The recent weakness in the JCI should be viewed as opportunities for
investors to accumulate bank stocks. Our picks are with the big-cap banks
rather than medium-small sized banks. We view that BBRI (rapid loan
growth) and BBCA (excellent management) would be appropriate defensive
plays while BBNI (undemanding valuation), BDMN (beneficiary of consumer
play) and BMRI (improving asset quality) would provide more leverage for
investors with greater risk appetite
TAMBAHAN POTRET BMRI UNTUK 2 TAHUN KE DEPAN (DENGAN ASUMSI BMRI TAK MEMBERLAKUKAN RIGHT ISSUE DI TAHUN 2010 INI)
Year to 31 Dec 2008 2009F 2010F 2011F
Net int. inc.(IDRb) 15,285 18,197 20,843 24,047
Pre-prov. (IDRb) 10,505 12,252 13,695 15,715
Net profit (IDRb) 5,313 6,339 7,686 9,711
EPS (IDR) 253 302 367 463
EPS growth (%) 22.2 19.3 21.2 26.3
P/E (x) 18.2 15.3 12.6 10.0
BVPS (IDR) 1,455 1,669 1,884 2,164
P/BV (x) 3.2 2.8 2.5 2.1
ROAA (%) 1.6 1.7 1.8 2.0
ROAE (%) 17.8 19.4 20.6 22.9
DPS (IDR) 89 151 183 232
Div. yield (%) 1.9 3.3 4.0 5.0
Year to 31 Dec (IDRb) 2008 2009F 2010F 2011F
Interest income 27,336 35,280 40,831 48,105
Interest expense 12,052 17,084 19,988 24,058
Net interest income 15,285 18,197 20,843 24,047
y-y growth (%) 19.5 19.1 14.5 15.4
Fees and commissions 3,423 3,906 4,519 5,152
Other operating income 1,231 1,217 1,339 1,472
Total operating income 19,939 23,320 26,700 30,671
Operating expenses 9,434 11,068 13,005 14,956
Pre-provisioning profit 10,505 12,252 13,695 15,715
Loan loss provisions (2,595) (3,651) (3,244) (2,475)
Non-operating inc.(exp.) 158 208 228 251
Pre-tax profit 8,069 8,809 10,680 13,491
Corporate tax (2,753) (2,466) (2,990) (3,77
Minorities (2) (3) (3) (3)
Net profit 5,313 6,339 7,686 9,711
y-y growth (%) 22.2 19.3 21.2 26.3
EPS (IDR) 253 302 367 463
As at 31 Dec (IDRb) 2008 2009F 2010F 2011F
Assets
Cash on hand 8,389 8,515 8,643 8,772
Deposits at BI 13,354 15,357 17,661 20,310
Deposits at other banks 7,407 9,258 10,415 11,717
Placements 15,666 36,572 41,144 46,287
Mkt. securities 24,626 29,913 33,652 37,858
Net loans 162,639 187,865 223,536 260,739
Fixed assets 4,604 6,445 7,251 8,157
Other assets 121,753 109,893 110,357 111,808
Total assets 358,439 403,818 452,659 505,649
Liabilities
Customer deposits 296,830 327,725 354,786 396,218
Borrowings 9,372 9,840 9,348 8,881
Subordinated loans 2,837 5,837 5,837 5,837
Other liabilities 18,858 25,394 43,149 49,307
Total liabilities 327,897 368,797 413,120 460,243
Minorities 28 28 28 28
Equity 30,514 34,994 39,510 45,378
Total liabilities & equity 358,439 403,818 452,659 505,649
Year to 31 Dec (%) 2008 2009F 2010F 2011F
ROAA 1.6 1.7 1.8 2.0
ROAE 17.8 19.4 20.6 22.9
NIM 5.5 5.2 5.3 5.5
Loan/deposit ratio 60.4 62.6 68.6 71.3
Total funding/deposit ratio 56.5 58.3 64.2 67.2
Cost efficiency ratio 47.3 47.5 48.7 48.8
Gross NPL 4.7 4.5 4.3 4.1
NPL coverage 127.1 136.5 135.8 135.3
CAR 15.7 16.7 15.8 14.0
Assumptions (%)
Asset yield 9.4 10.0 10.4 10.9
Cost of funds 4.2 5.2 5.6 6.2
Spread 5.2 4.8 4.8 4.7
Loan growth 25.9 14.7 18.6 16.3
Deposit growth 16.9 10.6 8.3 11.8
Fee income/total income 17.2 16.8 16.9 16.8
Non-int. inc./total income 23.3 22.0 21.9 21.6
Int. inc./total income 76.7 78.0 78.1 78.4
Equity/assets 8.5 8.7 8.7 9.0
Year to 31 Dec (IDRb) 2008 2009F 2010F 2011F
Earnings assets
Gross loans 174,499 200,162 237,394 276,057
Government bonds 88,259 84,160 80,267 76,568
Marketable securities 24,670 30,838 34,693 39,029
Other earnings assets 44,948 56,057 64,175 73,585
Total earnings assets 332,377 371,217 416,529 465,240
% to earnings assets
Gross loans 52.5 53.9 57.0 59.3
Government bonds 26.6 22.7 19.3 16.5
Other earnings assets 20.9 23.4 23.7 24.2
Deposits
Demand deposits 69,087 71,850 77,598 83,806
Savings 94,954 113,945 132,176 153,324
Time deposit 125,071 133,826 136,503 150,153
Total deposits 289,112 319,621 346,277 387,283
% to deposits
Core deposit 56.7 58.1 60.6 61.2
Time deposit 43.3 41.9 39.4 38.8
Year to 31 Dec (%) 2008 2009F 2010F 2011F
% to total loans - bank only
Corporate 48.1 46.5 46.0 45.5
Commercial/SME 39.8 40.4 40.3 40.1
Consumer 12.1 13.1 13.7 14.4
usulan Right Issue BMRI sudah digulirkan
b.i rate tahun ini nggak mungkin turun karena inflasi akan lebih besar dari tahun lalu.
