+ All Categories
Home > Documents > Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2%...

Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2%...

Date post: 03-Mar-2021
Category:
Upload: others
View: 4 times
Download: 0 times
Share this document with a friend
14
Asiamoney’s 2013 Best Domestic Equity House 23 June 2016 Disclosure: Bahana Securities does and seeks to do business with companies covered in its research reports. Investors should consider this report as only a single factor in making their investment decision. Beacon Indonesia Morning Brief IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2%) Foreign Net SELL: IDR124.1bn (From Net BUY: IDR331.9bn) TODAY’S NEWS POLITICS Police Chief candidate: KPK finds no wealth irregularities; Fit and proper test PNS prohibited from receiving any form of gift for “Idul Fitri” ECONOMICS LPS cut 25bps of its guaranteed interest rates OJK to ease discretionary and closed-ended funds regulations 2017 pre-funding to collect repatriated funds Jokowi: Electricity subsidy recalculated INDUSTRY Telecommunication: BRTI confirmed that Telkomsel wasn’t monopoly Property: REI revised down its 2016 sector sales growth to 2% Land transportation: Odd-even policy postponed; 143 bus terminal renovation Sea transportation: Auction for 3,500 ships is hampered Oil: ESDM to cut oil and gas licenses to 20; ONWJ and WMO block achieves oil production targets Electricity: Private firms to play greater roles; 24.9% progress on 35,000 MW power projects Coal: China’s May imports +62% y-y; US demand up on stronger gas prices CORPORATE WIKA: Key takeaways from analyst meeting on 22 June 2016 MAPI’s key takeaways ANTM: IDR8bn cost savings; Asia ferronickel market; Pongkor’s 5,000ha ASRI and CFLD to develop Pasar Kemis project EXCL to establish 7 cellular towers in Madura WEHA to enter online-based car rental service Asian Agri predicts flat CPO production at best INDICES Asia Last Chg% ytd % y-y % Hang Seng (HK) 20,795.1 0.3 (5.4) (23.5) IDX (Indonesia) 4,896.9 0.3 6.6 (1.3) KLCI (Mal.) 1,637.7 0.2 (3.2) (5.5) KOSPI (Korea) 1,992.6 0.4 1.5 (3.1) Nikkei (Japan) 16,065.7 (1.0) (15.9) (21.7) PCOMP (Phil.) 7,756.4 (0.0) 11.7 2.1 SENSEX (India) 26,748.4 (0.2) 2.7 (3.3) SET (Thailand) 1,425.1 0.6 11.1 (4.9) SHCOMP (China) 2,905.6 0.3 (18.4) (35.5) SHENZHEN (China) 1,921.4 0.5 (17.8) (30.8) STI (Singapore) 2,805.1 0.6 (2.7) (15.4) TWSE (Taiwan) 8,693.0 0.1 4.3 (6.9) VNI (Vietnam) 629.2 0.2 8.7 5.9 Europe, USA and Ems 1,97 1,972. CAC 40 (France) 4,380.0 0.3 (5.5) (12.4) DAX (Germany) 10,071.1 0.6 (6.3) (12.1) Dow Jones (USA) 17,780.8 (0.3) 2.0 (1.9) FTSE 100 (UK) 6,261.2 0.6 0.3 (8.3) IBOV (Brazil) 50,156.3 (1.3) 15.7 (6.9) MEXBOL (Mexico) 45,806.2 0.2 6.6 1.3 NGSEINDX (Nigeria) 30,127.8 2.4 5.2 (9.8) Nasdaq (USA) 4,833.3 (0.2) (3.5) (6.2) RTSI (Russia) 927.3 (1.1) 22.5 (5.3) S&P 500 (USA) 2,085.5 (0.2) 2.0 (1.8) XU100 (Turkey) 77,267.5 (0.3) 7.7 (7.4) Source: Bloomberg ETF, ADR & COMMODITIES Last Chg% ytd % y-y % EEM US (USD) 33.9 (0.5) 5.4 (16.5) EIDO US (USD) 23.5 (0.6) 12.4 (2.6) TLK US (IDR) 3,883 (0.7) 32.3 37.3 Como Index (USD) 191.8 (0.7) 8.9 (14.5) Coal (USD/t) 55.9 1.7 10.5 (8.5) Corn (USD/mtn) 144.3 (0.8) 7.8 7.0 Coffee (USD/t) 2,854.3 0.0 10.3 5.5 Copper (USD/t) 4,687.5 2.2 7.3 (15.9) Cotton (USD/t) 1,387.6 0.1 (0.5) (1.7) CPO Rott (USD/t) 655.0 0.4 3.2 (4.0) Gold (USD/oz.) 1,261.4 (0.7) 18.8 7.0 Iron ore (USD/mtn) 49.2 (0.4) 13.4 (20.4) Milk (USD/cwt) 14.9 (0.9) (4.7) (11.9) Nickel (USD/t) 9,230.0 0.5 9.2 (23.3) Oil Brent (USD/barrel) 49.9 (1.5) 33.8 (21.3) Rice (IDR/kg) 5,026.0 0.0 (0.6) 8.5 Rubber (USD/t) 128.3 2.0 12.8 (18.6) Silver (USD/oz) 17.2 (0.2) 24.4 8.5 Soybean oil (USD/t) 695.6 0.6 3.3 (4.2) Steel (USD/t) 382.6 0.3 26.2 9.7 Sugar (USD/t) 427.0 (2.1) 29.7 62.2 Tins (USD/t) 17,150.0 0.7 19.3 6.2 Wheat (USD/t) 173.5 (0.1) (4.1) (14.8) Source: Bloomberg ECONOMIC INDICATORS MARKET DATA 15A 16F 17F 15A 16F 17F Cur acc bal (%GDP) (2.1) (2.3) (2.3) Op.prof.gwt.(%) (0.3) 9.6 13.3 Fiscal bal (%GDP) (2.6) (2.7) (2.5) EPS growth (%) (6.9) 12.9 15.0 GDP growth (%y-y) 4.8 5.1 5.2 P/E (x) 20.3 17.8 15.5 Private spending (%) 5.0 5.2 5.3 PEG (x) (3.5) 1.3 1.0 Investment (%y-y) 5.0 6.6 5.0 EV/EBITDA (x) 8.5 13.1 11.2 Total exports (%y-y) (2.0) (4.5) (1.8) P/BV (x) 10.5 9.1 8.2 Total imports (%y-y) (5.9) (7.5) (2.6) P/BV exc. 3.7 3.3 2.9 Inflation (%y-y) 3.3 3.9 4.5 Div. Yield (%) 2.1 2.2 2.5 IDR/USD 13,788 14,000 13,500 Net gearing (%) 25.1 20.2 17.8 BI rate (% p.a.) 7.50 6.25 6.00 ROAE (%) 33.1 30.2 30.5 Brent Oil (Usd/bbl) 30.9 35.0 50.0 ROAA (%) 12.6 12.7 13.4 FX reserve (USDb) 105.9 105.0 112.0 ROIC (%) 22.3 22.6 24.7 Source: Bahana estimates Source: Bahana estimates CURRENCIES & RATES Last Prev. ytd % y-y % AUD/1USD 0.752 0.746 (3.1) 2.9 EUR/1USD 1.133 1.125 (4.2) (1.5) IDR/1USD 13,283 13,263 3.8 0.2 JPY/1USD 104.76 0 104.81 0 14.8 18.3 SGD/1USD 1.337 1.343 6.1 0.3 JIBOR (%) 4.64 4.64 (2.9) (1.0) BI rate (%) 6.50 6.50 (1.0) (1.0) TD – 1 month (%) 6.37 6.44 (0.7) (0.8) CDS (bps) 189.02 190.00 20.5 113.1 Source: Bloomberg
Transcript
Page 1: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

Asiamoney’s

2013

Best Domestic

Equity House

23 June 2016

Disclosure: Bahana Securities does and seeks to do business with companies covered in its research reports. Investors should consider this report as only a single factor

in making their investment decision.

Beacon Indonesia Morning Brief

IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2%)

Foreign Net SELL: IDR124.1bn (From Net BUY: IDR331.9bn)

TODAY’S NEWS

POLITICS

Police Chief candidate: KPK finds no wealth irregularities; Fit and proper test

PNS prohibited from receiving any form of gift for “Idul Fitri”

ECONOMICS

LPS cut 25bps of its guaranteed interest rates

OJK to ease discretionary and closed-ended funds regulations

2017 pre-funding to collect repatriated funds

Jokowi: Electricity subsidy recalculated

INDUSTRY

Telecommunication: BRTI confirmed that Telkomsel wasn’t monopoly

Property: REI revised down its 2016 sector sales growth to 2%

Land transportation: Odd-even policy postponed; 143 bus terminal renovation

Sea transportation: Auction for 3,500 ships is hampered

Oil: ESDM to cut oil and gas licenses to 20; ONWJ and WMO block achieves oil

production targets

Electricity: Private firms to play greater roles; 24.9% progress on 35,000 MW

power projects

Coal: China’s May imports +62% y-y; US demand up on stronger gas prices

CORPORATE

WIKA: Key takeaways from analyst meeting on 22 June 2016

MAPI’s key takeaways

ANTM: IDR8bn cost savings; Asia ferronickel market; Pongkor’s 5,000ha

ASRI and CFLD to develop Pasar Kemis project

EXCL to establish 7 cellular towers in Madura

WEHA to enter online-based car rental service

Asian Agri predicts flat CPO production at best

INDICES

Asia Last Chg% ytd % y-y %

Hang Seng (HK) 20,795.1 0.3 (5.4) (23.5)

IDX (Indonesia) 4,896.9 0.3 6.6 (1.3)

KLCI (Mal.) 1,637.7 0.2 (3.2) (5.5)

KOSPI (Korea) 1,992.6 0.4 1.5 (3.1)

Nikkei (Japan) 16,065.7 (1.0) (15.9) (21.7)

PCOMP (Phil.) 7,756.4 (0.0) 11.7 2.1

SENSEX (India) 26,748.4 (0.2) 2.7 (3.3)

SET (Thailand) 1,425.1 0.6 11.1 (4.9)

SHCOMP (China) 2,905.6 0.3 (18.4) (35.5)

SHENZHEN (China) 1,921.4 0.5 (17.8) (30.8)

STI (Singapore) 2,805.1 0.6 (2.7) (15.4)

TWSE (Taiwan) 8,693.0 0.1 4.3 (6.9)

VNI (Vietnam) 629.2 0.2 8.7 5.9

Europe, USA and Ems 1,972.1

1,972.1

CAC 40 (France) 4,380.0 0.3 (5.5) (12.4)

DAX (Germany) 10,071.1 0.6 (6.3) (12.1)

Dow Jones (USA) 17,780.8 (0.3) 2.0 (1.9)

FTSE 100 (UK) 6,261.2 0.6 0.3 (8.3)

IBOV (Brazil) 50,156.3 (1.3) 15.7 (6.9)

MEXBOL (Mexico) 45,806.2 0.2 6.6 1.3

NGSEINDX (Nigeria) 30,127.8 2.4 5.2 (9.8)

Nasdaq (USA) 4,833.3 (0.2) (3.5) (6.2)

RTSI (Russia) 927.3 (1.1) 22.5 (5.3)

S&P 500 (USA) 2,085.5 (0.2) 2.0 (1.8)

XU100 (Turkey) 77,267.5 (0.3) 7.7 (7.4) Source: Bloomberg

ETF, ADR & COMMODITIES Last Chg% ytd % y-y %

EEM US (USD) 33.9 (0.5) 5.4 (16.5)

EIDO US (USD) 23.5 (0.6) 12.4 (2.6)

TLK US (IDR) 3,883 (0.7) 32.3 37.3

Como Index (USD) 191.8 (0.7) 8.9 (14.5)

Coal (USD/t) 55.9 1.7 10.5 (8.5)

Corn (USD/mtn) 144.3 (0.8) 7.8 7.0

Coffee (USD/t) 2,854.3 0.0 10.3 5.5

Copper (USD/t) 4,687.5 2.2 7.3 (15.9)

Cotton (USD/t) 1,387.6 0.1 (0.5) (1.7)

CPO Rott (USD/t) 655.0 0.4 3.2 (4.0)

Gold (USD/oz.) 1,261.4 (0.7) 18.8 7.0

Iron ore (USD/mtn) 49.2 (0.4) 13.4 (20.4)

Milk (USD/cwt) 14.9 (0.9) (4.7) (11.9)

Nickel (USD/t) 9,230.0 0.5 9.2 (23.3)

Oil Brent (USD/barrel) 49.9 (1.5) 33.8 (21.3)

Rice (IDR/kg) 5,026.0 0.0 (0.6) 8.5

Rubber (USD/t) 128.3 2.0 12.8 (18.6)

Silver (USD/oz) 17.2 (0.2) 24.4 8.5

Soybean oil (USD/t) 695.6 0.6 3.3 (4.2) Steel (USD/t) 382.6 0.3 26.2 9.7

Sugar (USD/t) 427.0 (2.1) 29.7 62.2

Tins (USD/t) 17,150.0 0.7 19.3 6.2 Wheat (USD/t) 173.5 (0.1) (4.1) (14.8) Source: Bloomberg

ECONOMIC INDICATORS MARKET DATA

15A 16F 17F

15A 16F 17F

Cur acc bal (%GDP) (2.1) (2.3) (2.3) Op.prof.gwt.(%) (0.3) 9.6 13.3

Fiscal bal (%GDP) (2.6) (2.7) (2.5) EPS growth (%) (6.9) 12.9 15.0

GDP growth (%y-y) 4.8 5.1 5.2 P/E (x) 20.3 17.8 15.5

Private spending (%) 5.0 5.2 5.3 PEG (x) (3.5) 1.3 1.0

Investment (%y-y) 5.0 6.6 5.0 EV/EBITDA (x) 8.5 13.1 11.2

Total exports (%y-y) (2.0) (4.5) (1.8) P/BV (x) 10.5 9.1 8.2

Total imports (%y-y) (5.9) (7.5) (2.6) P/BV exc. 3.7 3.3 2.9

Inflation (%y-y) 3.3 3.9 4.5 Div. Yield (%) 2.1 2.2 2.5

IDR/USD 13,788 14,000 13,500 Net gearing (%) 25.1 20.2 17.8

BI rate (% p.a.) 7.50 6.25 6.00 ROAE (%) 33.1 30.2 30.5

Brent Oil (Usd/bbl) 30.9 35.0 50.0 ROAA (%) 12.6 12.7 13.4

FX reserve (USDb) 105.9 105.0 112.0 ROIC (%) 22.3 22.6 24.7 Source: Bahana estimates Source: Bahana estimates

CURRENCIES & RATES Last Prev. ytd % y-y %

AUD/1USD 0.752 0.746 (3.1) 2.9

EUR/1USD 1.133 1.125 (4.2) (1.5)

IDR/1USD 13,283 13,263 3.8 0.2

JPY/1USD 104.760

104.810

14.8 18.3

SGD/1USD 1.337 1.343 6.1 0.3

JIBOR (%) 4.64 4.64 (2.9) (1.0)

BI rate (%) 6.50 6.50 (1.0) (1.0)

TD – 1 month (%) 6.37 6.44 (0.7) (0.8)

CDS (bps) 189.02 190.00 20.5 113.1 Source: Bloomberg

Page 2: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 2

POLITICS

Police Chief nomination: KPK finds no wealth irregularities; Tito will undergo fit and proper test

Corruption Eradication Commission (KPK) found no irregularities in the sole candidate for National Police

Chief, Tito Karnavian. Tito has already reported his wealth to KPK in November 2014 and March 2016. KPK

stated that there is nothing strange from those sources and also KPK has not received any complaints from

the public against Tito during his tenure as National Counterterrorism Agency’s chief. Separately, Tito

Karnavian will undergo fit and proper test today and the result will be discussed tonight at a House of

Representatives meeting. (JakartaGlobe.com, Investor Daily)

PNS prohibited from receiving any form of gift for “Idul Fitri” Minister of PANRB, Yuddy Chrisnandi, has prohibited civil servants (PNS) from receiving any form of gift for

“Idul Fitri”. The receipt of any gift from anyone is prohibited by law and categorized as gratification. Any

failure to report the receipt of any gift will be considered a crime. (Kontan)

ECONOMICS

LPS cut its guaranteed interest rates by 25bps

The Deposit Insurance Corporation (LPS) has continued to lower its guaranteed interest rates by 25 bps

effective 14 June – 14 September 2016 with IDR denominated deposits at 6.75%, and FX deposits at

0.75%. (Kontan)

OJK to relax discretionary and closed-ended funds regulations

Financial services authority OJK will liberalize several regulations related to discretionary funds and closed-

ended funds, known as RDPT, as well as the procedure for bonds issuance, in order to better absorb

repatriated funds from the tax amnesty program, according to Muliaman Hadad, the chairman of OJK.

