Post on 26-Feb-2018
transcript
7/25/2019 May Bank Kim Eng.pdf
1/19
November 25, 2015
STR
ATEGY
RESEARCH|
Indonesia
SEE PAGE 17 FOR IMPORTANT DISCLOSURES AND ANALYST CERTIFICATIONS
Indonesia Strategy
Every Cloud Has A Silver Lining
More positive on the market, with catalysts expected from
2016 economic & earnings recoveries. Index target at 6,000,
14.9x FY17 P/E. Top picks: AALI, ACES, ASII, BBRI, BSDE,
GGRM, JSMR, LPCK, TLKM & WSKT.
Worst case already priced in. Expect further economic &
earnings improvements in 4Q15/2016.
Further monetary easing possible in 1Q16.
More positiveWe have turned more positive on the market as we believe the
worst case has been priced in. Our index target is 6,000, 14.9x
2017 P/E or 1SD above its 6-year mean. We like interest-rate-
sensitive, infrastructure, cigarette and telecommunication sectors.
Our top picks are AALI, ACES, ASII, BBRI, BSDE, GGRM, JSMR, LPCK,
TLKM and WSKT.
Gradual recoveryGDP growth stabilised at 4.73% in 3Q15. We anticipate an uptick to
4.86% in 4Q15. IDR has been stable and we expect no big bang on
the currency from any Fed rate hike. On corporate earnings, we
forecast earnings recovery to continue in 4Q15 and 2016. We
forecast market EPS to grow 11% YoY in 2016, led by domestic
sectors.
Further monetary easing possible
Following a 50bp cut in the reserve requirement in the last
monthly meeting, we think BI will start cutting its benchmark rate
in 1Q16, given high real rates and lower external risks. A total cut
of 50bps is possible in 2016, in our view. ASII, banks and property
stocks should benefit.
Long-term outlook intactWe believe the economic outlook is still positive. The government
continues to promote infrastructure projects, with 2.4% of GDP set
aside in 2016 budget. It is also trying to simplify the investment-
licensing process. Regulated annual minimum-wage increases,
which are based on GDP growth and inflation, should be positivefor investment climate. AALI, BEST, KLBF, LPPF, MAPI, and RALS will
be beneficiaries.
Analyst
JCI vs MSCI
Isnaputra Iskandar(62) 21 2557 1129
isnaputra.iskandar@maybank-ke.co.id
580
620
660
700
740
780
820
860
900
4,000
4,200
4,400
4,600
4,800
5,000
5,200
5,400
5,600
Nov-13 Mar-14 Jul-14 Nov-14 Mar-15 Jul-15
Jakarta Composite Index - (LHS) MSCI Asia ex JP - (RHS)
Ticker Rating Mkt cap* Price** TP**
+/- toTP (%)
P/E (x) P/BV (x) Yield (%) EPS growth (%) ROE (%)
2015F 2016F 2015F 2016F 2016F 2015F 2016F 2015F 2016F
1 AALI IJ BUY 2,110 18,250 24,000 31.5 44.6 17.4 2.4 2.2 0.9 -74.2 156.1 5.5 12.9
2 ACES IJ BUY 944 750 850 13.3 22.9 20.2 4.5 3.8 0.7 1.3 13.2 19.8 18.8
3 ASII IJ BUY 18,722 6,300 7,500 19.0 15.8 13.5 2.4 2.2 2.9 -15.7 17.1 15.5 16.5
4 BBRI IJ BUY 19,919 11,000 13,000 18.2 11.0 10.4 2.3 2.0 2.7 1.8 5.7 23.2 20.8
5 BSDE IJ BUY 2,366 1,675 2,100 25.4 13.0 12.1 1.7 1.5 0.9 -35.0 7.2 12.9 12.3
6 GGRM IJ BUY 7,238 51,250 60,000 17.1 17.8 15.6 2.7 2.4 2.0 3.0 14.6 15.1 15.4
7 JSMR IJ BUY 2,508 5,025 6,500 29.4 25.9 19.6 3.2 2.9 1.6 -5.9 31.9 12.4 14.7
8 LPCK IJ BUY 399 7,800 11,000 41.0 5.6 5.5 1.5 1.2 0.0 15.8 2.7 26.7 21.5
9 TLKM IJ BUY 21,569 2,915 3,300 13.2 17.8 16.1 3.7 3.3 2.0 12.8 10.5 21.0 20.210 WSKT IJ BUY 1,402 1,735 2,200 26.8 23.9 19.9 2.2 2.4 0.5 59.3 47.8 9.0 12.0
Total 60 cos (simple average) 17.4 14.2 3.7 2.5 3.2 9.8 24.2 18.1 17.8Total 60 cos (aggregate) 15.1 13.6 2.4 2.4 2.2 6.8 10.9 16.1 16.3
Pricing as of 20 November 2015* In USD; ** in IDR
Source: Bloomberg & Maybank KE
7/25/2019 May Bank Kim Eng.pdf
2/19
November 25, 2015 2
Strategy Research
Economic update
The economy has started to improve. Although still vulnerable to internal
and external shocks, we believe that the worst is behind us and has been
factored in by the market.
GDP growth stabilisingThe economy grew 4.73% YoY in 3Q15, below the governments estimate of
4.85%. Still, it didnt deteriorate from 1Q15s +4.71% and 2Q15s +4.67%.
Rising government spending and investments were behind the slight
improvement. Government spending grew 6.56% YoY in 3Q15, beating
2Q15s 2.13% YoY. The increase was felt in domestic cement sales, which
started to grow MoM in August. Investments grew 4.62% YoY in 3Q15, also
higher than 2Q15s 3.69%. Even though 3Q15 FDI was still down 0.8% YoY, it
was up 0.4% QoQ. Another GDP component, non-profit institutions serving
households, grew 4.62% YoY, an improvement over 2Q15s 3.69%.
The same could not be said about household consumption, exports and
imports. Household consumption grew 4.96% YoY, relatively in line with2Q15s 4.97%. The effects were felt in car and motorcycle sales, down
17.7% and 11.0% YoY in 3Q15. Exports declined another 0.69% YoY
(2Q15: -0.09% YoY), following persistently lower commodity prices. Imports
were down 6.11% YoY (2Q15: -6.98% YoY) due to the domestic economic
slowdown and weakening currency.
Figure 1: GDP stabilised in 3Q15
Source: Bloomberg
Figure 2: 3Q15 GDP breakdown
Source: BPS
Figure 3: Domestic cement sales started to grow in August
Source: Bloomberg & Maybank KE
Figure 4: Stable FDI in 3Q15
Source: Investment Coordinating Board
0.00%
1.00%
2.00%
3.00%
4.00%
5.00%
6.00%
7.00%
1Q11
2Q11
3Q11
4Q11
1Q12
2Q12
3Q12
4Q12
1Q13
2Q13
3Q13
4Q13
1Q14
2Q14
3Q14
4Q14
1Q15
2Q15
3Q15
Householdconsumption,
55.0%
Non-profitinstitutions
servinghousehold,
1.1%Investments,
33.3%
Government
spending,9.8%
Exports, 20.7%
Imports, -19.9%
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
Jan-05
Jul-05
Jan-06
Jul-06
Jan-07
Jul-07
Jan-08
Jul-08
Jan-09
Jul-09
Jan-10
Jul-10
Jan-11
Jul-11
Jan-12
Jul-12
Jan-13
Jul-13
Jan-14
Jul-14
Jan-15
Jul-15
Mn tonnes
Monthly sales 12-month MA
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15
(USDm)
Primary Sector Secondary Sector Tertiary Sector
7/25/2019 May Bank Kim Eng.pdf
3/19
November 25, 2015 3
Strategy Research
Figure 5: Domestic 4W sales
Source: Bloomberg & Maybank KE
Figure 6: and 2W sales
Source: Bloomberg & Maybank KE
Figure 7: More than 50% of exports are commodities
Source: BI & Maybank KE
Figure 8: Oil prices remain weak
Source: Bloomberg
Figure 9: Coal prices have been heading south
Source: Global coal
Figure 10: CPO prices are propped up by El Nino
Source: Bloomberg
Growth to resume in 4Q15
Our economist, Juniman (juniman@bankbii.com), expects the economy to
improve by 4.86% YoY in 4Q15. The recovery would be led by higher
government capex and economic stimulus. It should be further supported
by better commodity prices and exports, along with improvements in the
US and European economies.
