Bank Central Asia: 3Q17 Review: Quality Above Everything
Bank Central Asia: 3Q17 Review: Quality Above Everything
(BBCA IJ)
3Q17 review: Quality above everything
For 3Q17, Bank Central Asia (BBCA) delivered a clean-cut net profit of IDR6,306.9bn
(+13.7% YoY), beating our estimate (IDR5,852.0bn) by 7.8%. BBCA’s reported total
Financials
operating profit in the quarter was IDR14.3tr, broadly in line with our expectation
(IDR14.4tr); SG&A expenses were IDR5.5tr, also in line with our estimate. Meanwhile,
Company Report
provisioning expenses were well-contained at IDR893.7bn, much lower than our
November 2, 2017 projection (IDR1.6tr). Indeed, BBCA’s asset quality metrics were well-controlled
(precautionary loan ratio declined from 2.5% to 1.8%). We revise down our FY17
provision expense estimate by 32.3% to IDR2.62tr (from IDR3.87tr). We firmly believe
(Maintain) Trading Buy that BBCA is the most predictable bank among listed peers, supported by its strong
management team and stellar deposit franchise.
Target Price (12M, IDR) 23,610 Key points on operations
Share Price (11/1/17, IDR) 21,325 During 3Q17, we noticed management’s continued appetite for safe growth and reduced
concerns over the bank’s liquidity situation. Key points are as follows.
Expected Return 10.7% BCA added another 1.4% QoQ growth to its loan book (YTD growth of 5.7%).
The bank’s lending growth was primarily driven by the consumer segment (up
3.0% QoQ), which reinforces our view that the bank is gearing up with safety in
mind (albeit with lower margins).
Consensus OP (17F, IDRtr) 29.1
Deposit growth picked up 0.4% QoQ, which is clear evidence that the bank is
EPS Growth (17F, %) 13.8 comfortable with its liquidity situation. In particular, we saw muted growth of
P/E (17F, x) 22.4 time deposits (up 0.8% QoQ) and negative current account growth (down 2.6%
Industry P/E (17F, x) 14.6 QoQ).
Benchmark P/E (17F, x) 17.5
Net interest margin dropped 7bps QoQ to 6.19%. Two key factors led to the
Market Cap (IDRbn) 525,768.1
squeeze: falling market yields and growth skewed towards safe borrowers (i.e.,
Shares Outstanding (mn) 24,655.0 consumer loans). Given the government’s intention to lower market yields
Free Float (mn) 10,613.9 combined with management’s focus on low yield-bearing consumer loans, we
Institutional Ownership (%) 18.6 expect to see continued pressures on margins.
Beta (Adjusted, 24M) 0.9
BBCA’s asset quality was a mixed bag. NPL ratio picked up 6bps to 1.53%, but
52-Week Low (IDR) 13,950
precautionary loan ratio improved 72bps QoQ to 1.77%. Assuming BBCA applied
52-Week High (IDR) 21,375
the minimum provisioning guidelines, the bank would have incurred write-back
(%) 1M 6M 12M of provisions. That being said, we suspect BBCA still maintained conservative
Absolute 5.0 19.1 38.0 provisioning standards during the quarter. We see limited issues with its overall
Relative 2.7 12.8 26.5 credit quality and provisioning burden in 4Q17. We lower our provision expense
forecasts for FY17 by 32.3% to IDR2.62tr (from IDR3.87tr) and for FY18 by 15.2%
to IDR2.47tr (from IDR2.91tr).
(D-1yr=100) JCI BBCA
140
130 Maintain Trading Buy on fading credit quality concerns
120
110 The macro backdrop remains favorable, and we expect BBCA’s credit quality
100 improvement to drive improved earnings. We maintain our Trading Buy call and
90
raise our target price to IDR23,610 (from IDR21,850). Our target price was derived
11/16
11/16
12/16
1/17
1/17
2/17
3/17
3/17
4/17
5/17
5/17
6/17
7/17
8/17
8/17
9/17
10/17
10/17
PT. Mirae Asset Sekuritas Indonesia FY (Dec.) 12/13 12/14 12/15 12/16 12/17F 12/18F
Banks Total OP (IDRbn) 34,366.5 41,366.5 47,865.2 53,767.0 56,706.2 60,336.6
PPOP (IDRbn) 19,740.8 22,980.7 26,162.1 30,400.5 32,001.8 34,181.1
Taye Shim Pre-tax profit (IDRbn) 17,815.6 20,741.1 22,657.1 25,839.2 29,381.5 31,714.7
+62-21-515-3281 Net Profit (IDRbn) 14,253.8 16,485.9 18,018.7 20,605.7 23,447.5 25,315.8
[email protected]
EPS (IDR) 578 669 731 836 951 1,027
BPS (IDR) 2,524 3,062 3,625 4,560 5,367 6,210
P/E (x) 13.6 19.6 18.2 18.5 22.4 20.8
P/B (x) 3.1 4.3 3.7 3.4 4.0 3.4
ROE (%) 25.0 23.9 21.8 20.4 19.1 17.7
ROA (%) 3.0 3.1 3.1 3.2 3.3 3.1
Note: NP refers to net profit attributable to controlling interests
Source: Company data, Mirae Asset Sekuritas Indonesia Research estimates
November 2, 2017 Bank Central Asia
Figure 1. Loan growth by segment (quarterly) Figure 2. Deposit growth by segment (quarterly)
(QoQ, %) (QoQ, %)
20 25
3Q17 3Q17
2Q17 2Q17
15 3.0 20
1Q17 1Q17 0.8
10 15
11.5 12.0
1.4
5 0.5 10
5.4 1.2 6.0 0.4
2.5 1.9
0 5 1.8 6.9
-1.5 -1.8 8.4
-4.7 6.4
3.7
-5 0 0.9
-0.8 -0.5
-10 -5 -2.6
Corporate Commercial Consumer Total Savings Current account Time deposits Total