(Cogencis)

2017 pre-funding to collect repatriated funds

The government plans for a 2017 pre-funding if 2016 government bonds are not sufficient to collect

repatriated funds. (Kontan)

Jokowi: Recalculate the electricity subsidy

President Joko Widodo (Jokowi) has asked the ministry to recalculate electricity subsidy for the poor in order

to prevent not-on-target consumers. State Electricity Company (PLN) has assessed around 18mn as 900VA

users, and the government plans to cut subsidy of 900VA, excluding the poor and prone-to-poverty

households. (Tempo)

INDUSTRY

Telecommunication: BRTI confirms no Telkomsel monopoly

Badan Regulasi Telekomunikasi Indonesia (BRTI) has already confirmed that Telkomsel is not involved in

monopolistic practice outside Java as of accused by Indosat. I Ketut Prihadi as Commission Member of BRTI

stated that Telkomsel’s position outside Java was not a monopoly as every cellular operator was already

provided the same opportunities to build up connection and services in Indonesia. (Detik.com)

Property: REI revised down its 2016 sector sales growth to just 2%

The Indonesian Real Estate Association’s (REI) DPP Chairman, Eddy Hussy, stated that REI has revised its

2016 sector sales target to only 2% from 10-12% previously due to continued soft property demand in

1H16. He also stated that mid-high property sales have remained weak. Separately, according to PP

Properti’s (PPRO IJ-HOLD-IDR466) Finance Director, Indaryanto, recent Loan-to-Value (LTV) relaxation will

not affect property sector in short-term as he predicts it will only benefit the sector in 1H17. (Investor

Daily). Bahana comment: Regarding this news, we reiterate our unchanged 1.2% y-y average property

marketing sales growth in 2016. The REI’s sector growth revision is very much in line with our initial call on

property. Meanwhile, discount-to-NAV target prices are questionable on falling property prices. At this stage,

we still maintain our UNDERWEIGHT call on the Indonesian property sector.

Page 3: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 3

Land Transportation: Odd-even policy trial postponed; Ministry to renovate 143 bus terminals

The trial for the odd-even license plate policy which was scheduled for July 20 is now postponed to July 27

by the transportation ministry. Socialization is scheduled to begin from June 28 to July 27. After testing for

one month, the policy would then be enforced on 30 August, applicable for cars and motorcycles but not

public transportation. Separately, the minister has allocated IDR1bn to renovate 143 type A bus terminals in

all regions of Indonesia starting in October. This follows the plan to transfer the management of type A bus

terminals from the local to the central government. (Detik, Kontan.co.id)

Sea Transportation: Auction for 3,500 ships hampered

Maritime ministry has failed to hold the auction for the procurement of 3,500 ships which are valued at

IDR2.1tn. According to Agus Prabowo, head of the Policy Institute for Government Procurement, only 40%

of the total auction was successful, due to the difficulty of auction requirements such as the ship’s domicile

permit from the ministry and the requisite bank guarantee. (Kontan.co.id)

Oil: ESDM to cut oil and gas licenses to 20; ONWJ and WMO block achieves oil production targets The Energy and Mineral Resources Ministry (ESDM) will further cut the number of licenses to be obtained by

oil and gas contractors to 20 by the end of this year. The ministry aims to revive investors’ confidence in the

country’s upstream sector. In 2011, there were 104 licenses; that number was cut to 51 in 2012 and then

to 42 in 2015. Separately, PT Pertamina Hulu Energi Offshore North West Java (ONWJ) and PT Pertamina

Hulu Energi West Madura Offshore (WMO) achieved the oil production targets. As of May, oil production of

ONWJ reached 37,112 barrels/day and that of WMO came to 10,411 barrels/day. (Petromindo.com, Kontan)

Electricity: Private firms to play greater roles; 24.9% progress on 35,000 MW power projects

President Jokowi has reiterated the government’s intention to allow private firms play a greater role in his

administration’s ambitious 35,000 MW electricity procurement program after state-owned power company

PLN declined to work on some of the projects assigned to it. Separately, Minister of Energy and Mineral

Resources Sudirman Said stated that the progress of the 35,000 MW power projects at 85 locations have

reached 24.9% as of May 25, 2016. (The Jakarta Post, Petromindo)

Coal: China’s May imports +62% y-y; US coal demand rise on stronger US gas prices

In May, China imported 7.6mn mt of thermal coal, up 62% y-y and 7% m-m, bringing 5M16 imports to

33.1mn mt of thermal coal, down 8.6% y-y. Meanwhile, weekly US coal consumption topped at 16.5mn mt,

near to 2016 year-high consumption volume in January 21 of 17.1mn mt. The climb in coal consumption in

late May was due to stronger US gas price, Henry-Hub, that rose to its year-high price at USD2.75/mmbtu.

On a monthly basis, US coal consumption escalated by 29% nationwide to 16.6mn mt. (Platts)

CORPORATE

WIKA: Key takeaways from analyst meeting on 22 June 2016

Wijaya Karya (WIKA IJ-BUY-IDR2,950-TP:IDR3,000) held an analyst meeting to provide company’s business

guidance as well as to introduce the newly appointed Finance Director, Mr Steve Kosasih, who previously

served as CEO of Transjakarta, a state-owned transportation company, and as Corporate Secretary of

Perhutani, a state-owned plantation company.

- WIKA targets 2016 new contracts to reach IDR52.3tn (Bahana: IDR31tn, excluding the IDR20tn in fast

train project), +108% y-y, resulting in total order book of IDR86tn (Bahana: IDR62tn), +77% y-y. Most

of the projects will come from infra-related projects, including IDR20tn of fast train project.

- As of 5M16, WIKA already achieved new contracts of IDR7.6tn, +30% y-y, of which 59% is infra-related

projects: Wisma Atlit building (IDR978bn), Palm Oil Mill project (IDR551bn), Fly over Semanggi

(IDR314tn), Soekarno Hatta APMS (IDR380bn), Prabumulih gas facilities (IDR296bn) and Manado-Bitung

toll road (IDR169bn).

- Through WIKA Gedung, a subsidiary, WIKA has started to build Light Rail Transit (LRT) Corridor 1 Kelapa

Gading Velodrome and Jakarta LRT Depo in Kelapa Gading with total investment of IDR63bn.

- In 5M16, 63% of new contracts are from private sector, 21% are from government projects and 16%

are from state owned companies.

- WIKA plans to spend 2016F capex of IDR7tn (Bahana: IDR1.5tn), of which IDR2.8tn will be from WIKA’s

internal cash and the rest from borrowings. WIKA will conduct cash injection for the fast train project of

around IDR430bn in 2016F.

- In 2016F, WIKA targets revenue of IDR19tn (Bahana: IDR15tn), +42% y-y with net profit of IDR750bn

(Bahana: IDR650bn), +20% y-y. (Company, IQPlus)

Page 4: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 4

MAPI public expose: Key takeaways

Key takeaways from our recent visit to Mitra Adi Perkasa’s (MAPI IJ–BUY–IDR4,150–TP:IDR4,750) public

expose, held by the Vice President Director, V.P. Sharma:

- Its 2016 transformation agenda includes further development of IT and supply chain infrastructure,

improvement on productivity and efficiency, increasing MAP e-Mall development in 2016, maintaining

strategic partnership with CVC to better Burger King, Domino Pizza and Business Active's contribution

- In 2015, MAPI opened 284 stores and closed 176 stores for a net opening of 108 stores. In 2016, it

plans to continue its prudent expansion for retail business as economic conditions are not favorable by

opening another 200 stores of its profitable brands and closing down 100 of its unprofitable stores. As of

5M16, MAPI’s stores totaled 2062, reflecting a slight increase in number of stores since 2015 of 2,059.

- MAPI plans to restructure its F&B business by consolidating F&B brands, namely Starbucks, Godiva, Pizza

Express, Krispy Kreme and Coldstone, under the newly instilled company, MAP Boga Adiperkasa (MBA)

- Expanding its F&B business through rigorous expansion of Starbucks outlets of approximately 50-60

stores every year as it expects good performance of the F&B industry in the near future

- MAPI plans to issue zero coupon bonds in 4Q16, amounting to IDR355bn. Funds raised will be used for

its restructuring plans for its F&B business and to repay some of its loans.

- MBA will also issue a zero-coupon bond amounting to IDR725bn and stock options totalling IDR508bn to

investors, which includes General Atlantic. Funds raised will be used for restructuring purposes and

provide funding for its F&B business expansion.

- Possible IPO of its F&B business operations through the restructuring of the F&B division, which is one of

MAPI's future plans.

- Top line growth is expected at 10-12% while its SSSG is estimated to be 6% in 2016.

- Expansion plans for the MAP e-Mall through vigorous marketing. This places MAPI in a better position to

fulfill its mission to be Indonesia's number one omni-channel retailer. (Bahana)

ANTM: IDR8bn cost savings; targeting Asia’s ferronickel market; aiming for 5,000ha in Pongkor

In 5M16, Aneka Tambang (ANTM IJ-REDUCE-IDR740-TP:IDR207) cost efficiencies through minimizing

operating cost, has reached IDR8bn or 27% of management’s target. Currently, ANTM is in a finalization

phase of its 2x300MW coal-fired power plant, which will reduce ferronickel cash cost. In other news, due to

increasing demand of ferronickel in Asia and less shipping cost, ANTM decides to shift its ferronickel sales

target from Europe to Asia. In 2016, the company targets to produce 20k TNi ferronickel. On its gold

business, ANTM plans to open 5,000ha of new exploration in Gunung Pongkor area to help offset its

depleted gold reserves in its current location. (Kontan, Kompas, Bisnis)

ASRI and CFLD to develop Pasar Kemis project

Following the signing of MoU between Alam Sutera Realty (ASRI IJ-REDUCE-IDR496) and China-based

property developer China Fortune Land Development (CFLD) to develop Pasar Kemis project, both have

signed a definitive agreement to ensure commitment and cooperation to develop 1,000ha land with total

investment of IDR1.45tn. (Company). Bahana comment: If the project materializes, it could boost Pasar

Kemis sales going forward as ASRI only managed to book 4M16 pre-sales of IDR418bn, 8.4% of its IDR5tn

full-year target (Bahana: IDR2.3tn).

EXCL to establish 7 cellular towers in Madura

XL Axiata (EXCL IJ-BUY-IDR3,840-TP: IDR4,340) will establish 7 more towers or communication device

tower as BTS signal receivers in Madura to anticipate heavy communication traffic during Lebaran. (IQPlus)

WEHA to enter online-based car rental service

Panorama Transportasi (WEHA IJ-NOT RATED-IDR142), better known as White Horse taxi, is set to

transform its business into an online-based car rental service as part of the company's efforts to survive

with the new tech-fluent rivals in the transportation business. WEHA signed a memorandum of

understanding with Go-Car on April 19 to provide business license and operation permit to provide a public

transport service for individual Go-Car drivers. (JakartaGlobe.com, Jakarta Post)

Asian Agri predicts flat CPO production at best

Due to the El-Nino last year, CPO production during the first quarter was considerably lower with prediction

for a fall in full-year 2016 production by 5-10% industry wide. Asian Agri also predicts a flat production of

1mn tons in 2016 y-y. To achieve this Asian Agri plans to add 6,000 hectares of plasma plantations and a

replantation drive for 5,000 hectares. (Kontan). Bahana comment: This is in line with our expectations for

a reduced CPO production this year due to the heavy impact of the El Nino.