0
20,000
40,000
60,000
80,000
100,000
120,000
Jan03
Sep03
May04
Jan05
Sep05
May06
Jan07
Sep07
May08
Jan09
Sep09
May10
Jan11
Sep11
May12
Jan13
Sep13
May14
Jan15
Sep15
Units
Monthly sales 12-month MA
0
100,000
200,000
300,000
400,000
500,000
600,000
700,000
800,000
Jan03
Sep03
May04
Jan05
Sep05
May06
Jan07
Sep07
May08
Jan09
Sep09
May10
Jan11
Sep11
May12
Jan13
Sep13
May14
Jan15
Sep15
Units
Monthly sales 12-month MA
Oil & gas
10%
Hardcommodities
26%
Softcommodities
18%
Manufactureproducts
46%
0
20
40
60
80
100
120
140
Jan-
14
Fe
b-
14
Mar-
14
Apr-
14
May-
14
Jun-
14
Ju
l-14
Aug-
14
Sep-
14
Oc
t-
14
Nov-
14
Dec-
14
Jan-
15
Fe
b-
15
Mar-
15
Apr-
15
May-
15
Jun-
15
Ju
l-15
Aug-
15
Sep-
15
Oc
t-
15
Nov-
15
USD/bbl
40.045.0
50.0
55.0
60.0
65.0
70.0
75.0
80.0
85.0
90.0
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
USD/tonne
1,500
1,700
1,900
2,100
2,300
2,500
2,700
2,900
3,100
Jan-
14
Fe
b-
14
Mar-
14
Apr-
14
May-
14
Jun-
14
Ju
l-14
Aug-
14
Sep-
14
Oc
t-
14
Nov-
14
Dec-
14
Jan-
15
Fe
b-
15
Mar-
15
Apr-
15
May-
15
Jun-
15
Ju
l-15
Aug-
15
Sep-
15
Oc
t-
15
Nov-
15
MYR/tonne
mailto:juniman@bankbii.commailto:juniman@bankbii.commailto:juniman@bankbii.commailto:juniman@bankbii.com7/25/2019 May Bank Kim Eng.pdf
4/19
November 25, 2015 4
Strategy Research
Figure 11: Budget absorption at 60% in 9M15
Source: Ministry of Finance & Maybank KE
Figure 12: GDP to start recovering in 4Q15
Source: BPS & Maybank KE
More stable IDR
The currency has been stable since the beginning of October. It does not
seem at risk of being tossed and turned by any rate hike by the Fed in
December. Its stability is helped, among other things, by an improving CAD
to 1.9% of GDP in 3Q15, down from 2Q15s -2.0% and 3Q14s -3.0%. Bank
Indonesia (BI) estimates that CAD will end the year at 2% of GDP.
Figure 13: Volatility is back to pre-October levels
Source: Bloomberg & Maybank KE
Figure 14: A more stable currency
Source: Bloomberg
Figure 15: A trade surplus helps..
Source: Bloomberg
Figure 16:..as is a better CAD
Source: Bloomberg
19%
39%
60%
0%
10%
20%
30%
40%
50%
60%
70%
1Q15 1H15 9M15
4.72%
4.67%
4.73%
4.86%
5.04%
4.40%
4.50%
4.60%
4.70%
4.80%
4.90%
5.00%
5.10%
1Q15 2Q15 3Q15 4Q15F 2016F
0.0%
0.2%
0.4%
0.6%
0.8%
1.0%
1.2%
1.4%
1.6%
1.8%
2.0%
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
11,000
11,500
12,000
12,500
13,00013,500
14,000
14,500
15,000
Jan-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
IDR/USD
(3,000)
(2,000)
(1,000)
0
1,000
2,000
3,000
4,000
Jan-
08
May-
08
Sep-
08
Jan-
09
May-
09
Sep-
09
Jan-
10
May-
10
Sep-
10
Jan-
11
May-
11
Sep-
11
Jan-
12
May-
12
Sep-
12
Jan-
13
May-
13
Sep-
13
Jan-
14
May-
14
Sep-
14
Jan-
15
May-
15
Sep-
15
USD m
(12,000)
(10,000)
(8,000)
(6,000)
(4,000)
(2,000)
0
2,000
4,000
6,000
Mar-
08
Ju
l-08
Nov-
08
Mar-
09
Ju
l-09
Nov-
09
Mar-
10
Ju
l-10
Nov-
10
Mar-
11
Ju
l-11
Nov-
11
Mar-
12
Ju
l-12
Nov-
12
Mar-
13
Ju
l-13
Nov-
13
Mar-
14
Ju
l-14
Nov-
14
Mar-
15
Ju
l-15
USD m
7/25/2019 May Bank Kim Eng.pdf
5/19
November 25, 2015 5
Strategy Research
Figure 17: Foreign ownership remains high in bond markets
Source: Bloomberg & Maybank KE
Figure 18: Foreign flows into equity markets
Source: Bloomberg
Low inflation + stable currency = lower rate?
Low inflation on the cardsFollowing Septembers deflation, Octobers CPI contracted another 0.08%
MoM, but up 6.25% YoY. So far, since the beginning of the year, the YoY
inflation has been stable at 6.3-7.3%. We believe the year-end YoY
inflation could be below 4% due to, among other things, high base effect.
Assuming the next two months inflation comes in at 0.5-1.0%, year-end
inflation could be 3.2-3.7%.
Our house currently forecasts 3.2% vs the BIs 3.6%. The likelihood of a
3.2% year-end rate is quite good, as MoM inflation in December is usually
less than Lebaran-month inflation. Inflation in July, the month of Lebaran
this year, was 0.9%.
Widening gap
With the BI rate at 7.5% and YoY inflation of 6.3% in October, the real
benchmark rate was 1.2%. If inflation ends the year at 3.2-3.7%, the real
rate could reach 3.7-4.2%.
But such a high rate may not be sustainable. Monthly real rates in the last
six years averaged only 1.0%. Although there were times when the rate
breached 3.0%, as in Mar 2000 and Aug 2014, its high levels were not
sustainable, lasting, in fact, only one month.
The direction of inflation is more important for BI, in our view, than
prevailing inflation. Having said that, we think there is upside to ourinternal forecast of no-rate cut. We think BI might act either by end-2015
or the beginning of 1Q16.
There might be some concerns that IDR volatility could be an obstacle for
the rate cut, especially with the Fed has indicated a possible rate hike in
December. We are not much concerned on this because the guidance by
the Fed should be able to manage market expectation and should not be a
surprise factor when the rate is finally raised. On top of that, the latest
data suggests that IDR volatility (based on 5-day moving average) has
declined significantly in the last couple of weeks and we expect the
volatility to remain stable, if not decline.
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
0
100
200
300
400
500
600
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
(IDR tn) SBI (BI certificate) owned by non resident (LHS)
SBN (Govt bond) owned by non resident (LHS)
% Foreign ownership/Total outstanding (RHS)
-10
10
30
50
70
90
110
Jan10
May10
Sep10
Jan11
May11
Sep11
Jan12
May12
Sep12
Jan13
May13
Sep13
Jan14
May14
Sep14
Jan15
May15
Sep15
(IDR tn)
Cumulative Foreign net buy (sell) since Jan10
7/25/2019 May Bank Kim Eng.pdf
6/19
November 25, 2015 6
Strategy Research
Figure 19: CPI & MoM inflation
Source: Bloomberg
Figure 20: Real rates could be higher by year-end
Source: Bloomberg & Maybank KE
Beneficiaries of declining rates
A lower benchmark rate in Indonesia should be positive for ASII, banks andproperty companies, at least for sentiment.
ASII should benefit as 60-70% of its 2Ws and 4Ws are sold through
credit. Lower rates are not only good for its automotive division but also
financial services. Note that in 9M15 earnings from automotive and
financial services divisions accounted for 60% of ASIIs earnings.
Banks costs of funds could drop and NIMs temporarily improve, from a
time lag in adjusting lending rates. Among the big banks, BBRI has the
most time deposits in its customer deposits, followed by BBNI, BMRI and
BBCA.
Property companies tend to benefit as mortgages account for a chunkof their sales, except for SMRA. BSDE has the highest exposure of 40%,
followed by BKSL (36%), CTRA (35%), LPKR (21%), ASRI (21%) and SMRA
(5%).