BI RATE AKAN DITURUNKAN 1% - 2% PADA TAHUN 2010. UNTUK INFLASI BISA DIUTAK ATIK. SUDAH ADA SINYAL BAHWA BULAN DEPAN AKAN TERJADI DEFLASI.
b.i rate tahun ini nggak mungkin turun karena inflasi akan lebih besar dari tahun lalu.
BI RATE AKAN DITURUNKAN 1% - 2% PADA TAHUN 2010. UNTUK INFLASI BISA DIUTAK ATIK. SUDAH ADA SINYAL BAHWA BULAN DEPAN AKAN TERJADI DEFLASI.
b.i rate sekarang 6.5 %. kalau diturunkan 2 % jadi 4.5 %, siapa yang mau nyimpan duit di bank?
kita lihat ya, siapa yang bener. 6.5 % itu udah bunga minimal tahun ini. :peace: :evil
b.i rate tahun ini nggak mungkin turun karena inflasi akan lebih besar dari tahun lalu.
BI RATE AKAN DITURUNKAN 1% - 2% PADA TAHUN 2010. UNTUK INFLASI BISA DIUTAK ATIK. SUDAH ADA SINYAL BAHWA BULAN DEPAN AKAN TERJADI DEFLASI.
b.i rate sekarang 6.5 %. kalau diturunkan 2 % jadi 4.5 %, siapa yang mau nyimpan duit di bank?
kita lihat ya, siapa yang bener. 6.5 % itu udah bunga minimal tahun ini. :peace: :evil
makanya BI & BEI berusaha mensukseskan pasar modal….
mending masuk ke pasar modal aja….
biar lokal ga kalah dari asing
YES Indeed bro !!! Thanx atas analisa nya yg bermanfaat
Tapi kisruh politik bisa dimanfaatkan utk dpt brg murah
ADA KORELASI POSITIF ANTARA PERGERAKAN DJI DG N225 DG HSI DG IHSG. NAMUN BELUM TENTU ADA KORELASI POSITIF ANTARA KISRUH CENTURY DENGAN IHSG.
CET.PAR. DJI-N225-HSI IJO ==> IHSG IKUTAN IJO PULA.
FEELING SAYA MINGGU INI ADA INVISIBLE HAND YANG MEMBUAT SEAKAN-AKAN IHSG TAK GOYAH AKIBAT RIBUT-RIBUT PANSUS CENTURY, APALAGI MINGGU INI ADA PENGUMUMAN ANGKA INFLASI PLUS BI RATE YANG CENDERUNG AKAN DITURUNKAN 1% S/D 2% DALAM TAHUN 2010.
SESUAI KEBIASAAN DARI TAHUN-TAHUN SEBELUMNYA. IHSG DI BULAN MARET LEBIH TINGGI DI BANDING IHSG DI BULAN JANUARI
PILIHAN SAYA KALI INI STRONG BUY BUMI < RP.2150 TARGET BUANG RP.2600 S/D RP.2700
SAMBUT ANGKA REKOR DJI DI BULAN MARET 2010 DAN REKOR BARU IHSG :siul:
Asal jgn ada kelanjutan Rusuh antara mahasiswa dgn pihak kepolisian aja :kesel:
ASAL TAK ADA MAHASISWA YANG TERTEMBAK MATI, YANG RUSUH-RUSUH HANYA DIANGGAP ANGIN LALU BELAKA DI PASAR MODAL.
SAMBUT ANGKA REKOR DJI DI BULAN MARET 2010 DAN REKOR BARU IHSG
SEMALAM DJI NAIK PESAT 122.06 POINT KE 10,566.20. LUMAYAN TAMBAH LAGI MENJADI 5 SABUK PENGAMAN 9950 - 10050 - 10200 - 10350 - 10500