Page 5: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 5

BAHANA EQUITY COVERAGE, LEADERS & LAGGARDS (Daily) COMPANY STOCK CODE RATING TARGET PRICE Up/(Downside)(%) 06/22/2016 06/21/2016 CHANGE (%)

PP Property PPRO IJ HOLD 210 (54.9) 466 402 15.92

Matahari Putra Prima MPPA IJ BUY 1,850 30.3 1,420 1,290 10.08 Semen Baturaja SMBR IJ REDUCE 400 (35.5) 620 565 9.73 Siloam International Hospitals SILO IJ BUY 12,400 14.5 10,825 9,900 9.34 Agung Podomoro Land APLN IJ REDUCE 220 (20) 276 256 7.81 Hero Supermarket HERO IJ REDUCE 650 (42.5) 1,130 1,050 7.62 Sri Rejeki Isman SRIL IJ BUY 400 46.0 274 260 5.38 United Tractors UNTR IJ BUY 18,300 32.1 13,850 13,375 3.55 Bank Jawa Barat dan Banten BJBR IJ HOLD 970 (6.3) 1,035 1,000 3.50 Bank Tabungan Negara BBTN IJ HOLD 1,700 0.6 1,690 1,635 3.36 Astra International ASII IJ REDUCE 5,650 (19.0) 6,975 6,750 3.33 Surya Semesta Internusa SSIA IJ BUY 720 8.3 665 645 3.10 Indofood CBP Sukses Makmur ICBP IJ BUY 18,300 4.7 17,475 17,050 2.49 Bank Tabungan Pensiunan Nasional BTPN IJ REDUCE 2,100 (16.3) 2,510 2,450 2.45 Perusahaan Gas Negara PGAS IJ BUY 3,200 32.2 2,420 2,370 2.11 Alam Sutera Realty ASRI IJ REDUCE 300 (39.5) 496 486 2.06 Waskita Karya WSKT IJ BUY 2,700 7.1 2,520 2,470 2.02 Ace Hardware Indonesia ACES IJ BUY 975 9.6 890 875 1.71 Bank Negara Indonesia BBNI IJ BUY 5,200 5.7 4,920 4,850 1.44 Jasa Marga JSMR IJ BUY 6,000 13.7 5,275 5,200 1.44 Indofood Sukses Makmur INDF IJ BUY 6,600 (7.0) 7,100 7,000 1.43 Holcim Indonesia SMCB IJ REDUCE 850 (20.9) 1,075 1,060 1.42 Malindo Feedmill MAIN IJ BUY 1,700 4.9 1,620 1,600 1.25 Mitra Keluarga Karyasehat MIKA IJ REDUCE 1,900 (27) 2,600 2,570 1.17 Kalbe Farma KLBF IJ BUY 1,480 5.3 1,405 1,390 1.08 Xl Axiata EXCL IJ BUY 4,340 13.0 3,840 3,800 1.05 Charoen Pokphand Indonesia CPIN IJ BUY 3,500 (10) 3,890 3,850 1.04 Ramayana Lestari Sentosa RALS IJ BUY 1,080 10.2 980 970 1.03 Lippo Cikarang LPCK IJ BUY 8,300 9.9 7,550 7,475 1.00 Bank Rakyat Indonesia BBRI IJ HOLD 11,000 4.8 10,500 10,400 0.96

Bank Bukopin BBKP IJ REDUCE 540 (2.7) 555 550 0.91 Media Nusantara Citra MNCN IJ BUY 2,500 11.1 2,250 2,230 0.90 Tunas Baru Lampung TBLA IJ BUY 570 0.0 570 565 0.88 Matahari Department Store LPPF IJ BUY 20,500 2.0 20,100 19,925 0.88 Adi Sarana Armada ASSA IJ BUY 130 13.0 115 114 0.88 Bank Jawa Timur BJTM IJ REDUCE 430 (6.9) 462 458 0.87 Garuda Indonesia GIAA IJ REDUCE 400 (18.0) 488 484 0.83 Indosat ISAT IJ BUY 7,300 12.3 6,500 6,450 0.78 Aneka Tambang ANTM IJ REDUCE 207 (72.0) 740 735 0.68 Pelayaran Tempuran Emas TMAS IJ BUY 3,000 102.0 1,485 1,475 0.68 Nippon Indosari Corpindo ROTI IJ BUY 1,450 (2.7) 1,490 1,480 0.68 Express Transindo Utama TAXI IJ BUY 208 28.4 162 161 0.6 Harum Energy HRUM IJ REDUCE 500 (40.1) 835 830 0.60 Bank Central Asia BBCA IJ HOLD 14,000 8.5 12,900 12,825 0.58 Bank Danamon Indonesia BDMN IJ HOLD 3,300 (6.8) 3,540 3,520 0.57 J Resources PSAB IJ BUY 280 (21.8) 358 356 0.56 Merdeka Copper Gold MDKA IJ BUY 2,200 14.6 1,920 1,910 0.52 Electronic City ECII IJ REDUCE 700 44.6 484 482 0.41 Indonesian Stock Exchange JCI 4,897 4,879 0.4 Surya Citra Media SCMA IJ REDUCE 2,800 (16.2) 3,340 3,330 0.30 Pembangunan Perumahan PTPP IJ BUY 4,300 12.0 3,840 3,830 0.26 Gudang Garam GGRM IJ BUY 88,000 32.6 66,375 66,250 0.19 Cardig Aero Services CASS IJ HOLD 1,250 25.0 1,000 1,000 0.00 Bank Mandiri BMRI IJ HOLD 9,300 3.3 9,000 9,000 0.00 Adaro Energy ADRO IJ HOLD 645 (23.7) 845 845 0.00 Indo Tambangraya Megah ITMG IJ REDUCE 4,000 (54.4) 8,775 8,775 0.00 Wijaya Karya WIKA IJ BUY 3,100 5.1 2,950 2,950 0.00 Wijaya Karya Beton WTON IJ BUY 1,100 15.2 955 955 0.00 Mitra Adiperkasa MAPI IJ BUY 4,750 14.5 4,150 4,150 0.00 Multipolar MLPL IJ BUY 550 45.5 378 378 0.00 Tempo Scan Pacific TSPC IJ BUY 2,000 11.1 1,800 1,800 0.00 Sido Muncul SIDO IJ BUY 630 24.8 505 505 0.00 Kimia Farma KAEF IJ BUY 1,430 19.7 1,195 1,195 0.00 Puradelta Lestari DMAS IJ BUY 290 39.4 208 208 0.00 Bekasi Fajar Industrial Estates BEST IJ REDUCE 300 11.1 270 270 0.00 AKR Corporindo AKRA IJ BUY 9,000 46.9 6,125 6,125 0.00 Austindo Nusantara Jaya ANJT IJ REDUCE 1,000 (44.1) 1,790 1,790 0.00 Telekomunikasi Indonesia TLKM IJ BUY 4,500 16.3 3,870 3,870 0.00 Sarana Menara Nusantara TOWR IJ BUY 5,000 20.5 4,150 4,150 0.00 Tiphone Mobile Indonesia TELE IJ BUY 1,180 68.6 700 700 0.00 Mayora Indah MYOR IJ BUY 37,000 (3.9) 38,500 38,600 (0.26) Salim Ivomas Pratama SIMP IJ HOLD 290 (35.8) 452 454 (0.44) Japfa Comfeed Indonesia JPFA IJ BUY 940 (15.7) 1,115 1,120 (0.45) Soechi Lines SOCI IJ BUY 630 47.9 426 428 (0.47) Bumi Serpong Damai BSDE IJ BUY 2,020 (2.9) 2,080 2,090 (0.48) Lippo Karawaci LPKR IJ REDUCE 1,130 10.8 1,020 1,025 (0.49) Sampoerna Agro SGRO IJ HOLD 1,800 (6.5) 1,925 1,935 (0.52) Indocement Tunggal Prakarsa INTP IJ REDUCE 13,950 (13.1) 16,050 16,150 (0.62) Timah TINS IJ REDUCE 411 (42.9) 720 725 (0.69) Kawasan Industri Jababeka KIJA IJ BUY 270 (5.6) 286 288 (0.69) Indomobil Sukses Internasional IMAS IJ HOLD 2,000 43.9 1,390 1,400 (0.71) Tower Bersama Infrastructure TBIG IJ REDUCE 5,750 (12.9) 6,600 6,650 (0.75) Erajaya Swasembada ERAA IJ BUY 850 40.5 605 610 (0.8) Semen Indonesia SMGR IJ HOLD 8,900 (0.8) 8,975 9,050 (0.83) Astra Agro Lestari AALI IJ REDUCE 13,626 (6.0) 14,500 14,625 (0.85) Unilever Indonesia UNVR IJ BUY 50,500 16.4 43,400 43,800 (0.91) Dharma Satya Nusantara DSNG IJ BUY 535 8.7 492 498 (1.20) Adhi Karya ADHI IJ BUY 3,200 15.1 2,780 2,820 (1.42) Summarecon Agung SMRA IJ BUY 1,820 4.9 1,735 1,760 (1.42) Anabatic Technologies ATIC IJ BUY 800 26.0 635 645 (1.6) HM Sampoerna HMSP IJ BUY 4,600 23.3 3,730 3,790 (1.58) Wintermar Offshore Marine WINS IJ HOLD 184 (20.7) 232 236 (1.69) Bukit Asam PTBA IJ BUY 7,800 (3.1) 8,050 8,200 (1.83) London Sumatra Indonesia LSIP IJ BUY 1,780 26.7 1,405 1,435 (2.09) Vale Indonesia INCO IJ REDUCE 1,400 (21.1) 1,775 1,815 (2.20) Medco Energi Internasional MEDC IJ BUY 1,300 (10.0) 1,445 1,480 (2.36) Blue Bird BIRD IJ REDUCE 3,500 (13.8) 4,060 4,190 (3.1) Pakuwon Jati PWON IJ HOLD 490 (18) 600 620 (3.23) Total Bangun Persada TOTL IJ BUY 940 32.4 710 735 (3.40) Ciputra Development CTRA IJ BUY 1,400 (0.7) 1,410 1,460 (3.42) Ciputra Property CTRP IJ REDUCE 335 (48.1) 645 670 (3.73) Gajah Tunggal GJTL IJ BUY 860 (11.8) 975 1,015 (3.94) Krakatau Steel KRAS IJ REDUCE 275 (57.4) 645 675 (4.44)

Source: Bloomberg, Bahana estimates

JCI >5.0% <5%,>0.1% <0.1%,>-0.1% <-0.1%,>-5% <-5.0%

Page 6: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 6

Stock JCI code Ticker Rating Price TP 3M avg to

(IDR) (IDR) (IDRb) 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F 2015F 2016F 2017F

PX_LAST

AVIATION AVIATION N 26.6 59,000 66,614 76,230 1,464 1,969 2,577 1,084 1,724 2,165 na 37.4 19.2 13.6 8.5 6.8 7.5 5.9 5.3 0.7 0.6 0.4 0.3 0.2 0.3 (102.6) (92.0) (81.9) 10.6 13.5 13.2 3.4 4.5 4.8 6.5 7.8 8.1

Garuda Indonesia GIAA IJ Equity GIAA IJ* REDUCE 488 400 26.5 57,368 64,708 74,084 1,050 1,474 2,005 966 1,582 2,005 na 63.8 26.7 13.2 8.0 na 7.9 6.3 5.6 0.1 0.1 0.0 0.0 0.0 0.0 (125.2) (108.1) (97.2) 7.6 11.1 11.2 2.2 3.3 3.6 3.9 5.1 5.5

Cardig Aero Service CASS IJ Equity CASS IJ HOLD 1,000 1,250 0.1 1,632 1,905 2,146 414 496 571 118 142 160 6.2 20.1 12.5 17.7 14.7 13.1 5.3 3.9 3.4 4.7 3.7 3.0 2.1 1.7 1.9 34.0 5.5 11.0 28.9 27.9 25.4 10.9 12.0 11.6 22.1 23.7 23.4

AUTOMOTIVE AUTOMOTIVE N 219.5 215,039 236,696 258,650 18,260 20,636 22,738 13,750 19,236 21,338 (28.8) 39.9 10.9 21.1 15.1 13.6 11.7 12.2 11.2 2.7 2.4 2.2 2.5 3.0 3.3 46.5 41.5 37.0 14.1 17.2 16.9 5.8 7.3 7.4 9.7 12.3 12.5

Astra International ASII IJ Equity ASII IJ REDUCE 6,975 5,650 208.5 184,196 202,994 222,145 17,212 19,456 21,392 14,464 19,047 20,610 (24.6) 31.7 8.2 19.5 14.8 13.7 11.6 12.0 11.0 2.8 2.5 2.2 2.5 3.0 3.3 42.7 37.0 32.1 14.6 17.6 17.2 6.0 7.5 7.6 10.0 12.6 12.8

Indomobil Sukses InternationalIMAS IJ Equity IMAS IJ HOLD 1,390 2,000 0.0 18,010 19,770 21,414 98 149 229 (292) 126 292 na na na na 30.4 13.2 27.4 29.8 28.4 0.7 0.7 0.7 0.0 0.8 1.9 251.2 297.2 316.2 (5.3) 2.3 5.2 (1.2) 0.5 1.0 (1.6) 0.6 1.2

Gajah Tunggal GJTL IJ Equity GJTL IJ BUY 975 860 11.0 12,833 13,932 15,091 950 1,031 1,117 (422) 62 436 na na na na 54.8 7.8 5.1 4.7 5.7 0.7 0.7 0.6 0.0 0.5 3.2 130.5 129.3 130.3 (7.7) 1.3 8.4 (2.6) 0.4 2.4 (3.6) 0.5 3.4

BANKS BANKS UW 843.9 274,550 295,363 323,022 103,617 109,290 121,197 81,990 87,193 96,558 0.7 6.3 10.7 11.8 11.1 10.0 na na na 2.4 2.1 1.8 2.4 2.2 2.3 na na na 20.1 18.5 17.7 2.7 2.6 2.6 na na na

Bank Central Asia BBCA IJ Equity BBCA IJ HOLD 12,900 14,000 185.4 51,413 54,667 58,922 22,657 25,089 27,636 18,019 20,051 22,086 9.3 11.3 10.1 17.7 15.9 14.4 na na na 3.6 3.0 2.6 1.2 1.3 1.4 na na na 21.9 20.6 19.3 3.1 3.2 3.2 na na na

Bank Rakyat Indonesia BBRI IJ Equity BBRI IJ HOLD 10,500 11,000 288.0 70,688 75,366 81,584 30,511 31,895 34,882 25,398 26,831 29,275 4.9 5.6 9.1 10.2 9.7 8.8 na na na 2.3 2.0 1.7 3.0 3.1 3.4 na na na 24.1 21.9 20.5 3.0 2.9 2.9 na na na

Bank Mandiri BMRI IJ Equity BMRI IJ HOLD 9,000 9,300 187.4 67,316 71,421 78,060 26,339 26,240 29,089 20,335 20,058 22,172 2.3 (1.4) 10.5 10.3 10.5 9.5 na na na 1.8 1.6 1.4 2.9 1.9 1.8 na na na 18.5 16.2 15.9 2.3 2.1 2.1 na na na

Bank Negara Indonesia BBNI IJ Equity BBNI IJ BUY 4,920 5,200 137.6 35,298 38,934 43,381 11,057 11,912 13,663 9,067 9,805 11,230 (15.9) 8.1 14.5 10.1 9.4 8.2 na na na 1.2 1.1 1.0 2.5 2.1 2.1 na na na 13.8 12.6 13.0 2.0 1.8 1.9 na na na

Bank Danamon BDMN IJ Equity BDMN IJ HOLD 3,540 3,300 9.1 18,638 20,359 21,691 3,944 4,327 4,825 2,393 3,068 3,397 (8.1) 28.2 10.7 14.2 11.1 10.0 na na na 1.0 0.9 0.9 2.1 2.5 2.5 na na na 7.2 8.7 9.0 1.2 1.5 1.3 na na na

Bank Tabungan Pensiunan NasionalBTPN IJ EQUITY BTPN IJ REDUCE 2,510 2,100 1.4 8,460 9,056 10,343 2,460 2,204 2,438 1,702 1,572 1,804 (8.9) (7.6) 10.5 8.6 9.3 8.4 na na na 1.1 1.0 0.9 0.0 0.0 1.8 na na na 13.5 10.9 11.3 2.2 1.8 1.8 na na na

Bank Tabungan Negara BBTN IJ Equity BBTN IJ HOLD 1,690 1,700 22.0 7,998 9,210 10,904 2,534 2,897 3,305 1,851 2,179 2,484 61.6 17.7 14.0 9.7 8.2 7.2 na na na 1.3 1.1 1.0 2.1 2.1 2.1 na na na 14.2 14.8 14.9 1.2 1.1 1.0 na na na

Bank Jabar Banten BJBR IJ Equity BJBR IJ HOLD 1,035 970 9.6 6,987 7,568 8,164 1,736 1,989 2,221 1,381 1,565 1,746 24.8 13.7 11.6 7.3 6.4 5.7 na na na 1.3 1.2 1.1 8.2 8.6 9.6 na na na 18.7 19.4 19.6 1.7 1.7 1.6 na na na