Figure 21: Time deposits to total deposits
Source: Companies & Maybank KE
Figure 22: Payment methods
Company MortgageCash
instalmentsFull cash
ASRI 21% 54% 25%
BKSL 36% 51% 13%
BSDE 40% 50% 10%
CTRA 35% 57% 8%
LPKR 21% 59% 20%
SMRA 6% 80% 14%
Source: Companies & Maybank KE
Lower reserve requirement: indication of an easing policy
At its last monthly meeting, BI kept its benchmark rate at 7.5% but
lowered its reserve requirement by 0.5% to 7.5%. We took this to suggest:1) policy prudence, in view of a looming Fed rate hike in the near term;
and 2) its understanding of the need for monetary easing to stimulate the
economy.
-1.0%
-0.5%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
3.5%
0.0
20.0
40.0
60.0
80.0
100.0
120.0
140.0
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
CPI (LHS) MoM inflation (RHS)
-2.0%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
YoY inflation Real benchmark rate Nominal benchmark rate
45%
40%37%
25%
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
BBRI BBNI BMRI BBCA
7/25/2019 May Bank Kim Eng.pdf
7/19
November 25, 2015 7
Strategy Research
Liquidity in the banking sector is not tight, even though interbank rates
keep moving up (Figure 23), because 1) loan growth remains positive
(Figure 24) and 2) interbank loans are not a significant portion of banks
portfolios. We think easing the reserve requirement could increase
liquidity. The BI seems to be signalling that there should greater currency
stability before rates are cut. With an improving economy and year-endinflation potentially falling below 3%, we expect a rate cut in 1Q16.
Figure 23: Interbank rates remain high
Source: Bloomberg
Figure 24: Loans grew ~11% YoY in September
Source: BI & Myabank KE
2016 budget: unwavering commitment to infrastructure
Not much different
The 2016 state budget is not much different from 2015s in its size, sources
of income, budget allocations and budget deficit. The budget is IDR2,096t,up 5.6% YoY. Revenue target is IDR1,823t, up 3.5% YoY. Some 84.9% of this
will come from taxes and customs duties. The budget deficit is set at
IDR273t, or 2.2% of GDP.
The government continues to allocate money to core productive sectors.
Its infrastructure budget is IDR314t, up 8.0% YoY to form 15.0% of its total
budget or 2.4% of GDP. The budget for subsidies continues to slide, down
13.1% YoY to IDR201t.
5.5
6.0
6.5
7.0
7.5
8.0
8.5
9.0
Jan-14
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
Aug-14
Sep-14
Oct-14
Nov-14
Dec-14
Jan-15
Feb-15
Mar-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Sep-15
Oct-15
Oct-15
1-month 3-month 6-month
0%10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
0%
5%
10%
15%
20%
25%
30%
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
LDR (RHS) Loan growth (LHS)
7/25/2019 May Bank Kim Eng.pdf
8/19
November 25, 2015 8
Strategy Research
Figure 25: 2016 budget not much different from 2015
2015 (APBNP) 2016 (APBN) Change
ASSUMPTIONSGDP growth 5.7% 5.3% -0.4%
Exchange rate, IDR/USD 12,500 13,900 11.2%
Inflation 5.0% 4.7% -0.3%
SPN 3-month rate 6.2% 5.5% -0.7%
Oil price, USD/barrel 60 50 -16.7%
Oil lifting, 000 bpd 825 830 0.6%
Gas lifting, 000 boepd 1,221 1,155 -5.4%
STATE BUDGET, IDR t
A. REVENUES (IDRt) 1,762 1,823 3.5%
I. Domestic revenues 1,758 1,821 3.5%I.1. Tax & customs 1,489 1,547 3.9%
I.1. Non-tax & customs 269 274 1.8%
II. Grants 3 2 -39.4%
B. EXPENDITURES (IDRt) 1,984 2,096 5.6%I. Central government 1,320 1,326 0.4%
I.1. K/L (Kementerian & Lembaga) 796 784 -1.4%
I.1. Non K/L 524 541 3.3%
I.1.a. Subsidies 232 201 -13.1%
I.1.b. Interest payments 156 183 17.8%
I.1.c. Others 137 157 14.7%
II. Tranfers to regions & village funds 665 770 15.9%
C. SURPLUS (DEFICIT) 223 273 22.7%
Deficit to GDP 1.9% 2.2% 0.3%
Source: Ministry of Finance and Maybank KE
Figure 26: Infrastructure budget remains high
Source: Ministry of Finance & Maybank KE
Figure 27: at over 2% of GDP
Source: Ministry of Finance & Maybank KE
Realistic or not?
Given the low achievements this year, is the 2016 budget realistic? 10M15
revenue from taxes and customs was still less than 60% of the 2015 targetof IDR1,758t. Without expenditure cuts of at least 7%, we believe the
deficit could top 2.5% of GDP this year, way above the governmentstarget
of 1.9%.
The government has launched or will be launching stimulus measures
aimed at meeting its 2016 budget target and pump-priming the economy in
general. Initiatives include, among other things: 1) a tax amnesty, with the
supporting law to be finalised by end-2015; 2) a lower tax for asset
revaluation; 3) potential cuts in income tax for individuals; and 4)
prefunding of infrastructure projects which should be positive to stimulate
the economy and accelerate economic recovery, in our view.
On tax revenues from the tax amnesty and asset revaluation, the
government targets IDR60tn and IDR10tn, respectively. The figure suggests
2.2% and 0.4% of GDP in our estimate. Our conversations with a couple of
state-owned listed companies suggest that they are interested in
7.6%8.7%
9.8% 9.4% 9.5%
14.6% 15.0%
0
50
100
150
200
250
300
350
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
2010 2011 2012 2013 2014 2015F 2016F
Infrastructurebudget, IDR t
Infra budget/totalbudget
1.3%1.5%
1.7% 1.6%
1.7%
2.5% 2.4%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
2010 2011 2012 2013 2014 2015F 2016F
Infra budget /GDP
7/25/2019 May Bank Kim Eng.pdf
9/19
November 25, 2015 9
Strategy Research
participating in the asset revaluation programme, enticed by its lower tax
rates. Meanwhile, the effectiveness of the tax amnesty will partly depend
on government guarantees that the assets brought into Indonesia will not
be exposed to future lawsuits, in our view.
Figure 28: YTD tax income is less than 60% of the target
Source: Ministry of Finance
Figure 29: implying the state deficit will blow up withoutcapex cuts
2015F 2015 (APBNP)
Tax income 1,099 1,294
Customs 176 195
Non-tax & customs 269 269
Grants 3 3
Total 1,547 1,762
Expenditure 1,984 1,984Budget deficit 437 223
Budget deficit/GDP 3.7% 1.9%
Source: Ministry of Finance & Maybank KE
Economic stimulus
In order to stimulate the economy, the government has launched six
economic packages. Some policies, like those on investments, will have a
long-term impact, in our view.
Figure 30: Economic stimulus attempted by the government so far this year
No Economic stimulus Potential impact and stock(s) affected
1 Simplification of investment processes (including tax holidays and taxincentives) in Indonesia. There are also incentives for special economiczones.
Positive for Indonesia's investment competitiveness in the long term.
2 Lower income tax rate for exporters who deposit their money inIndonesia.
Positive for the currency as the policy will add dollar supply in thedomestic market. Mining companies such as ADRO, ANTM, INCO, ITMGand PTBA could be the biggest beneficiaries.
3 Lower retail energy prices (LPG, subsidised diesel and Pertalite). Positive for purchasing power, especially among low-income people.Companies which sell products to the mass market, such as RALS, INDF,GGRM, to benefit.
4 Lower non-subsidised diesel prices Coal companies (ADRO & ITMG) will be big beneficiaries of lower dieselprices. PTBA will also benefit but not as much.
5 Cuts in electricity prices and incentives for consumption during certainperiods.
Positive for SMGR, INTP, INDF.
6 Lower jet fuel prices More competitive domestic jet fuel prices. GIAA will be a bigbeneficiary as 35-40% of its costs are fuel-related.
7 Lower upstream gas prices through distribution efficiencies and lowering
governments revenue portion.
