Professional Documents
Culture Documents
EQUITY RESEARCH 1
Bank Central Asia Tbk
Tabel 1. Ikhtisar Laporan Keuangan
Ikhtisar Finansial (Rp miliar) 2008A 2009A 2010E 2011F 2012F
Pendapatan bunga 16,628 19,447 23,053 29,641 32,910
Laba bersih 1,222 2,484 5,403 5,859 6,807
Kredit 106,342 113,923 136,763 161,627 190,373
Dana pihak ketiga 163,164 188,469 211,915 241,742 276,144
Stock Focus
EQUITY RESEARCH 2
Bank Central Asia Tbk
Grafik 1. LDR BBNI saat ini dalam trend naik sejak Dec 2009, dengan
disetujuinya Right Issue maka pendanaan akan cukup untuk mendanai
ekspansi kredit dan meningkatkan LDR.
76%
74.6%
74%
Stock Focus
72%
71.7%
70%
68.6% 68.5%
69.5% 67.9%
68%
66%
64%
64.1%
62%
60% Dec-08
Mar-09
Jun-09
Sep-09
Dec-09
Mar-10
Jun-10
Sumber : Laporan Keuangan Perseroan
100
11.0 8.5 1 0.1 11.8 11.7 9.4 9.0
0
Dec-08 Mar-09 Jun-09 Sep-09 Dec-09 Mar-10 Jun-10
Modal Kerja Investasi Konsumen Sindikasi, dll
100
90 26 24 23 24 24 23 29
80
70
60 30 31 32 31 31
32 31
50
40
30
20 42 46 46 44 45 46 40
10
0
Dec-08 Mar-09 Jun-09 Sep-09 Dec-09 Mar-10 Jun-10
Deposito Tabungan Giro (%)
EQUITY RESEARCH 3
Bank Central Asia Tbk
Grafik 4. Efficiency Ratio (BOPO) mengalami peningkatan. Meningkatnya
Pendapatan Operasional sebesar 48% membuat BOPO berada di level 78%
lebih baik dibanding Q2 2009 sebesar 87%. Efisiensi yang dilakukan BBNI
berdampak singnifikan terhadap ROE.
25.4
24.3
95.1
93.2
Stock Focus
91.5
90.2
16.1 16.8
16.7 16.4
86.7
86.9
85 84.9
9
6.3 8.1 78
77.1
4.2
Mar-08 Jun-08 Sep-08 Dec-08 Mar-09 Jun-09 Sep-09 Dec-09 Mar-10 Jun-10
53.5%
51.8%
50.4%
49.1%
49.8%
46.2%
40.2%
Grafik 6. NPL BBNI turun baik dari jumlah maupun persentase. NPL di Q2
2010 turun menjadi 4,3% disebabkan membaiknya kondisi ekonomi.
Penurunan NPL berdampak pada penurunan biaya provisi. Hal ini turut
mendorong pertumbuhan laba bersih BBNI.
6.4%
5.6% 5.5%
4.7% 4.6%
4.9%
4.3%
3,269
4,194 5,159 3,566
3,278 3,282
1,558 3,895
790 1,147 1,274 951
609 1,010
1,528 1,595 1,328 1,424 1,258 1,607
1,136
EQUITY RESEARCH 4
Bank Central Asia Tbk
Grafik 7. NPL Kredit Usaha Kecil justru mengalami penurunan, dan lebih
baik dibanding jenis kredit Korporat, Menengah dan Konsumsi yang naik
tipis.
10.6
10.2
9.5
8.6 8.35 8.5
8.2
Stock Focus
6.5 5.5
4.9 5.8 4.88
3.8 3.9 4.2 4.7 3.8
4.4 4 3.71
3.4 3.6 3.6 3.4
2.8 1.3 1.53
1.6
5,596 6,422 6,668 7,858 5,762 5,542 5,290
105.8% 110.0%
100.5% 101.0%
D ec - 08
M ar- 09
Jun - 09
Sep- 09
D ec - 09
M ar- 10
Jun - 10
LLR (Rp Bn) Coverage Ratio
EQUITY RESEARCH 5
Bank Central Asia Tbk
Proyeksi Kinerja Keuangan
(Rp miliar) 2008A 2009A 2010E 2011F 2012F
Kas 4,428 4,903 5,298 6,044 6,904
Penempatan pada BI dan Bank Lain 22,642 29,622 31,299 34,429 37,872
Surat berharga yang dimiliki 9,874 19,198 22,501 25,877 29,793
Obligasi pemerintah 34,655 31,040 30,227 29,437 28,669
Stock Focus
EQUITY RESEARCH 6
HEAD OFFICE RESEARCH DIVISION
Reliance Building Andrew Siahaan andrew@reliance-securities.com
Jl. Pluit Kencana No. 15A, Pluit
Jasa Adhi Mulya jasa@reliance-securities.com
Penjaringan
Jakarta 14450 Gina Novrina Nasution gina@reliance-securities.com
T +62 21 661 7768
Andy Wibowo Gunawan andy.gunawan@reliance-securities.com
F +62 21 661 9884
Stock Focus
EQUITY DIVISION
Universitas Pembangunan Nasional “Veteran” Universitas Kristen Duta Wacana Universitas Muhammadiyah Malang
Jakarta Jl. Wahidin Sudiro Husodo, Yogyakarta Jl. Raya Tlogomas 246, Malang
Jl. RS Fatmawati, Pondok Labu Jak-Sel 12450 55224 T +62 341 464318-9
T + 62 21 7656971 ext. 197 T + 62 274 563 929 F +62 341 460782
F + 62 21 7656971 ext. 138 F + 62 274 513 235
Universitas Brawijaya
Universitas Surabaya Universitas Siliwangi Tasikmalaya Jl. Veteran, Malang 65145
Jl. Raya Kalirungkut, Surabaya 60293 Jl. Siliwangi No. 24, Tasikmalaya 46151 T +62 341 551611, 575777
T + 62 31 298 1203 T + 62 265 323685 F +62 341 565420
F + 62 31 298 1204 F + 62 265 323534
STIE Malangkucecwara
Universitas Muhammadiyah Gresik Universitas Negeri Malang Jl. Terusan Candi Kalasan, Malang
Jl. Sumatra 101 GKB, Gresik 61121 Jl. Surabaya No. 6 Malang 65145 65142
T + 62 31 395 1414 T + 62 341 585914 T +62 341 491813
F + 62 31 395 2585 F + 62 341 552888 F +62 341 495619
Disclaimer :
The information contained in this report has been obtained from public sources believed to be reliable and
the opinions contained herein are expressions of belief based on such information. No representation or
warranty, express or implied, is made that such information or opinions is accurate, complete or verified
and it should not be relied upon as such. This report does not constitute a prospectus or other offering
document or an offer or solicitation to buy or sell any securities or other investments. Information and
opinions contained in this report are published for reference of the recipients and are not to be relied upon
as authoritative or without the recipient’s own independent verification or taken in substitution for the
exercise of judgment by the recipient.
EQUITY RESEARCH 7