Source: Company data, Mirae Asset Sekuritas Indonesia Research Source: Company data, Mirae Asset Sekuritas Indonesia Research
300 2.0
6.5
250
1.5
6.0 3Q17: 200
6.2%
150 1.0
5.5
100
0.5
50
5.0
0 0.0
4.5
1Q10 1Q11 1Q12 1Q13 1Q14 1Q15 1Q16 1Q17
Source: Company data, Mirae Asset Sekuritas Indonesia Research Source: Company data, Mirae Asset Sekuritas Indonesia Research
(%) (
(IDR)
60 25,000 4.0x
54.6 3.5x
55 20,000
52.4 51.7
50.6 3.0x
50 48.1 48.7 48.1 48.8 48.2 48.3
47.8
47.6 2.5x
46.6 46.0 46.2 46.2 15,000
44.6 45.0
45 43.6 44.1 44.2
43.5
43.4
10,000
40
5,000
35
30 0
1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 1Q16 3Q16 1Q17 3Q17 4/04 4/06 4/08 4/10 4/12 4/14 4/16 4/18
Source: Company data, Mirae Asset Sekuritas Indonesia Research Source: Mirae Asset Sekuritas Indonesia Research
APPENDIX 1
Disclosures
As of the publication date, PT. Mirae Asset Sekuritas Indonesia, and/or its affiliates do not have any special interest with the subject company and do not
own 1% or more of the subject company's shares outstanding.
Analyst Certification
Opinions expressed in this publication about the subject securities and companies accurately reflect the personal views of the Analysts primarily responsible
for this report. PT. Mirae Asset Seukritas Indonesia (“Mirae Asset Daewoo”) policy prohibits its Analysts and members of their households from owning
securities of any company in the Analyst’s area of coverage, and the Analysts do not serve as an officer, director or advisory board member of the subject
companies. Except as otherwise specified herein, the Analysts have not received any compensation or any other benefits from the subject companies in the
past 12 months and have not been promised the same in connection with this report. No part of the compensation of the Analysts was, is, or will be directly
or indirectly related to the specific recommendations or views contained in this report but, like all employees of Mirae Asset Daewoo, the Analysts receive
compensation that is determined by overall firm profitability, which includes revenues from, among other business units, the institutional equities,
investment banking, proprietary trading and private client division. At the time of publication of this report, the Analysts do not know or have reason to
know of any actual, material conflict of interest of the Analyst or Mirae Asset Daewoo except as otherwise stated herein.
Disclaimers
This report is published by Mirae Asset Daewoo, a broker-dealer registered in the Republic of Indonesia and a member of the Indonesia Stock Exchange.
Information and opinions contained herein have been compiled in good faith and from sources believed to be reliable, but such information has not been
independently verified and Mirae Asset Daewoo makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy,
completeness or correctness of the information and opinions contained herein or of any translation into English from the Indonesian language. In case of an
English translation of a report prepared in the Indonesian language, the original Indonesian language report may have been made available to investors in
advance of this report.
The intended recipients of this report are sophisticated institutional investors who have substantial knowledge of the local business environment, its
common practices, laws and accounting principles and no person whose receipt or use of this report would violate any laws and regulations or subject
Mirae Asset Daewoo and its affiliates to registration or licensing requirements in any jurisdiction shall receive or make any use hereof.
This report is for general information purposes only and it is not and shall not be construed as an offer or a solicitation of an offer to effect transactions in
any securities or other financial instruments. The report does not constitute investment advice to any person and such person shall not be treated as a client
of Mirae Asset Daewoo by virtue of receiving this report. This report does not take into account the particular investment objectives, financial situations, or
needs of individual clients. The report is not to be relied upon in substitution for the exercise of independent judgment. Information and opinions contained
herein are as of the date hereof and are subject to change without notice. The price and value of the investments referred to in this report and the income
from them may depreciate or appreciate, and investors may incur losses on investments. Past performance is not a guide to future performance. Future
returns are not guaranteed, and a loss of original capital may occur. Mirae Asset Daewoo, its affiliates and their directors, officers, employees and agents do
not accept any liability for any loss arising out of the use hereof.