Positive for PGAS as it will remove overhang on potential cuts of its
distribution tariffs by the government.8 Setting annual minimum-wage increases based on inflation and
economic growth.Positive as it will reduce investment uncertainties and provide wage-cost visibility to corporates. Companies that stand to benefit includethose with a high proportion of labour costs such as AALI, LPPF, MAPI,KLBF and RALS. Industrial land companies such as DMAS and BEST shouldalso gain.
9 Discount on income tax for asset revaluation if it is done until end of2016. The normal tax rate is 10%, but it can be lowered to 3% (if doneuntil end of 2015), 4% (if done in 1H16) and 6% (if done in 2H16).
Positive, especially for highly-geared companies such as the Bakriegroup which includes BUMI & VIVA. Telco companies, especially TLKM,and two others with high debts (ISAT, EXCL), could be candidates ofasset-revaluation programme.
10 Removal of double taxation for REITs issued in Indonesia. More REIT listings in Indonesia with SMRA, PWON, LPKR being potentialcandidates.
Source: Bappenas and Maybank KE
773 758
1,294
0
200
400
600
800
1,000
1,200
1,400
YTD Oct 2014 YTD Oct 2015 Target 2015
7/25/2019 May Bank Kim Eng.pdf
10/19
November 25, 2015 10
Strategy Research
Earnings growth
Bottomed out
We think that corporate earnings bottomed out in 2Q15. We understand
that 3Q15 earnings, based on the companies we cover which have reported
results, were still down 2% YoY. Only banking, mining and telco earningsgrew YoY. However, the contractions in 3Q15 were better than 1Q15s -
10.1% and 2Q15s -8.6%, suggesting the worst is over.
Figure 31: Earnings bottomed out in 3Q15
Source: Companies & Maybank KE
Figure 32: A handful of sectors posted growth
Source: Companies & Maybank KE
Where could we miss, come next year?
We expect earnings to recover in 2016, in line with the economy. We are
eyeing growth of 7% in 2015 and 11% in 2016 vs consensus estimates of -9%
and +14%. But as 9M15 market EPS was still down 7% YoY, we think 2015growth could range between -5% and 0%. This would be below our forecast
with the potential culprits being the consumer, banking, infrastructure
(especially PGAS) and property sectors.
For 2016, market EPS could grow 11% YoY on the back of almost all
sectors, except cement, in our view. This is because recent years
oversupply is likely to persist. If 2015-16 EPS growth turns out to be 5% and
5-10% below our forecasts respectively, our 2016 earnings estimates could
be cut by 13-17%.
Figure 33: YoY earnings growth
1Q15 2Q15 3Q15 9M15 2015F9M15 -2015F 2016F
Automotive -16% -20% -16% -17% -16% -2% 17%
Cement -4% -26% -22% -18% -16% -2% 1%
Consumer -10% -3% -2% -5% 31% -41% 27%
Commodity -57% 2% -19% -31% -42% 9% 27%
Financial services 6% -10% 5% 1% 11% -11% 14%
Infrastructure -27% -24% -45% -32% 11% -43% 37%
Property 18% -46% -70% -34% 17% -50% 27%
Telco -44% 134% 90% 21% 14% 7% 16%
Others 11% 15% 36% 21% 12% 8% 19%
Market -10% -9% -2% -7% 7% -11% 11%
Source: Companies & Maybank KE
11%
3% 4%
1%
-10%-9%
-2%
-15%
-10%
-5%
0%
5%
10%
15%
1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15
7/25/2019 May Bank Kim Eng.pdf
11/19
November 25, 2015 11
Strategy Research
Index target and valuation
Index target and top picks
We set our new index target at 6,000, or 16.0-14.9x 2016-17 P/Es. Our
target is based on 1SD above the markets 6-year P/E mean of 14.0x.
During a recovery, the JCI can trade at up to 2SD above its mean.We are OVERWEIGHT on the interest-rate-sensitive automotive, banking
and property sectors, as well as infrastructure and telecommunications.
We are NEUTRAL on cement, commodities, consumer and retailers. Our top
picks are AALI, ACES, ASII, BBRI, BSDE, GGRM, JSMR, LPCK, TLKM and
WSKT.
Figure 34: Top picks and valuations
No Ticker Rating Mkt cap* Price** TP**+/- toTP (%)
P/E (x) P/BV (x) Yield (%) EPS growth (%) ROE (%)
2015F 2016F 2015F 2016F 2016F 2015F 2016F 2015F 2016F
1 AALI IJ BUY 2,110 18,250 24,000 31.5 44.6 17.4 2.4 2.2 0.9 -74.2 156.1 5.5 12.9
2 ACES IJ BUY 944 750 850 13.3 22.9 20.2 4.5 3.8 0.7 1.3 13.2 19.8 18.83 ASII IJ BUY 18,722 6,300 7,500 19.0 15.8 13.5 2.4 2.2 2.9 -15.7 17.1 15.5 16.5
4 BBRI IJ BUY 19,919 11,000 13,000 18.2 11.0 10.4 2.3 2.0 2.7 1.8 5.7 23.2 20.8
5 BSDE IJ BUY 2,366 1,675 2,100 25.4 13.0 12.1 1.7 1.5 0.9 -35.0 7.2 12.9 12.3
6 GGRM IJ BUY 7,238 51,250 60,000 17.1 17.8 15.6 2.7 2.4 2.0 3.0 14.6 15.1 15.4
7 JSMR IJ BUY 2,508 5,025 6,500 29.4 25.9 19.6 3.2 2.9 1.6 -5.9 31.9 12.4 14.7
8 LPCK IJ BUY 399 7,800 11,000 41.0 5.6 5.5 1.5 1.2 0.0 15.8 2.7 26.7 21.5
9 TLKM IJ BUY 21,569 2,915 3,300 13.2 17.8 16.1 3.7 3.3 2.0 12.8 10.5 21.0 20.2
10 WSKT IJ BUY 1,402 1,735 2,200 26.8 23.9 19.9 2.2 2.4 0.5 59.3 47.8 9.0 12.0
Total 60 cos (simple average) 17.4 14.2 3.7 2.5 3.2 9.8 24.2 18.1 17.8
Total 60 cos (aggregate) 15.1 13.6 2.4 2.4 2.2 6.8 10.9 16.1 16.3
Pricing as of 20 November 2015
* In USD; ** in IDR
Source: Bloomberg & Maybank KE
1. Astra Agro Lestari (AALI IJ).After a disappointing 2015, 2016 should be
much better, from a potential big drop in production triggered by severe
droughts, forest fires and prolonged smog. These may boost CPO prices.
Lesser production is also expected from smallholders, which own 43% of
Indonesiasplanted areas. These farmers cut their fertiliser usage this year
following lower margins. As the sectors bellwether with the highest
liquidity and market cap in the sector, AALIs share price will likely react
first to any positive sentiment. In addition, its plantations are well-
dispersed, with only 40% located in the severely affected areas. Rupiah
stability should also shield it from huge forex losses.
2. Ace Hardware (ACES IJ). Maintain BUY and IDR850 TP. We believe
cannibalisation risks will ease from a normalisation of store openings. We
also expect lower financing costs next year along with lower debt.
Competition is milder for home improvement and lifestyle retail segment
than for other non-food segments such as fashion and electronics. Even
with more moderate expansion, we expect ACES to retain its dominance. It
operated 116 stores as of Sep 2015 vs IKEAs one and DIB Pongs 13, mainly
in Greater Jakarta. The stocks 20.6x 2016 P/E is at a 10.4% discount to its
3-year mean of 23x.
Figure 35: AALI vs JCI
Source: Bloomberg
Figure 36: ACES vs JCI
Source: Bloomberg
3,500
4,000
4,500
5,000
5,500
6,000
12,000
14,000
16,000
18,000
20,000
22,000
24,000
26,000
28,000
30,000
32,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
AALI (LHS) JCI (RHS)
3,5
4,0
4,5
5,0
5,5
6,0
400
500
600
700
800
900
1,000
1,100
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
ACES (LHS) JCI (RHS)
7/25/2019 May Bank Kim Eng.pdf
12/19
November 25, 2015 12
Strategy Research
3. Astra International (ASII IJ).Maintain BUY and IDR7,500 TP. Its stock
retreat of more than 25% since its March peak has likely factored in weak
automotive demand. Domestic 4W and 2W sales bottomed out in Jun-Jul
and have been improving with new models. We forecast earnings growth of
17.1% and 17.4% for 2016-17, led by its automotive, financing and
plantation units.