Bank Jatim BJTM IJ Equity BJTM IJ REDUCE 462 430 1.6 3,558 4,136 4,800 1,208 1,385 1,637 885 1,027 1,213 (5.8) 16.1 18.1 7.8 6.7 5.7 na na na 1.1 1.0 0.9 9.3 8.6 9.2 na na na 14.3 15.8 17.3 2.2 2.2 2.3 na na na

Bank Bukopin BBKP IJ Equity BBKP IJ REDUCE 555 540 1.8 4,193 4,646 5,174 1,173 1,353 1,502 960 1,037 1,151 43.2 7.9 11.1 5.3 4.9 4.4 na na na 0.7 0.6 0.5 3.8 4.1 4.6 na na na 13.4 13.1 13.0 1.1 1.0 1.0 na na na

CEMENT CEMENT UW 131.1 55,446 58,501 62,224 11,584 12,255 12,681 9,408 9,765 10,067 (20.3) 3.8 3.1 13.5 13.0 12.6 7.0 8.0 7.6 2.2 2.0 1.9 4.3 4.5 4.7 4.5 7.9 5.7 16.7 16.5 16.0 13.1 12.8 12.2 23.3 20.9 19.6

Semen Indonesia SMGR IJ Equity SMGR IJ HOLD 8,975 8,900 59.6 26,948 27,634 29,189 5,899 5,924 6,020 4,521 4,688 4,781 (18.7) 3.7 2.0 11.8 11.4 11.1 3.1 6.9 6.3 2.0 1.8 1.6 2.5 2.6 2.7 0.9 7.6 2.3 17.9 16.9 15.5 12.5 11.3 10.3 18.1 16.2 14.8

Indocement INTP IJ Equity INTP IJ REDUCE 16,050 13,950 46.9 17,798 18,320 19,536 5,029 5,219 5,439 4,357 4,516 4,723 (17.7) 3.6 4.6 13.6 13.1 12.5 8.6 8.5 8.2 2.5 2.4 2.4 6.6 6.9 7.2 nc nc nc 18.0 18.7 19.1 15.4 16.0 16.0 30.4 28.3 27.5

Holcim Indonesia SMCB IJ Equity SMCB IJ REDUCE 1,075 850 0.9 9,239 10,919 11,621 324 735 792 175 170 221 na na na na 48.6 37.3 17.1 9.2 8.6 1.0 1.0 1.0 1.6 1.5 2.0 63.0 72.4 72.7 2.1 2.0 2.6 1.0 0.9 1.1 1.3 1.2 1.5

Semen Baturaja SMBR IJ Equity SMBR IJ REDUCE 620 400 23.8 1,461 1,628 1,878 331 377 430 354 391 342 5.4 10.4 (12.5) 17.2 15.6 17.8 11.5 12.1 12.1 2.1 1.9 1.7 1.5 1.6 1.4 nc nc nc 12.6 12.5 10.0 11.4 11.3 7.9 30.4 17.8 9.9

COAL COAL N 158.3 128,090 121,850 125,638 18,105 15,930 13,839 12,557 11,309 9,887 4.0 (9.9) (12.6) 8.7 9.7 11.1 3.7 3.6 3.4 1.2 1.1 1.0 4.8 4.1 4.0 7.5 5.4 2.9 14.8 12.6 10.6 8.6 7.3 6.3 17.5 16.0 14.1

United Tractors UNTR IJ Equity UNTR IJ BUY 13,850 18,300 63.8 49,968 49,619 51,535 8,357 8,192 8,437 6,847 6,383 6,395 27.5 (6.8) 0.2 7.5 8.1 8.1 3.1 2.9 2.6 1.2 1.1 1.1 5.3 4.3 5.3 nc nc nc 17.5 14.7 13.6 10.5 8.9 8.5 21.5 20.6 20.5

Adaro Energy ADRO IJ Equity ADRO IJ* HOLD 845 645 45.1 37,576 33,558 32,774 4,648 3,584 2,268 2,128 1,764 1,050 1.5 (17.9) (40.0) 12.6 15.4 25.6 4.3 4.5 4.5 0.7 0.7 0.7 4.1 3.7 3.0 30.2 22.0 11.9 5.7 4.4 2.6 2.6 2.0 1.2 4.2 3.5 2.2

Indo Tambangraya Megah ITMG IJ Equity ITMG IJ* REDUCE 8,775 4,000 13.3 23,102 19,323 21,830 2,643 1,351 629 1,546 992 546 (68.6) (17.4) (59.6) 11.2 13.6 33.6 1.9 2.3 2.8 0.8 0.8 0.9 7.1 5.5 2.2 nc nc nc 13.4 8.2 4.6 8.8 5.4 2.9 18.7 12.4 7.5

Tambang Batubara Bukit AsamPTBA IJ Equity PTBA IJ BUY 8,050 7,800 35.3 13,734 15,832 15,981 2,414 2,774 2,547 2,036 2,198 1,990 9.4 7.9 (9.6) 9.1 8.4 9.3 6.6 5.8 6.4 2.0 1.8 1.7 3.8 4.2 3.4 nc nc nc 23.0 22.7 18.9 12.8 12.5 10.4 27.5 25.6 20.1

Harum Energy HRUM IJ Equity HRUM IJ* REDUCE 835 500 0.9 3,710 3,518 3,518 42 28 (42) 0 (28) (95) (50) (1,000) 289 835.0 (92.8) (23.9) (4.3) (5.7) (10.7) 0.6 0.6 0.6 0.1 0.0 (0.7) nc nc nc 0.0 (0.7) (2.4) 0.0 (0.5) (1.8) 0.0 (2.5) (9.7)

CONS. & TOLL ROADS CONS. & TOLL ROADS N 211.1 63,155 90,905 109,789 8,730 12,016 13,876 4,632 5,847 6,391 23.4 21.7 3.8 27.5 21.8 19.9 15.0 12.2 11.4 3.6 3.2 2.9 1.2 1.4 1.5 54.4 84.8 108.2 15.8 15.3 14.9 4.4 4.3 4.0 12.2 10.7 9.5

Jasa Marga JSMR IJ Equity JSMR IJ BUY 5,275 6,000 18.9 7,646 8,712 9,598 3,235 3,685 3,753 1,466 1,540 1,372 3.1 5.0 (10.9) 24.5 23.3 26.1 12.3 12.7 13.0 3.4 3.2 3.0 1.6 1.7 1.5 120.9 180.6 217.4 14.8 14.2 11.7 4.3 3.6 2.6 6.9 5.6 3.9

Wijaya Karya WIKA IJ Equity WIKA IJ BUY 2,950 3,100 26.7 12,150 14,875 17,597 1,297 1,718 2,050 559 785 957 (9.2) 40.6 21.8 32.4 23.0 18.9 13.1 10.1 8.5 4.0 3.5 3.0 0.9 1.3 1.6 51.7 49.7 44.7 13.2 16.2 16.9 3.4 4.3 4.5 9.7 10.8 11.5

Pembangunan Perumahan PTPP IJ Equity PTPP IJ BUY 3,840 4,300 21.4 14,909 20,378 24,313 1,695 2,223 2,659 704 914 1,066 32.4 29.8 16.6 26.4 20.3 17.4 11.3 9.0 7.9 4.5 3.8 3.3 1.1 1.5 1.7 35.0 44.9 55.3 21.7 20.4 20.4 4.3 4.5 4.3 16.5 14.5 13.5

Waskita Karya WSKT IJ Equity WSKT IJ BUY 2,520 2,700 48.0 14,153 23,984 27,788 1,415 2,438 2,854 1,048 1,401 1,488 73.1 14.9 6.2 27.7 24.1 22.7 19.7 15.5 15.2 3.5 3.2 2.8 0.6 0.8 0.9 29.1 70.5 120.1 17.0 13.9 13.2 4.9 4.1 3.5 12.6 9.2 6.7

Wijaya Karya Beton WTON IJ Equity WTON IJ BUY 955 1,100 18.0 2,570 4,160 5,824 258 454 620 195 349 475 (45.5) 79.5 36.1 42.8 23.8 17.5 23.5 14.6 11.0 3.7 3.4 3.0 0.7 1.3 1.7 1.6 nc nc 8.9 14.9 18.0 5.2 8.2 8.9 9.8 14.1 16.7

Adhi Karya ADHI IJ Equity ADHI IJ BUY 2,780 3,200 74.6 9,390 16,177 21,268 611 1,232 1,622 464 627 777 16.6 (17.3) 23.9 13.1 15.8 12.7 13.5 8.6 6.1 1.9 1.7 1.6 1.5 1.3 1.6 nc 18.5 3.9 13.6 11.6 12.9 3.4 3.3 3.4 13.1 11.7 11.6

Total Bangun Persada TOTL IJ Equity TOTL IJ BUY 710 940 3.5 2,338 2,618 3,400 218 266 317 197 230 255 20.4 16.7 10.9 12.3 10.5 9.5 8.0 6.5 5.5 2.7 2.4 2.2 4.2 4.9 5.7 nc nc nc 23.3 24.3 24.0 7.6 8.3 8.4 73.8 62.6 53.5

CONSUMER - DISCRE. CONSUMER - DISCRE. N 146.3 75,113 83,338 94,165 8,014 9,758 11,448 5,639 7,298 8,810 (10.2) 27.8 20.1 32.2 24.9 20.6 22.6 16.9 14.5 22.3 14.0 10.3 2.0 2.4 2.8 10.7 8.2 7.1 108.3 64.3 52.2 28.0 29.2 28.2 22.0 23.8 26.2

Surya Citra Media SCMA IJ Equity SCMA IJ REDUCE 3,340 2,800 19.1 4,238 4,573 4,983 2,015 2,199 2,417 1,524 1,663 1,840 4.7 9.2 10.6 32.1 29.4 26.5 23.8 21.2 19.2 14.3 12.8 11.3 2.3 2.6 2.8 nc nc nc 46.2 49.6 48.3 32.7 34.7 34.7 61.9 63.2 67.4

Matahari Department Store LPPF IJ Equity LPPF IJ BUY 20,100 20,500 84.9 9,007 10,383 12,119 2,330 2,702 3,158 1,781 2,170 2,545 25.5 21.8 17.3 32.9 27.0 23.0 22.4 18.9 15.9 53.0 28.9 19.2 2.1 2.6 3.0 nc nc nc 281.5 138.4 100.1 48.8 48.8 44.3 na na na

Media Nusantara Citra MNCN IJ Equity MNCN IJ BUY 2,250 2,500 12.1 6,445 6,985 7,645 2,194 2,529 2,840 1,186 1,685 2,007 (32.7) 42.1 19.1 27.1 19.1 16.0 14.8 12.7 11.2 3.4 3.0 2.7 1.8 2.6 3.1 37.9 29.4 24.1 13.3 17.7 18.9 8.4 11.2 12.4 10.2 13.3 14.9

Matahari Putra Prima MPPA IJ Equity MPPA IJ BUY 1,420 1,850 13.1 13,929 15,592 17,616 282 500 628 183 362 488 (67.0) 98.0 34.8 41.7 21.1 15.6 13.4 8.6 6.8 2.8 2.6 2.3 3.0 1.9 2.6 nc nc nc 6.5 12.6 15.6 3.0 5.6 7.1 7.2 12.5 17.3

ACE Hardware ACES IJ Equity ACES IJ BUY 890 975 7.3 4,743 5,137 5,715 688 753 847 588 642 723 4.7 9.1 12.6 25.9 23.8 21.1 19.2 17.0 14.9 5.8 5.1 4.5 1.9 2.0 2.3 nc nc nc 23.8 22.8 22.5 18.9 18.3 18.0 29.5 32.6 37.1

HERO Supermarket HERO IJ Equity HERO IJ REDUCE 1,130 650 0.0 14,353 16,257 18,590 (246) (43) 98 (29) 57 191 na na na na 35.1 19.2 124.5 14.9 9.5 0.9 0.9 0.8 0.0 0.0 0.0 (0.9) (16.3) (11.1) (0.5) 1.1 3.4 (0.4) 0.6 1.9 (0.5) 1.2 4.0

Ramayana Lestari Sentosa RALS IJ Equity RALS IJ BUY 980 1,080 6.4 7,786 8,284 8,944 234 299 361 336 371 430 (5.5) 10.3 16.1 20.7 18.8 16.2 13.5 8.6 7.1 2.1 2.0 1.8 2.4 2.7 3.1 nc nc nc 10.1 10.8 11.8 7.4 7.9 8.7 21.1 26.1 33.0

Mitra Adiperkasa MAPI IJ Equity MAPI IJ BUY 4,150 4,750 3.2 12,833 14,254 16,448 523 770 1,020 37 266 462 (52.8) 611.7 73.7 184.5 25.9 14.9 11.0 7.7 6.2 2.3 2.1 1.9 0.0 0.6 1.0 105.9 90.5 81.1 1.4 8.6 13.5 0.4 2.7 4.2 0.6 4.3 7.3

Electronic City ECII IJ Equity ECII IJ REDUCE 484 700 0.0 1,781 1,874 2,106 (5) 50 81 33 82 124 (74.5) 149.2 51.0 19.5 7.8 5.2 na 2.5 1.3 0.4 0.3 0.3 0.5 1.3 1.9 nc nc nc 1.8 4.5 6.4 1.7 4.1 5.8 2.4 6.0 8.7

CONSUMER - STAPLES CONSUMER - STAPLES OW 407.6 348,330 383,212 428,198 49,832 54,634 62,176 34,038 37,725 43,492 8.2 11.5 15.2 36.4 32.8 28.5 28.0 25.9 22.7 25.1 22.5 20.6 2.0 2.0 2.4 16.1 7.9 7.1 56.3 53.5 56.0 25.6 25.3 27.0 52.6 52.6 58.2

HM Sampoerna HMSP IJ Equity HMSP IJ BUY 3,730 4,600 67.1 89,069 97,539 108,853 14,048 14,922 17,446 10,363 11,458 13,458 (2.5) 9.8 17.4 41.6 37.9 32.2 29.4 27.7 23.8 13.5 14.3 15.3 2.8 2.4 3.0 nc nc nc 45.5 36.8 45.9 31.2 29.5 33.5 44.5 38.3 47.2

Unilever Indonesia UNVR IJ Equity UNVR IJ BUY 43,400 50,500 68.7 36,484 40,257 45,540 7,944 8,943 10,108 5,852 6,612 7,489 2.0 13.0 13.3 56.6 50.1 44.2 39.9 36.2 32.0 68.6 58.5 50.6 1.7 1.9 2.1 22.2 nc nc 124.2 126.0 122.6 39.0 40.3 40.9 107.5 116.2 126.1

Gudang Garam GGRM IJ Equity GGRM IJ BUY 66,375 88,000 77.9 70,366 75,730 83,554 9,906 10,731 11,965 6,436 6,694 7,540 19.9 4.0 12.6 19.8 19.1 16.9 12.5 11.7 10.5 3.4 3.1 2.8 1.5 2.2 2.5 47.0 48.1 44.8 18.1 16.8 17.2 10.6 10.1 10.5 12.2 11.4 11.7

