Left Brain Right B - the DBS Vickers Securities Equities Research

More documents

Recommendations

Info

Income Statement (Rp bn) Balance Sheet (Rp bn) Regional Equity Strategy 4Q 2009 Bank Rakyat Indo FY Dec 2008A 2009F 2010F 2011F FY Dec 2008A 2009F 2010F 2011F Net Interest Income 19,648 21,601 25,994 31,706 Cash/Bank Balance 50,843 54,193 57,330 61,982 Non-Interest Income 2,385 3,371 3,242 2,329 Government Securities 20,929 24,068 25,272 26,535 Operating Income 22,033 24,972 29,237 34,035 Inter Bank Assets 1,561 2,491 2,989 3,587 Operating Expenses (10,843) (11,335) (13,231) (15,238) Total Net Loans & Advs. 153,103 186,450 233,024 279,535 Pre-provision Profit 11,190 13,636 16,006 18,796 Investment 9,486 11,121 11,955 12,830 Provisions (2,844) (4,129) (3,945) (3,949) Associates 0 0 0 0 Associates 0 0 0 0 Fixed Assets 1,346 928 489 12 Exceptionals 0 0 0 0 Goodwill 0 0 0 0 Pre-tax Profit 8,822 10,031 12,690 15,615 Other Assets 8,809 7,440 8,441 8,199 Taxation (2,864) (3,009) (3,680) (4,528) Total Assets 246,077 286,693 339,501 392,681 Minority Interests 0 0 0 0 Customer Deposits 201,537 235,445 278,854 325,977 Preference Dividend 0 0 0 0 Inter Bank Deposits 3,428 2,520 2,974 2,747 Net Profit 5,958 7,022 9,010 11,087 Debts/Borrowings 4,067 8,716 11,625 11,597 Net Profit bef Except 5,958 7,022 9,010 11,087 Others 14,687 13,613 14,149 13,881 Minorities 0 0 0 0 Shareholders' Funds 22,357 26,399 31,898 38,480 Total Liab& S/H’s Funds 246,077 286,693 339,501 392,681 Profitability & Efficiency Ratios (%) Financial Stability Measures (%) FY Dec 2008A 2009F 2010F 2011F FY Dec 2008A 2009F 2010F 2011F Margins, Costs & Efficiency Balance Sheet Structure Yld. On Earnings Assets 15.35 14.77 14.61 14.72 Loan-to-Deposit Ratio 79.9 83.4 88.0 90.3 Avg Cost Of Funds 4.50 5.40 5.34 5.29 Net Loans / Total Assets 62.2 65.0 68.6 71.2 Spread 10.85 9.37 9.27 9.43 Investment / Total Assets 3.9 3.9 3.5 3.3 Net Interest Margin 10.73 9.45 9.43 9.66 Cust . Dep./Int. Bear. Liab. 98.0 96.4 96.0 96.6 Cost-to-Income Ratio 49.2 45.4 45.3 44.8 Interbank Dep / Int. Bear. 1.7 1.0 1.0 0.8 Employees ( Year End) 0 0 0 0 Asset Quality Effective Tax Rate 32.5 30.0 29.0 29.0 NPL / Total Gross Loans 2.8 3.7 3.5 3.5 Business Mix NPL / Total Assets 1.8 2.5 2.5 2.6 Net Int. Inc / Opg Inc. 89.2 86.5 88.9 93.2 Capital Strength Non-Int. Inc / Opg inc. 10.8 13.5 11.1 6.8 Total CAR 13.3 13.9 13.1 13.0 Fee Inc / Opg Income 8.0 8.5 5.7 5.7 Tier-1 CAR 13.7 12.3 11.9 11.7 Oth Non-Int Inc/Opg Inc 2.8 5.0 5.4 1.1 Growth Profitability Total Net Loans 43 22 25 20 ROAE Pre Ex. 28.5 28.8 30.9 31.5 Customer Deposits 22 17 18 17 ROAE 28.5 28.8 30.9 31.5 ROA Pre Ex. 2.6 2.6 2.9 3.0 ROA 2.6 2.6 2.9 3.0 Quarterly / Interim Income Statement (Rpbn) FY Dec 3Q2008 4Q2008 1Q2009 2Q2009 Net Interest