4. Bank Rakyat Indonesia (BBRI IJ). We believe managements attention
to loan quality should protect its balance sheet. BBRI has managed to keep
its NPLs and special-mention loans stable at 2.2% and 6.9% respectively.
Whatsmore encouraging are the increase in its NPL coverage to 150% in
9M15 from 142% in 6M15. BBRI should be able to maintain this ratio in2016-17, provided there are no major setbacks in the economy. With EPS
growth set to improve in 2016-17 to 5.7% and 6.8% from 2015s 1.8%, it
remains one of our top BUYs with a TP of IDR13,000, at 12.3x FY16 P/E and
2.4x P/BV.
5. Bumi Serpong Damai (BSDE IJ). Maintain BUY with a TP of IDR2,100, at
a 35% discount to RNAV. BSDE remains our top pick among residential
property developers as its assets have monetisation potential. During an
economic slowdown, we prefer developers with strong balance sheets suchas BSDE. Its main appeal is its huge land bank in BSD City, Greater Jakarta,
where we believe BSDE can continue to capitalise on urbanisation. The
company is also expanding in other cities to diversify its portfolio.
6. Gudang Garam (GGRM IJ). Reiterate BUY with a TP of IDR60,000, at 18x
FY16 P/E on the back of potential industry growth and shifts in consumer
preference. GGRMs valuation also appears undemanding at a 60% discount
to peer HMSPs 36xP/E. We expect GGRM to raise its ASPs again towardsyear-end to pass on part of the excise-tax increase next year. We estimate
ASP increases of 10-12% YoY pa for 2015-16, which should protect its EBIT
margins. Easing pressure on the IDR and milder inflation are also expected
to improve affordability and cigarette sales. We project a volume decline
of 5.2% YoY in 2015, before a 0.2% YoY recovery next year.
Figure 37: ASII vs JCI
Source: Bloomberg
Figure 38: BBRI vs JCI
Source: Bloomberg
Figure 39: BSDE vs JCI
Source: Bloomberg
Figure 40: GGRM vs JCI
Source: Bloomberg
3,500
4,000
4,500
5,000
5,500
6,000
4,500
5,000
5,500
6,000
6,500
7,000
7,500
8,000
8,500
9,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
ASI I (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
6,000
7,000
8,0009,000
10,000
11,000
12,000
13,000
14,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
BBRI (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
1,000
1,200
1,400
1,600
1,800
2,000
2,200
2,400
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
BSDE (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
35,000
40,000
45,000
50,000
55,000
60,000
65,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
GGRM (LHS) JCI (RHS)
7/25/2019 May Bank Kim Eng.pdf
13/19
November 25, 2015 13
Strategy Research
7. Jasa Marga (JSMR IJ). Earnings should grow by double digits again in
2016, from tariff adjustments in an even year. Upside could stem from
higher-than-expected traffic volume, as the company is constructing more
than 312km of new roads. Most will be completed in 2018. With
government-intervention risks subsiding, we expect a share-price recovery.
Maintain BUY with a DCF-based TP of IDR6,500.
8. Lippo Cikarang (LPCK IJ). Maintain BUY and IDR11,000 TP, at a 51%
discount to RNAV. Orange County is its unique development in an industrial
estate, buffering Lippo Cikarang from the property slowdown. The
company is set to sell five towers of apartments in 2015. Recently, it also
signed a cooperation agreement with Mitsubishi to part-develop USD100mof projects in Orange County.
9. Telekomunikasi Indonesia (TLKM IJ). Benign competition has allowed
the telco to raise cellular tariffs and sustain its market leadership. FY16
revenue could grow by double digits, in our estimation. This would be led
by data growth with the continued migration from 2G to 3G, low
smartphone penetration, early adoption of 4G LTE and considerably lower
data tariffs than the regional. Data is expected to compensate for
saturation in its legacy business. On top of that, net gearing is the lowest
in the sector. Maintain BUY and IDR3,300 TP, at 6.4x FY16 EV/EBITDA.
10. Waskita Karya (WSKT IJ). WSKT has the strongest capital structure to
support a robust new-order target of IDR30t for 2015. YTD new orders
already amount to IDR25t. WSKT has been aggressively participating in keyprojects not only as contractor but also as majority/minority investor. It
was recently appointed by the government to build a IDR7t Light Rail
Transit system in Palembang, South Sumatra. With a soaring order book,
we are eyeballing an earnings CAGR of 34% for 2016-2017. Our TP of
IDR2,200 is set at 25x 2016 P/E, in line with the sector.
Figure 41: JSMR vs. JCI
Source: Bloomberg
Figure 42: LPCK vs JCI
Source: Bloomberg
Figure 43: TLKM vs. JCI
Source: Bloomberg
Figure 44: WSKT vs. JCI
Source: Bloomberg
3,500
4,000
4,500
5,000
5,500
6,000
3,500
4,000
4,500
5,000
5,500
6,000
6,500
7,000
7,500
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
JSMR (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
1,000
3,000
5,000
7,000
9,000
11,000
13,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
LPCK (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
1,700
1,900
2,100
2,300
2,500
2,700
2,900
3,100
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
TLKM (LHS) JCI (RHS)
3,500
4,000
4,500
5,000
5,500
6,000
0
200
400
600
800
1,000
1,200
1,4001,600
1,800
2,000
Jan-14
Mar-14
May-14
Jul-14
Sep-14
Nov-14
Jan-15
Mar-15
May-15
Jul-15
Sep-15
Nov-15
WSKT (LHS) JCI (RHS)
7/25/2019 May Bank Kim Eng.pdf
14/19
November 25, 2015 14
Strategy Research
Valuation
At 4,500, the index trades at 12.0x 2016 P/E and 2.1x 2016 P/BV. These
are 1SD below its 6-year mean. If 2015-16 market EPS contracts 5% and
grows 10% respectively, the market would trade at 13.7x P/E, pretty much
in line with its 6-year mean.
Figure 45: JCIsP/E
Source: Bloomberg & Maybank KE
Figure 46: andP/BV
Source: Bloomberg & Maybank KE
10.0
11.0
12.0
13.0
14.0
15.0
16.0
17.0
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
PER, x
PER 1x SD 6-year mean -1x SD
2.0
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
Jan-10
May-10
Sep-10
Jan-11
May-11
Sep-11
Jan-12
May-12
Sep-12
Jan-13
May-13
Sep-13
Jan-14
May-14
Sep-14
Jan-15
May-15
Sep-15
PBV, x
PBV 1x SD 6-year mean -1x SD
7/25/2019 May Bank Kim Eng.pdf
15/19
November 25, 2015 15
Strategy Research
Risks to our view
Although we believe the economy has bottomed out, the following could
upset our forecasts, among others:
1. IDR volatility. Currency volatility remains the largest risk, especially
for foreign investors. Potential rate hikes by the Fed and uncertain Chinesepolicies are among the variables. We believe BI has an eye on currency
volatility before potentially easing its monetary policy further.
2. Subdued global economies. We dont expect global economies to
recover strongly in 2016. Commodities account for more than 50% of
Indonesiasexports while 20-25% of its GDP is commodity-related. Also, a
global economic slowdown could hurt domestic consumption, which is the
largest GDP component.
3. Uneven economic recovery.Our expected economic recovery in 4Q15
may not be smooth, given shaky global economies and uncertainties in tax
collection and budget spending.
4. Almost similar budget.2016 state budget is not significantly different
from 2015 in terms of size, allocations, deficit and sources of revenue.
Execution remains key for effective economic stimulus.