Kalbe Farma KLBF IJ Equity KLBF IJ BUY 1,405 1,480 68.2 17,887 19,300 20,943 2,647 2,812 3,080 2,004 2,167 2,400 (2.9) 8.1 10.7 32.9 30.4 27.4 20.9 18.3 16.7 6.3 5.7 5.1 1.5 1.6 1.8 nc nc nc 20.2 19.6 19.6 15.3 15.1 15.1 25.2 25.0 25.0

Indofood Sukses Makmur INDF IJ Equity INDF IJ BUY 7,100 6,600 48.3 64,062 70,849 78,078 6,877 7,610 8,547 2,968 3,454 4,196 (23.6) 16.4 21.5 21.0 18.1 14.9 9.5 7.1 6.2 2.3 2.2 2.0 2.3 2.7 3.3 75.4 38.7 27.2 11.2 12.5 14.3 3.3 3.8 4.4 6.6 8.0 10.7

Indofood CBP Sukses MakmurICBP IJ Equity ICBP IJ BUY 17,475 18,300 34.5 31,741 35,573 39,811 3,908 4,559 5,173 3,001 3,516 4,042 15.2 17.2 15.0 34.0 29.0 25.2 22.2 19.5 17.1 6.5 5.8 5.1 1.3 1.5 1.7 nc nc nc 20.1 21.0 21.5 11.7 12.3 12.6 28.5 27.3 25.3

Mayora Indah MYOR IJ Equity MYOR IJ BUY 38,500 37,000 0.9 14,819 16,390 18,550 1,862 2,035 2,322 1,219 1,320 1,500 202.2 8.3 13.6 28.2 26.1 23.0 15.6 14.0 12.2 6.6 5.5 4.6 0.4 0.8 0.9 37.0 18.4 6.3 26.9 23.5 22.3 11.3 11.1 11.5 16.7 18.6 19.9

Tempo Scan Pacific TSPC IJ Equity TSPC IJ BUY 1,800 2,000 0.5 8,220 9,160 10,888 640 713 785 575 622 672 (0.7) 8.1 7.8 14.1 13.0 12.1 8.3 7.5 6.7 1.8 1.7 1.5 3.2 3.5 3.7 nc nc nc 13.4 13.4 13.1 9.7 9.8 9.6 21.2 19.8 18.3

Sido Muncul SIDO IJ Equity SIDO IJ BUY 505 630 2.1 2,268 2,424 2,719 495 530 598 424 455 517 1.4 7.1 13.3 18.0 16.8 14.9 11.5 10.4 9.0 2.6 2.3 2.0 1.1 1.2 1.2 nc nc nc 15.1 14.4 14.5 14.1 13.5 13.6 23.0 22.0 21.5

Nippon Indosari Corpindo ROTI IJ Equity ROTI IJ BUY 1,490 1,450 3.1 2,189 2,693 3,343 389 458 575 265 322 416 40.3 21.6 29.2 28.5 23.4 18.1 15.2 12.8 10.6 6.5 5.4 4.4 0.9 1.1 1.4 39.2 17.6 18.2 25.0 25.2 26.7 11.1 11.4 12.7 16.3 19.7 22.6

Kimia Farma KAEF IJ Equity KAEF IJ BUY 1,195 1,430 4.5 5,070 5,754 6,599 342 422 524 279 327 367 19.1 17.1 12.1 23.8 20.3 18.1 18.6 15.6 15.6 3.3 3.0 2.6 1.1 1.2 1.4 7.7 15.4 79.6 14.8 15.4 15.4 9.0 9.4 7.6 15.1 13.8 10.3

Mitra Keluarga Karyasehat MIKA IJ Equity MIKA IJ REDUCE 2,600 1,900 0.0 2,038 2,301 2,645 560 622 704 558 636 699 4.3 10.3 9.3 66.7 60.5 55.3 45.7 51.2 45.7 11.9 11.8 11.0 1.3 1.2 1.2 nc nc nc 23.3 20.4 21.0 19.7 17.5 18.0 65.2 61.2 54.8

Siloam International Hospital SILO IJ Equity SILO IJ BUY 10,825 12,400 31.6 4,116 5,242 6,675 215 276 350 94 142 197 49.7 63.0 28.8 133.6 82.0 63.7 21.1 16.5 12.7 7.2 6.8 6.2 0.1 0.1 0.2 20.6 32.8 34.5 5.5 7.9 10.1 3.2 4.5 5.4 4.7 6.3 7.6

INDUSTRIAL ESTATES INDUSTRIAL ESTATES N 44.7 13,515 12,069 13,698 4,443 4,988 5,652 3,407 3,929 4,584 12.8 15.3 16.7 7.9 6.9 5.8 6.5 5.9 5.1 1.3 1.1 0.9 2.2 2.6 2.8 16.2 16.8 15.0 17.8 17.4 17.0 12.5 12.9 12.8 19.1 18.6 17.9

Puradelta Lestari DMAS IJ Equity DMAS IJ BUY 208 290 2.1 2,286 1,299 1,711 1,859 1,368 1,705 1,799 41.9 24.6 5.5 7.3 5.9 5.6 6.8 5.0 4.4 1.4 1.2 1.0 4.1 5.1 5.4 nc nc nc 20.2 21.6 19.4 17.5 19.8 18.5 23.6 25.8 23.6

Kawasan Industri Jababeka KIJA IJ Equity KIJA IJ BUY 286 270 11.8 3,140 3,223 3,463 910 984 1,078 339 450 584 (18.4) 33.0 29.8 17.5 13.1 10.1 8.3 7.6 6.8 1.3 1.2 1.0 0.4 0.5 0.7 57.3 54.0 44.4 7.5 9.2 10.8 3.7 4.4 5.2 4.9 5.9 7.3

Bekasi Fajar Industrial EstateBEST IJ Equity BEST IJ REDUCE 270 300 10.5 687 563 743 396 321 444 212 159 326 (46.0) (24.9) 104.9 12.3 16.4 8.0 8.4 11.7 8.8 0.9 0.8 0.7 1.2 0.9 1.5 25.4 39.5 43.3 7.2 5.1 9.7 5.1 3.2 5.9 6.2 3.8 6.9

Surya Semesta Internusa SSIA IJ Equity SSIA IJ BUY 665 720 14.2 5,282 6,065 6,939 845 937 1,095 579 618 716 39.4 6.8 15.9 5.4 5.1 4.4 3.5 3.2 2.8 1.0 0.9 0.7 3.7 4.0 4.6 10.3 10.0 9.5 20.0 18.2 18.2 8.8 8.2 8.5 18.6 16.5 16.6

Lippo Cikarang LPCK IJ Equity LPCK IJ BUY 7,550 8,300 6.1 2,121 2,218 2,553 993 1,035 1,175 911 997 1,158 7.7 9.4 16.2 5.8 5.3 4.5 4.8 4.5 3.9 1.4 1.1 0.9 0.0 0.0 0.0 nc nc nc 28.9 24.3 22.5 18.5 16.7 16.3 32.9 27.9 25.3

INDUSTRY - Various INDUSTRY - Various 63.7 48,542 92,424 37,858 (1,286) (22) 2,258 (3,408) (2,201) (1,545) na na na na na na 6.8 4.1 3.0 0.7 0.7 0.7 1.1 0.7 0.9 78.7 93.7 34.2 (5.1) (1.5) (0.9) (2.4) (0.9) (0.2) (4.2) (1.3) (0.2)

Krakatau Steel KRAS IJ Equity KRAS IJ* REDUCE 645 275 17.3 19,341 20,947 0 (2,555) (1,635) 0 (3,047) (2,636) (2,513) na na na na na na na na na 0.4 0.5 0.5 0.0 0.0 0.0 83.6 112.8 0.0 (16.9) (11.8) (12.7) (7.0) (5.1) (4.7) (8.9) (6.0) (5.6)

Anabatic Technologies ATIC IJ Equity ATIC IJ BUY 635 800 0.0 2,626 2,964 3,375 178 217 263 60 110 146 (12.7) 65.0 32.1 17.8 10.8 8.2 7.0 5.9 5.1 1.5 1.5 1.3 1.6 1.3 2.3 52.4 50.7 47.1 12.4 14.8 17.1 2.8 4.4 5.2 6.4 9.8 11.5

Sri Rejeki isman SRIL IJ Equity SRIL IJ BUY 274 400 31.5 8,708 9,674 11,620 1,372 1,568 1,904 784 868 1,064 10.5 14.3 22.9 6.5 5.7 4.6 6.3 5.8 4.9 1.3 1.0 0.9 2.2 2.6 2.9 134.1 118.8 102.2 22.0 20.0 20.4 7.6 7.3 7.9 9.2 8.9 9.7

Multipolar MLPL IJ Equity MLPL IJ BUY 378 550 14.9 17,867 19,695 22,203 (281) (172) 91 (1,205) (543) (242) na na na na na na 25.5 12.5 7.6 0.5 0.6 0.6 2.5 0.0 0.0 nc 22.4 30.4 (15.4) (7.8) (3.7) (5.3) (2.4) (1.0) (12.7) (6.0) (2.9)

LAND TRANSPORTATION LAND TRANSPORTATION UW 17.1 7,835 23,011 15,755 1,641 1,827 1,945 895 982 1,004 (0.7) 9.7 2.3 12.2 11.1 10.8 6.1 5.6 5.4 2.3 2.0 1.8 3.2 3.5 3.6 49.7 50.5 57.5 20.1 18.6 16.8 10.9 10.6 9.1 15.2 13.6 11.9

Blue Bird BIRD IJ Equity BIRD IJ REDUCE 4,060 3,500 6.1 5,472 6,250 6,988 1,173 1,298 1,354 829 885 889 (2.0) 6.8 0.5 12.3 11.5 11.4 6.3 5.7 5.5 2.4 2.1 1.9 3.2 3.5 3.5 39.9 40.1 47.0 21.3 19.6 17.6 11.6 11.3 9.6 15.7 14.0 12.2

Express Transindo Utama TAXI IJ Equity TAXI IJ BUY 162 208 10.6 970 1,040 1,114 240 243 264 32 36 42 (72.7) 12.4 14.7 10.8 9.6 8.4 3.6 3.8 3.7 0.4 0.4 0.4 1.7 1.9 2.2 162.7 174.5 188.8 3.6 3.9 4.3 1.1 1.2 1.2 1.3 1.4 1.5

Adi Sarana Armada ASSA IJ Equity ASSA IJ BUY 115 130 0.4 1,393 1,606 1,850 228 286 326 34 60 73 (20.4) 125.8 19.3 11.4 5.1 4.2 4.0 3.5 3.3 0.5 0.4 0.4 2.6 5.9 7.1 205.7 212.2 213.6 4.0 6.8 7.7 1.3 2.0 2.3 1.4 2.2 2.5

METALS METALS N 144.3 32,345 25,401 28,013 1,623 982 4,125 (43) (331) 2,064 (101.9) 669.8 (723.6) (1,328.1) (172.5) 27.7 (377.8) 41.4 10.5 0.8 0.8 0.8 0.9 0.2 0.8 43.4 41.7 36.7 0.7 1.0 5.5 (0.1) (0.0) 2.5 (1.0) (1.3) 0.9

Vale Indonesia INCO IJ Equity INCO IJ* REDUCE 1,775 1,400 17.0 11,060 8,036 8,736 1,120 238 854 714 98 588 (67.8) (83.8) 527.3 26.1 161.4 25.7 6.0 7.3 5.5 0.7 0.6 0.7 2.5 0.3 2.1 nc nc nc 3.0 0.4 2.2 2.2 0.3 1.8 3.1 0.4 2.4

Aneka Tambang ANTM IJ Equity ANTM IJ REDUCE 740 207 86.6 10,519 10,632 12,362 (768) (647) 154 (1,209) (882) (157) (76.5) (63.2) (237.9) na na na (1,082.3) 102.7 19.1 1.0 1.0 1.0 0.0 0.0 0.3 43.8 52.8 59.8 (8.6) (5.6) (1.0) (4.8) (3.1) (0.6) (5.9) (3.8) (0.7)

Timah TINS IJ Equity TINS IJ REDUCE 720 411 11.4 6,874 6,733 6,915 81 131 135 102 89 93 (85.9) (14.3) 0.0 51.4 60.0 60.0 13.9 10.9 10.0 1.0 1.0 1.0 0.7 0.7 0.0 30.1 22.1 24.3 2.1 1.7 1.8 1.1 1.0 1.0 1.5 1.3 1.4

J Resources Asia Pasifik PSAB IJ Equity PSAB IJ* BUY 358 280 4.9 3,892 4,396 5,390 1,274 1,400 2,520 448 574 1,302 59.8 28.8 126.8 4.9 3.8 1.7 8.2 7.1 4.3 0.6 0.5 0.4 0.0 0.0 0.0 131.0 109.7 68.5 13.2 14.2 26.1 3.8 4.7 10.3 5.4 6.5 14.0

Merdeka Copper Gold MDKA IJ Equity MDKA IJ* BUY 1,920 2,200 24.4 0 0 868 (84) (140) 462 (98) (210) 238 58.3 na na na na na na na na 3.9 4.3 3.8 0.0 0.0 1.0 7.7 75.0 53.5 (9.0) (10.2) 11.4 (4.6) (6.9) 6.5

OIL & GAS OIL & GAS N 163.5 68,863 66,678 79,368 9,504 12,385 15,768 6,300 7,395 9,557 (35.3) 17.4 29.2 14.0 11.9 9.2 8.9 8.1 6.8 2.0 1.8 1.6 2.6 2.9 3.2 17.3 14.8 13.1 13.8 13.8 15.9 6.3 6.6 7.6 9.8 9.7 11.8

Perusahaan Gas Negara PGAS IJ Equity PGAS IJ* BUY 2,420 3,200 104.7 42,966 38,528 45,052 7,910 8,260 10,766 5,614 5,880 7,952 (39.4) 4.7 35.0 10.4 10.0 7.4 5.8 6.5 4.8 1.4 1.3 1.1 3.6 3.6 3.7 nc nc nc 13.3 12.1 16.5 6.6 6.3 8.2 9.7 8.3 11.7

AKR Corporindo AKRA IJ Equity AKRA IJ BUY 6,125 9,000 49.6 19,344 18,832 22,965 1,345 1,837 1,720 1,047 1,338 1,310 28.1 27.8 (2.1) 23.0 18.0 18.4 16.2 12.7 12.2 4.0 3.4 3.0 1.4 1.7 2.2 40.9 28.8 16.4 18.2 20.2 17.3 7.1 8.4 7.5 12.1 15.0 14.1

Medco Energy MEDC IJ Equity MEDC IJ* BUY 1,445 1,300 9.2 6,553 9,318 11,351 249 2,288 3,282 (361) 177 295 (391.9) (150.9) 0.0 NA 26.3 26.3 9.8 4.8 4.4 0.4 0.4 0.4 (3.0) 1.5 1.5 108.5 124.5 156.0 (3.0) 1.4 2.2 (1.0) 0.4 0.7 (1.4) 0.6 0.9