Income 14,702 19,648 5,402 10,980 Non-Interest Income 1,354 2,484 820 1,830 Operating Income 16,056 22,132 6,223 12,809 Operating Expenses (7,462) (10,942) (2,974) (5,293) Pre-Provision Profit 8,594 11,190 3,249 7,516 Provisions (2,317) (2,844) (886) (2,675) Associates 0 0 0 0 Exceptionals 0 0 0 0 Pretax Profit 6,310 8,822 2,377 4,891 Taxation (2,072) (2,864) (658) (1,399) Minority Interests 0 0 0 0 Net Profit 4,238 5,958 1,719 3,492 Source: Company, DBS Vickers Loan growth Rptr 200.0 150.0 100.0 50.0 - 184.6 161.1 33.7 113.9 30.8 13.8 90.3 12.5 75.5 19.8 52.9 62.4 44.5 12.0 8.4 4.7 9.9 7.4 31.1 24.4 30.5 36.2 2.9 8.5 17.5 21.6 14.4 16.5 19.2 22.0 19.2 22.8 27.3 32.6 42.8 48.0 2004 2005 2006 2007 2008 Jun-09 Micro Consumer Commercial Medium Corporate Total Page 139
Regional Equity Strategy 4Q 2009 Bukit Asam Bloomberg: PTBA IJ | Reuters: PTBA.JK BUY Rp14,800 JCI : 2,420.11 Price Target : 12-Month Rp 18,550 Potential Catalyst: Higher coal price Analyst Yusuf Winoto CFA +6221 3983 2668 yusuf.winoto@id.dbsvickers.com Domestic play • Beneficiary of rising domestic demand • Projects are underway to boost production • Plenty of reserves to support growth • BUY with Rp18,550 TP. Price Relative Rp 17,395 15,395 13,395 11,395 9,395 7,395 5,395 3,395 1,395 Relative Index 2005 2006 2007 2008 2009 Tambang Batubara (LHS) Relative JCI INDEX (RHS) Forecasts and Valuation FY Dec (Rp bn) 2008A 2009F 2010F 2011F Turnover 7,216 10,097 10,781 12,168 EBITDA 2,514 4,620 4,288 5,237 Pre-tax Profit 2,552 4,485 3,814 4,210 Net Profit 1,708 3,220 2,851 3,146 Net Pft (Pre Ex.) 1,708 3,220 2,851 3,146 EPS (Rp) 741 1,397 1,237 1,366 EPS Pre Ex. (Rp) 741 1,397 1,237 1,366 EPS Gth Pre Ex (%) 125 89 (11) 10 Diluted EPS (Rp) 741 1,397 1,237 1,366 Net DPS (Rp) 165 371 699 619 BV Per Share (Rp) 1,735 2,762 3,300 4,047 PE (X) 20.0 10.6 12.0 10.8 PE Pre Ex. (X) 20.0 10.6 12.0 10.8 P/Cash Flow (X) 19.2 10.3 11.2 9.6 EV/EBITDA (X) 12.4 6.7 7.6 6.6 Net Div Yield (%) 1.1 2.5 4.7 4.2 P/Book Value (X) 8.5 5.4 4.5 3.7 Net Debt/Equity (X) CASH CASH CASH 0.0 ROAE (%) 50.2 62.1 40.8 37.2 Earnings Rev (%): - - - Consensus EPS (Rp): 1,301 1,116 1,339 ICB Industry : Energy ICB Sector: Coal Principal Business: Coal Mining 431 381 331 281 231 181 131 81 Rising domestic demand. The 10,000MW coal-fired power plant expected to be completed by 2010 will raise coal demand by 35-40mn tons annually, on top of the current domestic consumption of c.50mn tons p.a. PTBA produces the type of coal that is suitable for use by power plants and its strong exposure to the domestic market (74% of total sales) will allow it to benefit directly from rising domestic demand. Boosting production with infrastructure and power plant projects. PTBA’s ongoing and future projects include enhancing