7/25/2019 May Bank Kim Eng.pdf
16/19
November 25, 2015 16
Strategy Research
Research Offices
REGIONAL
Sadiq CURRIMBHOY
Regional Head, Research & Economics
(65) 6231 5836 sadiq@maybank-ke.com.sg
WONG Chew Hann, CA
Regional Head of Institutional Research
(603) 2297 8686 wchewh@maybank-ib.com
ONG Seng Yeow
Regional Head of Retail Research
(65) 6231 5839ongsengyeow@maybank-ke.com.sg
TAN Sin Mui
Director of Research
(65) 6231 5849 sinmui@kimeng.com.hk
ECONOMICS
Suhaimi ILIASChief Economist
Singapore | Malaysia(603) 2297 8682 suhaimi_ilias@maybank-ib.com
Luz LORENZOPhilippines(63) 2 849 8836luz_lorenzo@maybank-atrke.com
Tim LEELAHAPHANThailand(66) 2658 6300 ext 1420tim.l@maybank-ke.co.th
JUNIMANChief Economist, BIIIndonesia(62) 21 29228888 ext 29682
Juniman@bankbii.com
STRATEGY
Sadiq CURRIMBHOY
Global Strategist
(65) 6231 5836 sadiq@maybank-ke.com.sg
Willie CHAN
Hong Kong / Regional
(852) 2268 0631 williechan@kimeng.com.hk
MALAYSIA
WONG Chew Hann, CAHead of Research(603) 2297 8686 wchewh@maybank-ib.com
StrategyDesmond CHNG, ACA(603) 2297 8680desmond.chng@maybank-ib.com Banking & Finance
LIAW Thong Jung(603) 2297 8688 tjliaw@maybank-ib.com Oil & Gas Services- Regional
ONG Chee Ting, CA(603) 2297 8678 ct.ong@maybank-ib.com Plantations - Regional
Mohshin AZIZ(603) 2297 8692 mohshin.aziz@maybank-ib.com Aviation - Regional Petrochem
YIN Shao Yang, CPA(603) 2297 8916 samuel.y@maybank-ib.com Gaming Regional Media
TAN Chi Wei, CFA(603) 2297 8690 chiwei.t@maybank-ib.com Power Telcos
WONG Wei Sum, CFA
(603) 2297 8679 weisum@maybank-ib.com Property
LEE Yen Ling(603) 2297 8691 lee.yl@maybank-ib.com Building Materials Glove Ports Shipping
CHAI Li Shin, CFA(603) 2297 8684 lishin.c@maybank-ib.com Plantation Construction & Infrastructure
Ivan YAP(603) 2297 8612 ivan.yap@maybank-ib.com Automotive Semiconductor Technology
Kevin WONG(603) 2082 6824 kevin.wong@maybank-ib.com REITs Consumer Discretionary
LIEW Wei Han
(603) 2297 8676 weihan.l@maybank-ib.com Consumer Staples
LEE Cheng Hooi Regional Chartist(603) 2297 8694chenghooi.lee@maybank-ib.com
Tee Sze Chiah Head of Retail Research(603) 2297 6858 szechiah.t@maybank-ib.com
Cheah Chong Ling(603) 2297 8767 chongling.c@maybank-ib.com
HONG KONG / CHINA
Howard WONG Head of Research(852) 2268 0648howardwong@kimeng.com.hk Oil & Gas - Regional
Benjamin HO
(852) 2268 0632 benjaminho@kimeng.com.hk Consumer & Auto
Jacqueline KO,CFA(852) 2268 0633 jacquelineko@kimeng.com.hk Consumer Staples & Durables
Ka Leong LO, CFA(852) 2268 0630 kl lo@kimeng.com.hk Consumer Discretionary & Auto
Mitchell KIM(852) 2268 0634 mitchellkim@kimeng.com.hk Internet & Telcos
Osbert TANG, CFA(86) 21 5096 8370osberttang@kimeng.com.hk Transport & Industrials
Stefan CHANG,CFA(852) 2268 0675stefanchang@kimeng.com.hk Technology
Steven ST CHAN(852) 2268 0645 stevenchan@kimeng.com.hk Banking & Financials - Regional
Warren LAU(852) 2268 0644warrenlau@kimeng.com.hk Technology Regional
INDIA
Jigar SHAH Head of Research
(91) 22 6623 2632 jigar@maybank-ke.co.in
Oil & Gas Automobile Cement
Anubhav GUPTA
(91) 22 6623 2605 anubhav@maybank-ke.co.in
Metal & Mining Capital Goods Property
Vishal MODI
(91) 22 6623 2607 vishal@maybank-ke.co.in
Banking & Financials
Abhijeet KUNDU(91) 22 6623 2628 abhijeet@maybank-ke.co.in
Consumer
Neerav DALAL
(91) 22 6623 2606 neerav@maybank-ke.co.in
Software Technology Telcos
SINGAPORE
Gregory YAP(65) 6231 5848 gyap@maybank-ke.com.sg SMID Caps Technology & Manufacturing Telcos
YEAK Chee Keong, CFA(65) 6231 5842yeakcheekeong@maybank-ke.com.sg Offshore & Marine
Derrick HENG,CFA(65) 6231 5843 derrickheng@maybank-ke.com.sg Transport Property REITs (Office)
Joshua TAN(65) 6231 5850 joshuatan@maybank-ke.com.sg REITs (Retail, Industrial)
John CHEONG,CFA(65) 6231 5845 johncheong@maybank-ke.com.sg Small & Mid Caps Healthcare
TRUONG Thanh Hang(65) 6231 5847 hang.truong@maybank-ke.com.sg Small & Mid Caps
INDONESIA
Isnaputra ISKANDARHead of Research(62) 21 2557 1129snaputra.iskandar@maybank-ke.co.id Strategy Metals & Mining Cement
Rahmi MARINA
(62) 21 2557 1128rahmi.marina@maybank-ke.co.id Banking & Finance
Aurellia SETIABUDI(62) 21 2953 0785aurellia.setiabudi@maybank-ke.co.id Property
Pandu ANUGRAH(62) 21 2557 1137pandu.anugrah@maybank-ke.co.id Infra Construction Transport Telcos
Janni ASMAN(62) 21 2953 0784janni.asman@maybank-ke.co.id Cigarette Healthcare Retail
Adhi TASMIN(62) 21 2557 1209adhi.tasmin@maybank-ke.co.id Plantations
Anthony LUKMAWIJAYA(62) 21 2557 1126anthony.lumawijaya@maybank-ke.co.id Aviation
PHILIPPINES
Luz LORENZOHead of Research(63) 2 849 8836luz_lorenzo@maybank-atrke.com Strategy Utilities Conglomerates Telcos
Lovell SARREAL(63) 2 849 8841lovell_sarreal@maybank-atrke.com Consumer Media Cement
Rommel RODRIGO(63) 2 849 8839rommel_rodrigo@maybank-atrke.com Conglomerates Property Gaming Ports/ Logistics
Katherine TAN(63) 2 849 8843kat_tan@maybank-atrke.com Banks Construction
Michael BENGSON(63) 2 849 8840michael_bengson@maybank-atrke.com Conglomerates
Jaclyn JIMENEZ(63) 2 849 8842jaclyn_jimenez@maybank-atrke.com Consumer
Arabelle MAGHIRANG(63) 2 849 8838arabelle_maghirang@maybank-atrke.com Banks
THAILAND
Maria LAPIZ Head of Institutional ResearchDir (66) 2257 0250 | (66) 2658 6300 ext 1399Maria.L@maybank-ke.co.th
Consumer Materials Ind. Estates
Sittichai DUANGRATTANACHAYA(66) 2658 6300 ext 1393Sittichai.D@maybank-ke.co.th Services Sector Transport
Yupapan POLPORNPRASERT(66) 2658 6300 ext 1395yupapan.p@maybank-ke.co.th Oil &Gas
Sukit UDOMSIRIKULHead of Retail Research(66) 2658 6300 ext 5090Sukit.u@maybank-ke.co.th
Mayuree CHOWVIKRAN(66) 2658 6300 ext 1440mayuree.c@maybank-ke.co.th Strategy
Padon VANNARAT(66) 2658 6300 ext 1450
Padon.v@maybank-ke.co.th Strategy
Surachai PRAMUALCHAROENKIT(66) 2658 6300 ext 1470Surachai.p@maybank-ke.co.th Auto Conmat Contractor Steel
Suttatip PEERASUB(66) 2658 6300 ext 1430suttatip.p@maybank-ke.co.th Media Commerce
Sutthichai KUMWORACHAI(66) 2658 6300 ext 1400
sutthichai.k@maybank-ke.co.th Energy Petrochem
Termporn TANTIVIVAT(66) 2658 6300 ext 1520termporn.t@maybank-ke.co.th Property
Jaroonpan WATTANAWONG(66) 2658 6300 ext 1404jaroonpan.w@maybank-ke.co.th Transportation Small cap
VIETNAM
LE Hong Lien, ACCAHead of Institutional Research(84) 8 44 555 888 x 8181lien.le@maybank-kimeng.com.vn Strategy Consumer Diversified Utilities
THAI Quang Trung, CFA, Deputy Manager,Institutional Research
(84) 8 44 555 888 x 8180trung.thai@maybank-kimeng.com.vn Real Estate Construction Materials
Le Nguyen Nhat Chuyen(84) 8 44 555 888 x 8082chuyen.le@maybank-kimeng.com.vn Oil & Gas
NGUYEN Thi Ngan Tuyen,Head of Retail Research(84) 8 44 555 888 x 8081tuyen.nguyen@maybank-kimeng.com.vn Food & Beverage Oil&Gas Banking
TRINH Thi Ngoc Diep(84) 4 44 555 888 x 8208diep.trinh@maybank-kimeng.com.vn Technology Utilities Construction
PHAM Nhat Bich(84) 8 44 555 888 x 8083bich.pham@maybank-kimeng.com.vn Consumer Manufacturing Fishery
NGUYEN Thi Sony Tra Mi(84) 8 44 555 888 x 8084mi.nguyen@maybank-kimeng.com.vn Port operation Pharmaceutical Food & Beverage
TRUONG Quang Binh(84) 4 44 555 888 x 8087binh.truong@maybank-kimeng.com.vn Rubber plantation Tyres and Tubes Oil&Gas
7/25/2019 May Bank Kim Eng.pdf
17/19
November 25, 2015 17
Strategy Research
APPENDIX I: TERMS FOR PROVISION OF REPORT, DISCLAIMERS AND DISCLOSURES
DISCLAIMERS
This research report is prepared for general circulation and for information purposes only and under no circumstances should it be considered or intended asan offer to sell or a solicitation of an offer to buy the securities referred to herein. Investors should note that values of such securities, if any, may fluctuateand that each securitys price or value may rise or fall. Opinions or recommendations contained herein are in form of technical ratings and fundamentalratings. Technical ratings may differ from fundamental ratings as technical valuations apply different methodologies and are purely based on price andvolume-related information extracted from the relevant jurisdictions stock exchange in the equity analysis. Accordingly, investorsreturns may be less thanthe original sum invested. Past performance is not necessarily a guide to future performance. This report is not intended to provide personal investmentadvice and does not take into account the specific investment objectives, the financial situation and the particular needs of persons who may receive or readthis report. Investors should therefore seek financial, legal and other advice regarding the appropriateness of investing in any securities or the investmentstrategies discussed or recommended in this report.