PLANTATIONS PLANTATIONS N 66.5 40,272 42,766 45,776 6,078 6,637 7,275 2,109 2,955 3,952 (64.7) 40.1 33.7 29.5 21.1 15.7 11.8 9.4 8.4 1.7 1.5 1.4 1.3 1.9 2.6 54.4 56.6 56.4 5.5 7.5 9.6 3.3 4.2 5.1 4.1 5.2 6.1

Astra Agro Lestari AALI IJ Equity AALI IJ REDUCE 14,500 13,626 38.0 13,059 13,873 15,215 1,853 2,076 2,439 619 990 1,587 (75.3) 60.1 60.3 36.9 23.1 14.4 12.9 11.2 10.5 2.0 1.9 1.8 1.4 2.3 3.6 65.9 69.6 74.4 5.5 8.5 12.7 3.1 4.4 6.4 3.6 5.1 7.4

Salim Ivomas Pratama SIMP IJ Equity SIMP IJ HOLD 452 290 4.2 13,835 14,436 15,599 1,632 1,842 2,031 264 466 694 (69.1) 70.6 51.7 26.6 15.6 10.3 5.3 5.0 4.6 0.5 0.5 0.5 0.4 0.9 1.3 54.5 59.6 58.0 1.9 3.3 4.7 0.8 1.5 2.1 1.3 2.1 3.0

London Sumatra Indonesia LSIP IJ Equity LSIP IJ BUY 1,405 1,780 21.7 4,190 4,610 4,472 836 1,015 833 623 745 600 (33.1) 19.8 (19.3) 15.4 12.9 16.0 8.4 7.1 8.5 1.3 1.2 1.2 2.6 3.1 2.5 nc nc nc 8.7 9.8 7.5 7.1 8.0 6.1 10.2 10.7 7.9

Dharma Satya Nusantara DSNG IJ Equity DSNG IJ BUY 492 535 0.5 4,425 4,783 4,941 560 536 592 270 249 306 (59.0) (8.0) 26.1 19.7 21.4 17.0 12.0 13.1 12.3 2.1 1.9 1.7 1.2 1.2 1.4 119.7 121.8 121.3 11.4 9.6 10.6 3.6 3.0 3.5 5.4 4.3 4.8

Austindo Nusantara Jaya ANJT IJ Equity ANJT IJ* REDUCE 1,700 1,000 0.1 1,764 1,862 2,058 126 210 266 (112) 56 140 na na na na 106.3 42.5 22.9 9.0 0.0 1.7 1.7 1.6 0.0 0.4 1.1 23.2 22.4 0.0 (2.2) 1.2 2.8 0.3 1.1 1.8 (1.8) 0.9 2.3

Sampoerna Agro SGRO IJ Equity SGRO IJ HOLD 1,925 1,800 0.5 2,999 3,202 3,491 467 515 593 248 286 337 (27.2) 15.3 17.9 14.7 12.7 10.8 8.1 6.6 6.1 1.2 1.1 1.0 1.0 1.1 1.3 64.6 59.9 59.2 8.1 8.7 9.5 3.9 4.0 4.8 5.2 5.4 5.9

Tunas Baru Lampung TBLA IJ Equity TBLA IJ BUY 570 570 1.5 5,331 5,237 6,526 604 443 521 197 163 288 (58.0) (18.9) 80.0 15.4 19.0 10.6 8.6 7.1 6.9 1.1 1.0 0.9 1.2 1.1 1.9 153.8 124.5 115.2 7.4 5.6 9.3 2.4 1.8 3.3 3.1 2.3 4.2

POULTRY POULTRY N 27.9 59,906 65,122 73,881 5,377 5,988 7,326 2,242 2,841 4,562 12.1 26.7 60.6 35.4 27.9 17.4 16.3 14.5 11.6 4.5 4.0 3.3 0.6 0.7 1.0 60.8 52.1 40.0 13.7 14.6 19.8 6.8 7.5 11.4 8.8 9.6 14.0

Charoen Pokphand IndonesiaCPIN IJ Equity CPIN IJ BUY 3,890 3,500 19.2 30,108 32,462 37,351 3,443 3,798 4,773 1,837 2,119 3,277 5.7 15.2 55.0 34.7 30.2 19.5 18.0 16.0 12.8 5.1 4.5 3.7 0.5 0.6 0.7 51.2 42.3 29.7 15.6 15.8 20.8 8.1 8.5 12.7 10.3 10.8 15.4

Japfa Comfeed Indonesia JPFA IJ Equity JPFA IJ BUY 1,115 940 8.1 25,023 27,555 30,809 1,728 1,950 2,201 468 660 1,075 na na na na 18.0 11.0 7.7 6.9 6.2 2.1 2.0 1.7 1.3 1.7 2.9 102.0 93.3 81.1 9.0 11.3 16.7 2.8 3.9 6.2 4.2 5.7 8.9

Malindo Feedmill MAIN IJ Equity MAIN IJ BUY 1,620 1,700 0.7 4,775 5,105 5,721 206 240 352 (63) 62 210 na (180.0) 235.7 (46.3) 57.9 17.2 13.5 12.2 9.4 2.3 2.2 2.0 0.0 0.4 1.2 93.9 88.6 85.9 (4.8) 3.9 12.2 (1.7) 1.6 5.1 (2.2) 2.0 6.5

PROPERTY PROPERTY UW 270.4 45,468 49,958 54,565 15,347 16,910 18,324 8,105 10,789 12,060 (42.3) 33.1 11.8 20.4 15.3 13.7 12.7 11.0 10.2 2.5 2.2 1.9 0.8 1.1 1.3 41.5 46.3 44.7 13.0 14.9 14.7 5.2 5.9 5.9 9.9 10.9 10.5

Bumi Serpong Damai BSDE IJ Equity BSDE IJ BUY 2,080 2,020 26.7 6,210 7,523 8,403 2,901 3,457 3,804 2,139 2,694 3,023 (46.5) 25.9 12.2 18.7 14.9 13.2 13.4 12.0 11.0 2.1 2.0 1.8 0.5 0.7 0.8 8.2 29.4 29.5 12.5 13.9 14.2 6.7 7.1 7.2 11.5 11.7 11.0

Lippo Karawaci LPKR IJ Equity LPKR IJ REDUCE 1,020 1,130 88.9 8,910 10,055 10,615 1,727 2,542 2,698 535 1,654 1,857 (79.0) 209.0 12.2 44.0 14.2 12.7 15.5 11.1 10.5 1.4 1.3 1.2 0.3 1.8 2.0 64.2 59.9 56.1 3.3 9.6 9.9 1.4 3.8 3.9 2.2 5.9 6.3

Pakuwon Jati PWON IJ Equity PWON IJ HOLD 600 490 27.6 4,625 5,373 6,220 2,265 2,656 3,035 1,262 1,790 2,118 (49.8) 41.8 18.3 22.9 16.1 13.6 12.1 10.5 9.3 4.0 3.2 2.6 0.7 0.8 0.9 23.9 33.6 29.0 18.8 21.9 21.1 7.0 8.6 8.7 14.9 17.0 16.1

Summarecon Agung SMRA IJ Equity SMRA IJ BUY 1,735 1,820 50.1 5,624 6,339 6,879 1,768 1,999 2,160 855 1,127 1,230 (38.3) 31.8 9.2 29.3 22.2 20.4 14.9 13.1 12.5 3.3 2.9 2.6 0.7 0.9 1.0 78.1 70.6 74.1 15.0 17.4 16.5 4.9 5.5 5.2 9.1 10.0 9.6

Ciputra Development CTRA IJ Equity CTRA IJ BUY 1,410 1,400 15.8 7,514 8,154 9,335 2,353 2,288 2,511 1,284 1,380 1,517 (3.1) 7.5 10.0 16.8 15.7 14.2 9.3 9.2 8.3 2.6 2.2 2.0 0.5 1.0 1.1 26.7 20.9 19.1 16.0 15.2 14.6 5.2 4.9 4.8 13.2 12.3 12.2

Alam Sutera ASRI IJ Equity ASRI IJ REDUCE 496 300 38.8 2,784 3,039 3,061 1,628 1,674 1,649 597 877 954 (45.6) 47.0 8.8 16.3 11.1 10.2 9.5 9.4 9.7 1.5 1.3 1.2 1.2 2.0 2.4 99.4 93.7 90.1 9.4 12.5 12.1 3.4 4.6 4.7 4.8 6.4 6.3

Agung Podomoro Land APLN IJ Equity APLN IJ REDUCE 276 220 3.3 5,972 5,769 5,934 1,688 1,351 1,415 809 649 660 (5.0) (19.7) 1.7 7.0 8.7 8.6 4.4 6.0 5.7 0.8 0.8 0.7 2.9 2.3 2.3 50.2 64.2 64.2 12.2 9.2 8.7 3.4 2.4 2.0 8.6 5.8 5.3

Ciputra Property CTRP IJ Equity CTRP IJ REDUCE 645 335 1.8 2,325 1,917 2,162 632 513 576 324 295 338 (19.2) (8.9) 14.5 12.5 13.7 11.9 9.6 12.3 11.5 0.9 0.8 0.8 2.4 2.2 2.5 71.3 80.4 81.8 7.3 6.3 6.8 3.3 2.6 2.8 4.6 3.6 3.8

PP Property PPRO IJ Equity PPRO IJ HOLD 466 210 17.4 1,505 1,789 1,954 385 431 475 300 323 364 84.0 7.7 12.6 21.8 20.2 18.0 18.1 16.5 14.4 2.6 2.4 2.2 1.4 1.5 1.7 38.6 40.0 29.8 16.9 12.3 12.6 7.5 5.7 5.6 13.1 8.8 9.4

SHIPPING SHIPPING N 17.9 5,106 5,638 6,072 1,029 1,414 1,645 825 1,072 1,277 (15.1) 30.0 19.1 6.9 5.3 4.5 6.0 4.9 4.3 1.1 0.9 0.7 1.4 1.9 2.7 72.6 58.4 42.8 21.3 21.2 27.4 7.4 8.8 13.1 13.4 9.4 10.0

Soechi Lines SOCI IJ Equity SOCI IJ BUY 426 630 16.9 1,986 2,277 2,379 610 733 771 573 625 639 (3.8) 12.9 (1.2) 5.2 4.6 4.7 7.0 6.0 5.7 0.8 0.7 0.6 0.0 0.0 0.0 63.9 57.8 50.5 12.4 14.2 26.1 3.8 4.7 10.3 13.1 8.8 9.4

Pelayaran Tempuran Emas TMAS IJ Equity TMAS IJ BUY 1,485 3,000 0.4 1,721 1,858 2,146 378 520 659 332 425 571 63.7 28.2 34.3 5.1 4.0 3.0 4.5 3.4 2.5 2.2 1.5 1.1 4.9 6.3 8.4 99.5 64.6 35.5 50.7 45.4 43.6 18.8 21.0 24.8 23.4 25.3 29.5

Wintermar Offshore Marine WINS IJ Equity WINS IJ HOLD 232 184 0.7 1,399 1,503 1,546 41 162 215 (80) 22 67 (100.0) na 200.9 na 42.1 14.0 5.9 4.1 2.9 0.3 0.3 0.3 0.0 0.4 1.1 52.3 49.0 30.7 (2.7) 0.8 2.5 (1.2) 0.4 1.1 (1.7) 0.5 1.8

TELCOS TELCOS OW 226.8 200,631 224,995 249,003 43,990 49,395 57,037 18,749 23,078 28,886 (2.6) 37.7 48.3 29.2 23.7 18.9 10.6 9.5 8.4 5.1 4.6 4.0 1.7 2.0 2.8 74.2 51.8 36.6 20.4 20.7 22.3 8.5 8.6 9.8 15.9 16.8 19.1

Telekomunikasi Indonesia TLKM IJ Equity TLKM IJ BUY 3,870 4,500 189.7 102,470 113,645 125,693 32,881 36,717 41,992 15,489 17,604 20,371 5.8 13.7 15.7 25.2 22.2 19.2 10.7 9.7 8.3 5.2 4.6 4.2 2.3 2.6 3.4 8.6 3.4 (2.5) 21.7 22.1 23.0 10.1 10.3 11.2 20.0 20.9 23.0

XL Axiata EXCL IJ Equity EXCL IJ BUY 3,840 4,340 8.9 22,876 24,242 25,852 1,258 1,563 2,062 (25) 440 1,183 na na na na na na 7.7 6.6 5.9 2.3 2.3 2.2 0.0 0.4 1.1 167.8 132.7 116.6 (0.2) 3.1 8.0 (0.0) 0.8 2.0 (0.1) 1.3 3.6

Tower Bersama InfrastructureTBIG IJ Equity TBIG IJ REDUCE 6,600 5,750 9.0 3,437 3,801 4,229 2,637 2,915 3,243 1,056 1,289 1,593 (18.8) 22.0 23.0 30.0 24.6 19.9 17.3 15.2 16.2 10.9 7.9 5.9 0.7 0.8 1.0 647.2 481.2 365.6 30.7 37.3 33.9 4.5 5.1 5.8 4.9 5.5 6.4

Sarana Menara Nusantara TOWR IJ Equity TOWR IJ BUY 4,150 5,000 1.9 4,470 4,845 5,315 3,386 2,866 3,274 2,958 1,591 2,133 251.9 (46.2) 34.1 14.3 26.6 19.9 13.0 11.6 10.0 5.5 5.9 4.6 0.0 0.0 0.0 90.0 64.3 25.4 47.9 21.5 26.2 15.3 7.9 11.2 20.3 13.6 18.5

Indosat ISAT IJ Equity ISAT IJ BUY 6,500 7,300 3.6 26,769 29,107 31,660 2,704 4,015 4,926 (1,310) 1,440 2,715 34.1 23.6 54.6 NA 24.5 13.0 4.8 4.0 3.4 2.8 2.5 2.0 0.0 1.2 2.2 160.0 90.1 90.1 (10.0) 10.7 16.9 (2.4) 2.6 5.0 (4.0) 4.6 9.3

Tiphone Mobile Indonesia TELE IJ Equity TELE IJ BUY 700 1,180 9.0 22,040 29,578 34,851 749 905 1,074 370 462 592 21.5 24.6 28.3 13.3 10.7 8.3 10.1 8.5 9.5 1.7 1.5 1.3 1.9 2.3 3.0 64.1 74.4 74.4 13.9 15.4 17.4 6.1 6.3 7.6 6.1 7.0 5.9

Erajaya Swasembada ERAA IJ Equity ERAA IJ BUY 605 850 4.7 18,569 19,777 21,403 375 412 466 210 252 299 (0.6) 19.8 18.7 8.3 7.0 5.9 6.6 6.0 5.1 0.6 0.5 0.5 4.8 5.7 6.8 33.4 31.2 26.8 7.0 7.9 8.9 3.3 3.8 4.3 5.1 5.9 6.8

Market Market N 3,124 1,692,664 1,852,117 2,044,045 307,352 336,993 381,885 202,278 230,605 265,108 (6.9) 12.9 15.0 20.3 17.8 15.5 8.5 13.1 11.2 10.5 9.1 8.2 2.1 2.2 2.5 25.1 20.2 17.8 33.1 30.2 30.5 12.6 12.7 13.4 22.3 22.6 24.7