its current transportation infrastructure (2 projects) and building up mine-mouth power plants (2 projects) that will utilize its vast coal reserves. These projects are slated for completion between 2012 and 2013, and will raise coal production by 36mn tons annually when fully completed. Note that PTBA has c.2bn tons of coal reserves and produces only 14.5m tons (FY09F) p.a. Thus, PTBA is well positioned to capture the growing domestic coal market. Reiterate BUY recommendation. Our target price for PTBA of Rp18,550 implies 15x FY10 PE. This is derived based on DCF valuation, and assuming 12.6% WACC (ERP=5%, RF=9.5%, LTG=0%). At A Glance Issued Capital (m shrs) 2,304 Mkt. Cap (Rpbn/US$m) 34,101 / 3,446 Major Shareholders Govt. of Indonesia (%) 65.0 Free Float (%) 35.0 Avg. Daily Vol.(‘000) 5,860 Source of all data: Company, DBS Vickers, Bloomberg Page 140 www.dbsvickers.com Refer to important disclosures at the end of this report ed: SGC / sa: TW
Page 1:
Equity Strategy and Large Cap Stock
Page 4 and 5:
Regional Equity Strategy 4Q 2009 Ta
Page 6 and 7:
Regional Equity Strategy 4Q 2009 St
Page 8 and 9:
Page 10 and 11:
Page 12 and 13:
Page 14 and 15:
Page 16 and 17:
Page 18 and 19:
Page 20 and 21:
Page 22 and 23:
Page 24 and 25:
Page 26 and 27:
Page 28 and 29:
Page 30 and 31:
Page 32 and 33:
Page 34 and 35:
Page 36 and 37:
Page 38 and 39:
Page 40 and 41:
Regional Equity Strategy 4Q 2009 Re
Page 42 and 43:
Regional Equity Strategy 4Q 2009 Co
Page 44 and 45:
Page 46 and 47:
Page 48 and 49:
Page 50 and 51:
Page 52 and 53:
Page 54 and 55:
Page 56 and 57:
Regional Equity Strategy 4Q 2009 Mo
Page 58 and 59:
Regional Equity Strategy 4Q 2009 Si
Page 60 and 61:
Regional Equity Strategy 4Q 2009 SP
Page 62 and 63:
Regional Equity Strategy 4Q 2009 Su
Page 64 and 65:
Income Statement (S$ m) Balance She
Page 66 and 67:
Page 68 and 69:
Page 70 and 71:
Page 72 and 73:
Page 74 and 75:
Page 76 and 77:
Page 78 and 79:
Page 80 and 81:
Page 82 and 83:
Regional Equity Strategy 4Q 2009 Ba
Page 84 and 85:
Regional Equity Strategy 4Q 2009 Ba
Page 86 and 87:
Regional Equity Strategy 4Q 2009 Ch
Page 88 and 89:
Regional Equity Strategy 4Q 2009 Ch
Page 90 and 91: Regional Equity Strategy 4Q 2009 MT
Page 92 and 93: Regional Equity Strategy 4Q 2009 Co
Page 108 and 109: Income Statement (RM m) Balance She
Page 110 and 111: Regional Equity Strategy 4Q 2009 MI
Page 126 and 127: Regional Equity Strategy 4Q 2009 Si
Page 128 and 129: Regional Equity Strategy 4Q 2009 Th
Page 130 and 131: Regional Equity Strategy 4Q 2009 To
Page 142 and 143: Income Statement (Rp bn) Balance Sh
Page 144: Regional Equity Strategy 4Q 2009 2)
show all

Left Brain Right B - the DBS Vickers Securities Equities Research

Create successful ePaper yourself

Delete template?

Save as template?