The information contained herein has been obtained from sources believed to be reliable but such sources have not been independently verified by MaybankInvestment Bank Berhad, its subsidiary and affiliates (collectively, MKE) and consequently no representation is made as to the accuracy or completeness ofthis report by MKE and it should not be relied upon as such. Accordingly, MKE and its officers, directors, associates, connected parties and/or employees(collectively, Representatives) shall not be liable for any direct, indirect or consequential losses or damages that may arise from the use or reli ance of thisreport. Any information, opinions or recommendations contained herein are subject to change at any time, without prior notice.
This report may contain forward looking statements which are often but not always identified by the use of words such as anticipate, believe, estimate,intend, plan, expect, forecast, predict and project and statements that an event or result may, will, can, should, could or mightoccur or be achieved and other similar expressions. Such forward looking statements are based on assumptions made and information currently available to usand are subject to certain risks and uncertainties that could cause the actual results to differ materially from those expressed in any forward lookingstatements. Readers are cautioned not to place undue relevance on these forward-looking statements. MKE expressly disclaims any obligation to update orrevise any such forward looking statements to reflect new information, events or circumstances after the date of this publication or to reflect the occurrence
of unanticipated events.
MKE and its officers, directors and employees, including persons involved in the preparation or issuance of this report, may, to the extent permitted by law,from time to time participate or invest in financing transactions with the issuer(s) of the securities mentioned in this report, perform services for or solicitbusiness from such issuers, and/or have a position or holding, or other material interest, or effect transactions, in such securities or options thereon, or otherinvestments related thereto. In addition, it may make markets in the securities mentioned in the material presented in this report. MKE may, to the extentpermitted by law, act upon or use the information presented herein, or the research or analysis on which they are based, before the material is published.One or more directors, officers and/or employees of MKE may be a director of the issuers of the securities mentioned in this report.
This report is prepared for the use of MKEs clients and may not be reproduced, altered in any way, transmitted to, copied or distributed to any other party inwhole or in part in any form or manner without the prior express written consent of MKE and MKE and its Representatives accepts no liability whatsoever forthe actions of third parties in this respect.
This report is not directed to or intended for distribution to or use by any person or entity who is a citizen or resident of or located in any locality, state,country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation. This report is for distribution onlyunder such circumstances as may be permitted by applicable law. The securities described herein may not be eligible for sale in all jurisdictions or to certaincategories of investors. Without prejudice to the foregoing, the reader is to note that additional disclaimers, warnings or qualifications may apply based ongeographical location of the person or entity receiving this report.
Malaysia
Opinions or recommendations contained herein are in the form of technical ratings and fundamental ratings. Technical ratings may differ from fundamentalratings as technical valuations apply different methodologies and are purely based on price and volume-related information extracted from Bursa MalaysiaSecurities Berhad in the equity analysis.
Singapore
This report has been produced as of the date hereof and the information herein may be subject to change. Maybank Kim Eng Rese arch Pte. Ltd. (MaybankKERPL) in Singapore has no obligation to update such information for any recipient. For distribution in Singapore, recipients of this report are to contactMaybank KERPL in Singapore in respect of any matters arising from, or in connection with, this report. If the recipient of this report is not an accreditedinvestor, expert investor or institutional investor (as defined under Section 4A of the Singapore Securities and Futures Act), Maybank KERPL shall be legallyliable for the contents of this report, with such liability being limited to the extent (if any) as permitted by law.
Thailand
The disclosure of the survey result of the Thai Institute of Directors Association (IOD) regarding corporate governance is made pursuant to the policy of theOffice of the Securities and Exchange Commission. The survey of the IOD is based on the information of a company listed on the Stock Exchange of Thailandand the market for Alternative Investment disclosed to the public and able to be accessed by a general public investor. The result, therefore, is from theperspective of a third party. It is not an evaluation of operation and is not based on inside information. The survey result is as of the date appearing in the
Corporate Governance Report of Thai Listed Companies. As a result, the survey may be changed after that date. Maybank Kim Eng Securities (Thailand) PublicCompany Limited (MBKET) does not confirm nor certify the accuracy of such survey result.
Except as specifically permitted, no part of this presentation may be reproduced or distributed in any manner without the prior written permission of MBKET.MBKET accepts no liability whatsoever for the actions of third parties in this respect.
US
This research report prepared by MKE is distributed in the United States (US) to Major US Institutional Investors (as defined in Rule 15a-6 under theSecurities Exchange Act of 1934, as amended) only by Maybank Kim Eng Securities USA Inc (Maybank KESUSA), a broker -dealer registered in the US(registered under Section 15 of the Securities Exchange Act of 1934, as amended). All responsibility for the distribution of this report by Maybank KESUSA inthe US shall be borne by Maybank KESUSA. All resulting transactions by a US person or entity should be effected through a registered broker-dealer in the US.This report is not directed at you if MKE is prohibited or restricted by any legislation or regulation in any jurisdiction from making it available to you. Youshould satisfy yourself before reading it that Maybank KESUSA is permitted to provide research material concerning investments to you under relevantlegislation and regulations.
UK
This document is being distributed by Maybank Kim Eng Securities (London) Ltd (Maybank KESL) which is authorized and regulated, by the Financial ServicesAuthority and is for Informational Purposes only. This document is not intended for distribution to anyone defined as a Retail Client under the FinancialServices and Markets Act 2000 within the UK. Any inclusion of a third party link is for the recipients convenience only, and that the firm does not take anyresponsibility for its comments or accuracy, and that access to such links is at the individuals own risk. Nothing in this report should be considered asconstituting legal, accounting or tax advice, and that for accurate guidance recipients should consult with their own independent tax advisers.