Note: *USD reporting

OW: Overweight, N: Neutral, UW: Underweight

Revenue (IDRb) Opt. profit (IDRb) Net profit (IDRb) EPS growth (%) PER (x) ROIC (%)ROAA (%)EV/EBITDA (x) P/BV (x) Yield (%) Net gearing (%) ROAE (%)

Page 7: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 7

FULL-YEAR 2015 EARNINGS RELEASES (ESTIMATED) Ticker Company Date Time

BBRI IJ Bank Rakyat Indonesia 1/26/2016 -

BBNI IJ Bank Negara Indonesia 1/29/2016 -

BDMN IJ Bank Danamon 1/29/2016 -

BJTM IJ Bank Pembangunan Daerah Jawa Timur 1/29/2016 -

JSMR IJ Jasa Marga 2/5/2016 -

EXCL IJ XL Axiata 2/5/2016 -

BMRI IJ Bank Mandiri 2/9/2016 16:00

ITMG IJ Indo Tambangraya Megah 2/16/2016 16:00

LPPF IJ Matahari Department Store 2/17/2016 -

AALI IJ Astra Agro Lestari 2/23/2016 16:00

BBTN IJ Bank Tabungan Negara 2/24/2016 16:00

ASII IJ Astra International 2/24/2016 -

UNTR IJ United Tractors 2/24/2016 -

INCO IJ Vale Indonesia 2/24/2016 -

LSIP IJ PP London Sumatera Indonesia 2/25/2016 -

WSKT IJ Waskita Karya 2/25/2016 -

ADHI IJ Adhi Karya 2/25/2016 -

ANJT IJ Austindo Nusantara Jaya 2/25/2016 -

HERO IJ Hero Supermarket 2/26/2016 -

JPFA IJ Japfa 2/26/2016 -

IMAS IJ Indomobil Sukses International 2/26/2016 -

SMBR IJ Semen Baturaja 2/26/2016 -

SIMP IJ Salim Invomas Pratama 2/26/2016 -

SMGR IJ Semen Indonesia 2/29/2016 -

ANTM IJ Aneka Tambang 2/29/2016 -

PTBA IJ Tambang Batubara Bukit Asam 3/1/2016 09:00

ANTM IJ Aneka Tambang 3/1/2016 -

TBIG IJ Tower Bersama Infrastructure 3/2/2016 -

BBCA IJ Bank Central Asia 3/3/2016 -

PTPP IJ PP Persero 3/3/2016 -

PGAS IJ Perusahaan Gas Negara 3/3/2016 16:00

BTPN IJ Bank Tabungan Pensiunan Nasional 3/3/2016 -

TLKM IJ Telekomunikasi Indonesia 3/4/2016 -

MPPA IJ Matahari Putra Prima 3/4/2016 -

TINS IJ Timah Persero 3/4/2016 -

KAEF IJ Kimia Farma 3/4/2016 -

SMCB IJ Holcim Indonesia 3/7/2016 16:00

ADRO IJ Adaro Energy 3/8/2016 16:00

BJBR IJ Bank Pembangunan Daerah Jawa Barat 3/8/2016 -

WTON IJ Wijaya Karta Beton 3/10/2016 -

KRAS IJ Krakatau Steel 3/11/2016 -

WINS IJ Wintermar Offshore 3/11/2016 -

INTP IJ Indocement Tunggal Perkasa 3/16/2016 16:00

TOTL IJ Total Bangun Persada 3/16/2016 -

WIKA IJ Wijaya Karya 3/17/2016 -

BSDE IJ Bumi Serpong Damai 3/17/2016 -

HMSP IJ H M Sampoerna 3/17/2016 16:00

INDF IJ Indofood Sukses Makmur 3/18/2016 -

AKRA IJ AKR Corporindo 3/18/2016 -

GIAA IJ Garuda Indonesia 3/21/2016 -

SRIL IJ Sri Rejeki Isman 3/23/2016 -

PWON IJ Pakuwon Jati 3/24/2016 -

LPCK IJ Lippo Cikarang 3/24/2016 -

TBLA IJ Tunas Baru Lampung 3/24/2016 -

MDLN IJ Modernland Realty 3/24/2016 -

LPKR IJ Lippo Karawaci 3/24/2016 -

SCMA IJ Surya Citra Media 3/24/2016 -

TOWR IJ Sarana Menara Nusantara 3/24/2016 -

ROTI IJ Nippon Indosari Corpindo 3/24/2016 -

SIDO IJ Industri Jamu dan Farmasi Sido Muncul 3/24/2016 -

SILO IJ Siloam International Hospitals 3/24/2016 -

BIRD IJ Blue Bird 3/24/2016 -

KLBF IJ Kalbe Farma 3/28/2016 -

GGRM IJ Gudang Garam 3/29/2016 -

CPIN IJ Charoen Pokphand Indonesia 3/30/2016 -

Page 8: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 8

FULL-YEAR 2015 EARNINGS RELEASES (ESTIMATED)

Ticker Company Date Time

GJTL IJ Gajah Tunggal 3/30/2016 -

MYOR IJ Mayora Indah 3/30/2016 -

SMRA IJ Summarecon Agung 3/30/2016 -

UNVR IJ Unilever Indonesia 3/30/2016 -

KIJA IJ Kawasan Industri Jababeka 3/30/2016 -

ISAT IJ Indosat 3/30/2016 -

MEDC IJ Medco Energi International 3/30/2016 -

CTRA IJ Ciputra Development 3/30/2016 -

SSIA IJ Surya Semesta Internusa 3/30/2016 -

PSAB IJ J Resources Asia Pasifik 3/30/2016 -

TMAS IJ Pelayaran Tempuran Emas 3/30/2016 -

MNCN IJ Media Nusantara Citra 3/30/2016 -

MAIN IJ Malindo Feedmill 3/30/2016 -

ASRI IJ Alam Sutera 3/30/2016 -

HRUM IJ Harum Energy 3/30/2016 -

CASS IJ Cardig Aero Service 3/30/2016 -

ERAA IJ Erajaya Swasembada 3/30/2016 -

TELE IJ Tiphone Mobile Indonesia 3/30/2016 -

TAXI IJ Express Transindo Utama 3/30/2016 -

ASSA IJ Adi Sarana Armada 3/30/2016 -

SOCI IJ Soechi Lines 3/30/2016 -

PPRO IJ PP Properti 3/31/2016 -

DMAS IJ Puradelta Lestari 3/31/2016 -

MIKA IJ Mitra Keluarga Karyasehat 3/31/2016 -

MDKA IJ Merdeka Copper Gold 3/31/2016 -

ATIC IJ Anabatic Technologies 3/31/2016 - Source: Bloomberg, Bahana

Page 9: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 9

AGM & EGM SCHEDULE Corporate Action Ticker Company Date Time

AEGM KREN IJ Kresna Graha Sekurindo 6/15/2015 14:00

AEGM ASDM IJ Asuransi Dayin Mitra 6/15/2015 08:00

AEGM GSMF IJ Equity Development Investment 6/15/2015 10:30

AEGM SRAJ IJ Sejahteraraya Anugrahjaya 6/15/2015 10:00

AEGM PTSP IJ Pioneerindo Gourmet International 6/15/2015 10:00

AEGM CLPI IJ Colorpak Indonesia 6/15/2015 10:00

AEGM UNSP IJ Bakrie Sumatera Plantations 6/15/2015 10:00

AEGM DGIK IJ Nusa Konstruksi Enjiniring 6/15/2015 09:00

AEGM INTD IJ Inter Delta 6/15/2015 10:00

AEGM APII IJ Arita Prima Indonesia 6/15/2015 09:00

AGM ARGO IJ Argo Pantes 6/15/2015 10:00

AEGM MGNA IJ Magna Finance 6/15/2015 14:00

AGM RICY IJ Ricky Putra Globalindo 6/15/2015 09:30

AGM JPRS IJ Jaya Pari Steel 6/16/2015 10:00

AGM SRSN IJ Indo Acidatama 6/16/2015 14:00

AGM KONI IJ Perdana Bangun Pusaka 6/16/2015 09:00

AEGM AISA IJ Tiga Pilar Sejahtera Food 6/16/2015 10:00

AGM GDST IJ Gunawan Dianjaya Steel 6/16/2015 09:00

AEGM MBTO IJ Martina Berto 6/16/2015 10:00

AEGM ADMG IJ Polychem Indonesia 6/16/2015 14:00

AGM BTON IJ Betonjaya Manunggal 6/16/2015 09:30

AEGM OKAS IJ Ancora Indonesia Resources 6/16/2015 10:00

AGM POOL IJ Pool Advista Indonesia 6/16/2015 11:00

AEGM POLY IJ Asia Pacific Fibers 6/16/2015 10:30

AGM ALDO IJ Alkindo Naratama 6/16/2015 13:30

AEGM RIMO IJ Rimo Catur Lestari 6/17/2015 14:00

AEGM RANC IJ Supra Boga Lestari 6/17/2015 14:00

AEGM ALTO IJ Tri Banyan Tirta 6/17/2015 11:30 Source: Bloomberg

Page 10: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 10

Actual and upcoming IPOs, 2013-2015

No Code Date Company Industry Amount Public (IDRbn) (%)

1 BBRM 01/08/13 Pelayaran Nasional Bina Buana Shipping 138 13.2

2 HOTL 01/10/13 Saraswati Griya Lestari Hotel 102 15.5

3 SAME 01/11/13 Sarana Meditama Metropolitan Hospital Management 72 13.6

4 MAGP 01/16/13 Multi Agro Gemilang Plantations 440 66.7

5 TPMA 02/20/13 Trans Power Marine Transportation 91 9.0

6 ISSP 02/22/13 Steel Pipe Industry of Indonesia Pipes manufacturer 856 29.6 7 DYAN 03/25/13 Dyandra Media International Entertainment 449 22.4

8 ANJT 05/08/13 Austindo Nusantara Jaya Plantation 400 10.0

9 NOBU 05/20/13 Bank Nationalnobu Banking 808 52.5

10 MPMX 05/29/13 Mitra Pinasthika Mustika Automotive 1,455 21.7

11 DSNG 06/14/13 Dharma Satya Nusantara Plantations 509 13.0

12 SRIL 06/17/13 Sri Rejeki Isman (Sritex) Textile 1,344 30.1 13 ACST 06/24/13 Acset Indonesia Construction 375 31.0

14 SRTG 06/26/13 Saratoga Investa Sedaya Finance 1,492 10.0

15 NRCA 06/27/13 Nusa Raya Cipta Construction 260 12.3

16 SMBR 06/28/13 Semen Baturaja Cement 1,309 23.8

17 ECII 07/03/13 Electronic City Indonesia Retail 1,350 25.0

18 BBMD 07/08/13 Bank Mestika Dharma Banking 593 20.0 19 MLPT 07/08/13 Multipolar Technology IT 180 18.0

20 VICO 07/08/13 Victoria Investama Finance 150 16.3

21 CPGT 07/09/13 Cipaganti group Transportation 69 10.0

22 NAGA 07/09/13 Bank Mitraniaga Banking 80 27.3

23 BMAS 07/11/13 Bank Maspion Banking 246 20.0 24 SILO 09/12/13 Siloam Hospital Hospital 1,405 13.5

25 APII 10/29/13 Arita Prima Indonesia Pipe Manufacture 61 25.6

26 KRAH 11/08/13 Grand Kartech Manufacturing 45 16.9

27 IMJS 12/10/13 Indomobil Multi Jasa Auto finance 225 10.4

28 LEAD 12/11/13 Logindo Samudramakmur Marine services 357 19.8

29 SSMS 12/12/13 Sawit Sumbermas Sarana Plantations 1,005 15.8 30 SIDO 12/18/13 Sido Muncul Pharmaceutical 870 10.0

2013 total 16,735

31 PNBS 01/15/14 Bank Panin Syariah Banking 475 49.3

32 ASMI 01/16/14 Mitra Maparya Insurance 109 29.0

33 CANI 01/16/14 Capitol Nusantara Transporation 42 25.0

34 BINA 01/16/14 Bank INA Banking 125 24.8

35 BALI 03/13/14 Bali Towerindo Sentra Construction 35 14.7

36 WTON 04/08/14 Wika Beton Construction material 1,207 30.0 37 BLTZ 04/10/14 Graha Layar Prima Entertainment 223 31.3

38 MDIA 04/11/14 Intermedia Capital Entertainment 541 15.0

39 LRNA 04/15/14 Eka Sari Lorena Transport Transportation 135 20.0

40 DAJK 05/14/14 Dwi Aneka Jaya Kemasindo Paper manufacture 470 40.0

41 LINK 02/06/14 Link Net Telecommunication 487 10.0

42 CINT 06/27/14 Chitose Internasional Manufacture 99 34.0 43 MGNA 07/07/14 Magna Finance Finance 74 70.0

44 BPII 07/08/14 Batavia Prosperindo Internasional Finance 75 100.0

45 MBAP 07/10/14 Mitrabara Adiperdana Coal 319 22.0

46 TARA 07/11/14 Sitara Propertindo Property 424 40.0

47 DNAR 07/11/14 Bank Dinar Bank 55 22.2

48 BIRD 11/05/14 Blue Bird Transportation 2,438 100.0 49 SOCI 12/03/14 Soechi Lines Shipping 582 15.0

50 IMPC 12/17/14 Impack Pratama Industri Packaging 570 31.0

51 IBFN 12/22/14 Intan Baruprana Finance Finance 192 21.0

52 AGRS 12/22/14 Bank Agris Banking 99 100.0

53 GOLL 12/23/14 Golden Plantation Plantation 230 21.8

2014 total 9,016

54 Airasia Indonesia Airlines 1,800 20.0

55 Andira Agro Plantations 56 Asia Mangan Group Mining 458 55.0

57 Bank DKI Banking

58 Bank Kesejahteraan Ekonomi Banking

59 Bank Muamalat Banking

60 Bank Sumatera Utara Banking 800

61 Bank Syariah Mandiri Banking 62 Daya Mitra Telekomunikasi Telecommunication 49.0

63 Daya Mandiri Resources Indonesia Coal mining

64 GMF Aero Asia Target Aero services

65 Indoprima Gemilang Auto-parts

66 Infomedia Nusantara Services

67 Intan Baruprana Finance Multi-finance 68 Kawasan Berikat Nusantara Industrial estates

69 Krakatau Wijatama Steel manufacture

70 Pacific Agro Sentosa Plantations 1,000

71 Pegadaian Indonesia Finance

72 Pelita Cengkareng Paper Packaging manufacture

73 Perkebunan Nusantara III, IV and VII Plantations 74 Pertamina Drilling Services Indonesia Oil-related

75 Pertamina Hulu Energi Oil-related

76 Pertamina Gas Gas distribution

77 Pertamina Geothermal Energy Electricity

78 PLN Batam Electricity

79 Pos Indonesia Logistics 80 Pos Logistik Logistics

81 Puradelta Lestari Property 2,760

82 Semen Batam Cement

83 Siba Surya Logistics 500

84 Sriboga Raturaya Restaurant 500

2015 total 7,818

Source: various media (Bloomberg, Kontan, Bisnis Indonesia, Investor Daily, Jakarta Globe, Jakarta Post, Kompas, Indonesian Finance Today)