Mirae Asset Daewoo may have issued other reports that are inconsistent with, and reach different conclusions from, the opinions presented in this report.
The reports may reflect different assumptions, views and analytical methods of the analysts who prepared them. Mirae Asset Daewoo may make investment
decisions that are inconsistent with the opinions and views expressed in this research report. Mirae Asset Daewoo, its affiliates and their directors, officers,
employees and agents may have long or short positions in any of the subject securities at any time and may make a purchase or sale, or offer to make a
purchase or sale, of any such securities or other financial instruments from time to time in the open market or otherwise, in each case either as principals or
agents. Mirae Asset Daewoo and its affiliates may have had, or may be expecting to enter into, business relationships with the subject companies to provide
investment banking, market-making or other financial services as are permitted under applicable laws and regulations.
No part of this document may be copied or reproduced in any manner or form or redistributed or published, in whole or in part, without the prior written
consent of Mirae Asset Daewoo.
Distribution
United Kingdom: This report is being distributed by Mirae Asset Securities (UK) Ltd. in the United Kingdom only to (i) investment professionals falling within
Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”), and (ii) high net worth companies and other
persons to whom it may lawfully be communicated, falling within Article 49(2)(A) to (E) of the Order (all such persons together being referred to as “Relevant
Persons”). This report is directed only at Relevant Persons. Any person who is not a Relevant Person should not act or rely on this report or any of its
contents.
United States: This report is distributed in the U.S. by Mirae Asset Securities (USA) Inc., a member of FINRA/SIPC, and is only intended for major institutional
investors as defined in Rule 15a-6(b)(4) under the U.S. Securities Exchange Act of 1934. All U.S. persons that receive this document by their acceptance
thereof represent and warrant that they are a major institutional investor and have not received this report under any express or implied understanding that
they will direct commission income to Mirae Asset Daewoo or its affiliates. Any U.S. recipient of this document wishing to effect a transaction in any
securities discussed herein should contact and place orders with Mirae Asset Securities (USA) Inc., which accepts responsibility for the contents of this report
in the U.S. The securities described in this report may not have been registered under the U.S. Securities Act of 1933, as amended, and, in such case, may not
be offered or sold in the U.S. or to U.S. persons absent registration or an applicable exemption from the registration requirements.
Hong Kong: This document has been approved for distribution in Hong Kong by Mirae Asset Securities (HK) Ltd., which is regulated by the Hong Kong
Securities and Futures Commission. The contents of this report have not been reviewed by any regulatory authority in Hong Kong. This report is for
distribution only to professional investors within the meaning of Part I of Schedule 1 to the Securities and Futures Ordinance of Hong Kong (Cap. 571, Laws
of Hong Kong) and any rules made thereunder and may not be redistributed in whole or in part in Hong Kong to any person.
All Other Jurisdictions: Customers in all other countries who wish to effect a transaction in any securities referenced in this report should contact Mirae Asset
Daewoo or its affiliates only if distribution to or use by such customer of this report would not violate applicable laws and regulations and not subject Mirae
Asset Daewoo and its affiliates to any registration or licensing requirement within such jurisdiction.
Mirae Asset Securities (USA) Inc. Mirae Asset Wealth Management (USA) Inc. Mirae Asset Wealth Management (Brazil) CCTVM
810 Seventh Avenue, 37th Floor 555 S. Flower Street, Suite 4410, Rua Funchal, 418, 18th Floor, E-Tower Building Vila
New York, NY 10019 Los Angeles, California 90071 Olimpia
USA USA Sao Paulo - SP
04551-060
Brasil
Tel: 1-212-407-1000 Tel: 1-213-262-3807 Tel: 55-11-2789-2100
PT. Mirae Asset Sekuritas Indonesia Mirae Asset Securities (Singapore) Pte. Ltd. Mirae Asset Securities (Vietnam) LLC
Equity Tower Building Lt. 50 6 Battery Road, #11-01 7F, Saigon Royal Building
Sudirman Central Business District Singapore 049909 91 Pasteur St.
Jl. Jend. Sudirman, Kav. 52-53 Jakarta Selatan Republic of Singapore District 1, Ben Nghe Ward, Ho Chi Minh City
12190 Vietnam
Indonesia
Tel: 62-21-515-3281 Tel: 65-6671-9845 Tel: 84-8-3911-0633 (ext.110)
Mirae Asset Securities Mongolia UTsK LLC Mirae Asset Investment Advisory (Beijing) Co., Ltd Beijing Representative Office
#406, Blue Sky Tower, Peace Avenue 17 2401B, 24th Floor, East Tower, Twin Towers 2401A, 24th Floor, East Tower, Twin Towers
1 Khoroo, Sukhbaatar District B12 Jianguomenwai Avenue, Chaoyang District B12 Jianguomenwai Avenue, Chaoyang District
Ulaanbaatar 14240 Beijing 100022 Beijing 100022
Mongolia China China