7/25/2019 May Bank Kim Eng.pdf
18/19
November 25, 2015 18
Strategy Research
Disclosure of Interest
Malaysia: MKE and its Representatives may from time to time have positions or be materially interested in the securities referred to herein and may furtheract as market maker or may have assumed an underwriting commitment or deal with such securities and may also perform or seek to perform investmentbanking services, advisory and other services for or relating to those companies.
Singapore:As of 25 November 2015, Maybank KERPL and the covering analyst do not have any interest in any companies recommended in this research report.
Thailand:MBKET may have a business relationship with or may possibly be an issuer of derivative warrants on the securities /companies mentioned in theresearch report. Therefore, Investors should exercise their own judgment before making any investment decisions. MBKET, its associates, directors, connectedparties and/or employees may from time to time have interests and/or underwriting commitments in the securities mentioned in this report.
Hong Kong:KESHK may have financial interests in relation to an issuer or a new listing applicant referred to as defined by the requirements under Paragraph16.5(a) of the Hong Kong Code of Conduct for Persons Licensed by or Registered with the Securities and Futures Commission.
As of 25 November 2015, KESHK and the authoring analyst do not have any interest in any companies recommended in this research report.
MKE may have, within the last three years, served as manager or co-manager of a public offering of securities for, or currently may make a primary market inissues of, any or all of the entities mentioned in this report or may be providing, or have provided within the previous 12 months, significant advice orinvestment services in relation to the investment concerned or a related investment and may receive compensation for the services provided from thecompanies covered in this report.
OTHERS
Analyst Certification of Independence
The views expressed in this research report accurately reflect the analysts personal views about any and all of the subject securities or issuers; and no part ofthe research analysts compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in the report.
Reminder
Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capableof understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and politicalfactors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility and the credit qualityof any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct its own analysis of the product and consult with itsown professional advisers as to the risks involved in making such a purchase.
No part of this material may be copied, photocopied or duplicated in any form by any means or redistributed without the prior consent of MKE.
Definition of Ratings
Maybank Kim Eng Research uses the following rating systemBUY Return is expected to be above 10% in the next 12 months (excluding dividends)
HOLD Return is expected to be between - 10% to +10% in the next 12 months (excluding dividends)
SELL Return is expected to be below -10% in the next 12 months (excluding dividends)
Applicability of Ratings
The respective analyst maintains a coverage universe of stocks, the list of which may be adjusted according to needs. Investment ratings are onlyapplicable to the stocks which form part of the coverage universe. Reports on companies which are not part of the coverage do not carry investmentratings as we do not actively follow developments in these companies.
DISCLOSURES
Legal Entities Disclosures
Malaysia: This report is issued and distributed in Malaysia by Maybank Investment Bank Berhad (15938-H) which is a Participating Organization of BursaMalaysia Berhad and a holder of Capital Markets and Services License issued by the Securities Commission in Malaysia. Singapore:This material is issued anddistributed in Singapore by Maybank KERPL (Co. Reg No 197201256N) which is regulated by the Monetary Authority of Singapore. Indonesia: PT Kim EngSecurities (PTKES) (Reg. No. KEP-251/PM/1992) is a member of the Indonesia Stock Exchange and is regulated by the BAPEPAM LK. Thailand:MBKET (Reg.No.0107545000314) is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and Exchange Commission.
Philippines: Maybank ATRKES (Reg. No.01-2004-00019) is a member of the Philippines Stock Exchange and is regulated by the Securities and ExchangeCommission. Vietnam: Maybank Kim Eng Securities JSC (License Number: 71/UBCK-GP) is licensed under the State Securities Commission of Vietnam. HongKong: KESHK (Central Entity No AAD284) is regulated by the Securities and Futures Commission. India: Kim Eng Securities India Private Limited (KESI) is aparticipant of the National Stock Exchange of India Limited (Reg No: INF/INB 231452435) and the Bombay Stock Exchange (Reg. No. INF/INB 011452431) and isregulated by Securities and Exchange Board of India. KESI is also registered with SEBI as Category 1 Merchant Banker (Reg. No. INM 000011708) US: MaybankKESUSA is a member of/ and is authorized and regulated by the FINRA Broker ID 27861. UK: Maybank KESL (Reg No 2377538) is authorized and regulated bythe Financial Services Authority.
7/25/2019 May Bank Kim Eng.pdf
19/19
Strategy Research
MalaysiaMaybank Investment Bank Berhad
(A Participating Organisation of
Bursa Malaysia Securities Berhad)
33rd Floor, Menara Maybank,
100 Jalan Tun Perak,
50050 Kuala Lumpur
Tel: (603) 2059 1888;
Fax: (603) 2078 4194
SingaporeMaybank Kim Eng Securities Pte Ltd
Maybank Kim Eng Research Pte Ltd
50 North Canal Road
Singapore 059304
Tel: (65) 6336 9090
LondonMaybank Kim Eng Securities
(London) Ltd
5thFloor, Aldermary House
10-15 Queen Street
London EC4N 1TX, UK
Tel: (44) 20 7332 0221
Fax: (44) 20 7332 0302
New YorkMaybank Kim Eng Securities USA
Inc
777 Third Avenue, 21st Floor
New York, NY 10017, U.S.A.
Tel: (212) 688 8886
Fax: (212) 688 3500
Stockbroking Business:
Level 8, Tower C, Dataran Maybank,
No.1, Jalan Maarof
59000 Kuala Lumpur
Tel: (603) 2297 8888
Fax: (603) 2282 5136
Hong KongKim Eng Securities (HK) Ltd
Level 30,
Three Pacific Place,
1 Queens Road East,
Hong Kong
Tel: (852) 2268 0800
Fax: (852) 2877 0104
IndonesiaPT Maybank Kim Eng Securities
Plaza Bapindo
Citibank Tower 17thFloor
Jl Jend. Sudirman Kav. 54-55
Jakarta 12190, Indonesia
Tel: (62) 21 2557 1188
Fax: (62) 21 2557 1189
IndiaKim Eng Securities India Pvt Ltd
2nd Floor, The International 16,
Maharishi Karve Road,
Churchgate Station,
Mumbai City - 400 020, India
Tel: (91) 22 6623 2600
Fax: (91) 22 6623 2604
PhilippinesMaybank ATR Kim Eng Securities Inc.
17/F, Tower One & Exchange Plaza
Ayala Triangle, Ayala Avenue
Makati City, Philippines 1200
Tel: (63) 2 849 8888
Fax: (63) 2 848 5738
ThailandMaybank Kim Eng Securities
(Thailand) Public Company Limited
999/9 The Offices at Central World,
20
th
- 21
st
Floor,Rama 1 Road Pathumwan,
Bangkok 10330, Thailand
Tel: (66) 2 658 6817 (sales)
Tel: (66) 2 658 6801 (research)
VietnamMaybank Kim Eng Securities Limited
4A-15+16 Floor Vincom Center Dong
Khoi, 72 Le Thanh Ton St. District 1
Ho Chi Minh City, Vietnam
Tel : (84) 844 555 888
Fax : (84) 8 38 271 030
Saudi ArabiaIn association with
Anfaal Capital
Villa 47, Tujjar Jeddah
Prince Mohammed bin Abdulaziz
Street P.O. Box 126575
Jeddah 21352
Tel: (966) 2 6068686
Fax: (966) 26068787
South Asia Sales TradingKevin Foy
Regional Head Sales Trading
kevinfoy@maybank-ke.com.sg
Tel: (65) 6336-5157
US Toll Free: 1-866-406-7447
North Asia Sales TradingAndrew Lee
andrewlee@kimeng.com.hk
Tel: (852) 2268 0283
US Toll Free: 1 877 837 7635
MalaysiaRommel Jacob
rommeljacob@maybank-ib.comTel: (603) 2717 5152
ThailandTanasak Krishnasreni
Tanasak.K@maybank-ke.co.thTel:(66)2 658 6820
IndonesiaHarianto Liongharianto.liong@maybank-ke.co.idTel: (62) 21 2557 1177
New YorkAndrew Daceyadacey@maybank-keusa.comTel: (212) 688 2956
IndiaManish Modimanish@maybank-ke.co.inTel:(91)-22-6623-2601
VietnamTien Nguyenthuytien.nguyen@maybank-kimeng.com.vn
Tel: (84) 44 555 888 x8079
PhilippinesKeith Roykeith_roy@maybank-atrke.comTel:(63) 2 848-5288
www.maybank-ke.com | www.maybank-keresearch.com