Page 11: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 11

Dealing Room: +62 21 527 0808 (Foreign Institutional)

Research: +62 21 250 5081

+62 21 250 5508 (Domestic Institutional)

Harry [email protected]

Senior Associate DirectorHead of Corporate Strategy & Research

Strategy, Consumer

ext 3600

Teguh Hartanto

[email protected] Director

Deputy Head of Research

Banksext 3610

Leonardo Henry Gavaza, [email protected]

Senior Research ManagerAuto, Telco, Infrastructure

ext 3608

Arandi [email protected]

Research AnalystCoal, Metals, Oil & Gas

ext 3619

Made Ayu Wijayati

[email protected] Executive

ext 3607

Zefanya Halim

[email protected] Manager

ext 3612

Novianty Permata Sari

[email protected]

ext 3618

Ashish Agrawal

[email protected] President

Institutional Equity Salesext 2550 / 2553

John M. Dasaad

[email protected] Equity Sales

ext 2549

Yohanes Adhi Handoko

[email protected], Surabaya Branch

ext 7250

Suwardi Widjaja

[email protected] Equity Sales

ext 2548

Amelia Husada

[email protected] President

Institutional Equity Salesext 2552

+62 31 535 2788 (Surabaya Branch)

Fakhrul [email protected]

Economistext 3602

Sanni Satrio Dwi Utomo

[email protected] Analyst

Industrial Estates, Propertyext 3611

Natalia [email protected] of Sales &

Client Relationship Management ext 2500

Sarah Jessica Hutapea

[email protected] Associate

ext 3693

Nyoman Widita Prabawa

[email protected] Analyst

Cementext 3622

Renaldy Effendy

[email protected] Analyst

Consumer, Healthcareext 3606

Gilang Purnama

[email protected] Associate

ext 3601

Adriana Kosasih

[email protected] Executive

ext 2541

Hanna Marionda

[email protected] Trader

ext 2525

Ari Santosa

[email protected] Trader

ext 2554

Bram Taarea

[email protected] Equity Sales

ext 2524

Muhammad Wafi

[email protected] Analyst

ext 3609

Adeline Solaiman

[email protected] Analyst

Consumerext 3620

Alvin Gunawan

[email protected] Equity Sales

ext 2591

Kartika Sutandi, [email protected]

Head of Equity Institutional Salesext 2590

Mardy Oramahi Alhusnah

[email protected] Analyst

Small Capsext 3621

Gregorius Gary

gregorius. [email protected] Analyst

Transportation, Plantationsext 3604

Amanda Christine Liu

[email protected] Analyst

Media, Retailext 3605

Head Office Surabaya Branch

Graha Niaga, 19th Floor Wisma BII, Ground Floor

Jl. Jend. Sudirman Kav. 58 Jl. Pemuda 60-70

Jakarta 12190 Surabaya 60271

Indonesia Indonesia

Tel. 62 21 250 5081 Tel. 62 31 535 2788

Fax. 62 21 522 6049 http://www.bahanasecurities.id Fax. 62 31 546 1157

Page 12: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 12

Important Disclosures and Disclaimer This publication is prepared by PT.Bahana Securities and reviewed by Daiwa Securities Group Inc. and/or its affiliates, and distributed outside Indonesia by Daiwa Securities Group Inc. and/or its affiliates, except to the extent expressly provided herein. Certain copies of this publication may be distributed inside and outside of Indonesia by PT. Bahana Securities in accordance with relevant laws and regulations. This publication and the contents hereof are intended for information purposes only, and may be subject to change without further notice. Any use, disclosure, distribution, dissemination, copying, printing or reliance on this publication for any other purpose without our prior consent or approval is strictly prohibited. Any review does not constitute a full verification of the publication and merely provides a minimum check. Neither Daiwa Securities Group Inc. nor any of its respective parent, holding, subsidiaries or affiliates, nor any of its respective directors, officers, servants and employees, represent nor warrant the accuracy or completeness of the information contained herein or as to the existence of other facts which might be significant, and will not accept any responsibility or liability whatsoever for any use of or reliance upon this publication or any of the contents hereof. Neither this publication, nor any content hereof, constitute, or are to be construed as, an offer or solicitation of an offer to buy or sell any of the securities or investments mentioned herein in any country or jurisdiction nor, unless expressly provided, any recommendation or investment opinion or advice. Any view, recommendation, opinion or advice expressed in this publication constitutes the views of the analyst(s) named herein and does not necessarily reflect those of Daiwa Securities Group Inc. and/or its affiliates nor any of its respective directors, officers, servants and employees except where the publication states otherwise. This research report is not to be relied upon by any person in making any investment decision or otherwise advising with respect to, or dealing in, the securities mentioned, as it does not take into account the specific investment objectives, financial situation and particular needs of any person.

Neither Daiwa Securities Group Inc. nor any of its affiliates is licensed to undertake any business within the Republic of Indonesia. Any display of any trade name or logo of the Daiwa Securities Group Inc. on this publication shall not be deemed to be an undertaking of any business within the Republic of Indonesia.

Daiwa Securities Group Inc., its subsidiaries or affiliates, or its or their respective directors, officers and employees from time to time may have trades as principals, or have positions in, or have other interests in the securities of the company under research including market making activities, derivatives in respect of such securities or may have also performed investment banking and other services for the issuer of such securities. The following are additional disclosures.

Ownership of Securities

For “Ownership of Securities” information, please visit BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action.

Investment Banking Relationship

For “Investment Banking Relationship”, please visit BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action.

Japan

Daiwa Securities Co. Ltd. and Daiwa Securities Group Inc.

Daiwa Securities Co. Ltd. is a subsidiary of Daiwa Securities Group Inc.

Investment Banking Relationship

Within the preceding 12 months, The subsidiaries and/or affiliates of Daiwa Securities Group Inc. * has lead-managed public offerings and/or secondary offerings (excluding straight bonds) of the securities of the following companies: econtext Asia Ltd (1390 HK); Mirae Asset Life Insurance Co Ltd (085620 KS); China Reinsurance Group Corporation (1508 HK).

*Subsidiaries of Daiwa Securities Group Inc. for the purposes of this section shall mean any one or more of:

• Daiwa Capital Markets Hong Kong Limited (大和資本市場香港有限公司)

• Daiwa Capital Markets Singapore Limited

• Daiwa Capital Markets Australia Limited

• Daiwa Capital Markets India Private Limited

• Daiwa-Cathay Capital Markets Co., Ltd.

• Daiwa Securities Capital Markets Korea Co., Ltd

Disclosure of Interest of Bahana Securities

Investment Banking Relationship

Within the preceding 12 months, Bahana Securities has lead-managed public offerings and/or secondary offerings (excluding straight bonds) of the securities of the following companies: Merdeka Copper Gold Tbk PT (MDKA IJ); Anabatic Technologies Tbk PT (ATIC IJ); Aneka Tambang Persero Tbk PT (ANTM IJ).

Hong Kong

This research is distributed in Hong Kong by Daiwa Capital Markets Hong Kong Limited (大和資本市場香港有限公司) (“DHK”) which is regulated by the Hong Kong Securities and Futures Commission. Recipients of this research in Hong Kong may contact DHK in respect of any matter arising from or in connection with this research.

Relevant Relationship (DHK)

DHK may from time to time have an individual employed by or associated with it serves as an officer of any of the companies under its research coverage.

Singapore

This research is distributed in Singapore by Daiwa Capital Markets Singapore Limited and it may only be distributed in Singapore to accredited investors, expert investors and institutional investors as defined in the Financial Advisers Regulations and the Securities and Futures Act (Chapter 289), as amended from time to time. By virtue of distribution to these category of investors, Daiwa Capital Markets Singapore Limited and its representatives are not required to comply with Section 36 of the Financial Advisers Act (Chapter 110) (Section 36 relates to disclosure of Daiwa Capital Markets Singapore Limited’s interest and/or its representative’s interest in securities). Recipients of this research in Singapore may contact Daiwa Capital Markets Singapore Limited in respect of any matter arising from or in connection with the research.

Australia

This research is distributed in Australia by Daiwa Capital Markets Australia Limited and it may only be distributed in Australia to wholesale investors within the meaning of the Corporations Act. Recipients of this research in Australia may contact Daiwa Capital Markets Stockbroking Limited in respect of any matter arising from or in connection with the research.

India

This research is distributed in India to Institutional Clients only by Daiwa Capital Markets India Private Limited (Daiwa India) which is an intermediary registered with Securities & Exchange Board of India as a Stock Broker, Merchant Bank and Research Analyst. Daiwa India, its Research Analyst and their family members and its associates do not have any financial interest save as disclosed or other undisclosed material conflict of interest in the securities or derivatives of any companies under coverage. Daiwa India and its associates may have received compensation for any products other than Investment Banking (as disclosed) or brokerage services from the subject company in this report during the past 12 months. Unless otherwise stated in BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action, Daiwa India and its associates do not hold more than 1% of any companies covered in this research report.

There is no material disciplinary action against Daiwa India by any regulatory authority impacting equity research analysis activities as of the date of this report.

Page 13: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 13

Taiwan

This research is distributed in Taiwan by Daiwa-Cathay Capital Markets Co., Ltd and it may only be distributed in Taiwan to institutional investors or specific investors who have signed recommendation contracts with Daiwa-Cathay Capital Markets Co., Ltd in accordance with the Operational Regulations Governing Securities Firms Recommending Trades in Securities to Customers. Recipients of this research in Taiwan may contact Daiwa-Cathay Capital Markets Co., Ltd in respect of any matter arising from or in connection with the research.

Philippines

This research is distributed in the Philippines by DBP-Daiwa Capital Markets Philippines, Inc. which is regulated by the Philippines Securities and Exchange Commission and the Philippines Stock Exchange, Inc. Recipients of this research in the Philippines may contact DBP-Daiwa Capital Markets Philippines, Inc.

in respect of any matter arising from or in connection with the research. DBP-Daiwa Capital Markets Philippines, Inc. recommends that investors

independently assess, with a professional advisor, the specific financial risks as well as the legal, regulatory, tax, accounting, and other consequences of a

proposed transaction. DBP-Daiwa Capital Markets Philippines, Inc. may have positions or may be materially interested in the securities in any of the markets

mentioned in the publication or may have performed other services for the issuers of such securities.

For relevant securities and trading rules please visit SEC and PSE link at http://www.sec.gov.ph/irr/AmendedIRRfinalversion.pdf and

http://www.pse.com.ph/ respectively.

United Kingdom

This research report is produced by Daiwa Securities Co. Ltd. and/or its affiliates and is distributed in the European Union, Iceland, Liechtenstein, Norway and Switzerland. Daiwa Capital Markets Europe Limited is authorised and regulated by The Financial Conduct Authority (“FCA”) and is a member of the London Stock Exchange and Eurex. This publication is intended for investors who are not Retail Clients in the United Kingdom within the meaning of the Rules of the FCA and should not therefore be distributed to such Retail Clients in the United Kingdom. Should you enter into investment business with Daiwa Capital Markets Europe’s affiliates outside the United Kingdom, we are obliged to advise that the protection afforded by the United Kingdom regulatory system may not apply; in particular, the benefits of the Financial Services Compensation Scheme may not be available.

Daiwa Capital Markets Europe Limited has in place organisational arrangements for the prevention and avoidance of conflicts of interest. Our conflict management policy is available at http://www.uk.daiwacm.com/about-us/corporate-governance-regulatory.

Germany

This document is distributed in Germany by Daiwa Capital Markets Europe Limited, Niederlassung Frankfurt which is regulated by BaFin (Bundesanstalt fuer Finanzdienstleistungsaufsicht) for the conduct of business in Germany.

Bahrain

This research material is distributed by Daiwa Capital Markets Europe Limited, Bahrain Branch, regulated by The Central Bank of Bahrain and holds Investment Business Firm – Category 2 license and having its official place of business at the Bahrain World Trade Centre, South Tower, 7th floor, P.O. Box 30069, Manama, Kingdom of Bahrain. Tel No. +973 17534452 Fax No. +973 535113

This material is provided as a reference for making investment decisions and is not intended to be a solicitation for investment. Investment decisions should be made at your own discretion and risk. Accordingly, no representation or warranty, express or implied, is made as to and no reliance should be placed on the fairness, accuracy, completeness or correctness of the information and opinions contained in this document, Content herein is based on information available at the time the research material was prepared and may be amended or otherwise changed in the future without notice. All information is intended for the private use of the person to whom it is provided without any liability whatsoever on the part of Daiwa Capital Markets Europe Limited, Bahrain Branch, any associated company or the employees thereof. If you are in doubt about the suitability of the product or the research material itself, please consult your own financial adviser. Daiwa Capital Markets Europe Limited, Bahrain Branch retains all rights related to the content of this material, which may not be redistributed or otherwise transmitted without prior consent.

United States This report is distributed in the U.S. by Daiwa Capital Markets America Inc. (DCMA). It may not be accurate or complete and should not be relied upon

as such. It reflects the preparer’s views at the time of its preparation, but may not reflect events occurring after its preparation; nor does it reflect

PT.Bahana Securities’ or DCMA’s views at any time. Neither PT.Bahana Securities, DCMA nor the preparer has any obligation to update this report

or to continue to prepare research on this subject. This report is not an offer to sell or the solicitation of any offer to buy securities. Unless this report

says otherwise, any recommendation it makes is risky and appropriate only for sophisticated speculative investors able to incur significant losses.

Readers should consult their financial advisors to determine whether any such recommendation is consistent with their own investment objectives,

financial situation and needs. This report does not recommend to U.S. recipients the use of any of PT.Bahana Securities’ or DCMA’s non-U.S.

affiliates to effect trades in any security and is not supplied with any understanding that U.S. recipients of this report will direct commission business to

such non-U.S. entities. Unless applicable law permits otherwise, non-U.S. customers wishing to effect a transaction in any securities referenced in this

material should contact a Daiwa entity in their local jurisdiction. Most countries throughout the world have their own laws regulating the types of securities and other investment products which may be offered to their residents, as well as a process for doing so. As a result, the securities

discussed in this report may not be eligible for sales in some jurisdictions. Customers wishing to obtain further information about this report should

contact DCMA: Daiwa Capital Markets America Inc., Financial Square, 32 Old Slip, New York, New York 10005 (Tel no. 212-612-7000).

Ownership of Securities

For “Ownership of Securities” information please visit BlueMatrix disclosure Link at https://daiwa3.bluematrix.com/sellside/Disclosures.action .

Investment Banking Relationships

For “Investment Banking Relationships” please visit BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action.

DCMA Market Making

For “DCMA Market Making” please visit BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action.

Research Analyst Conflicts

For updates on “Research Analyst Conflicts” please visit BlueMatrix disclosure link at https://daiwa3.bluematrix.com/sellside/Disclosures.action. The

principal research analysts who prepared this report have no financial interest in securities of the issuers covered in the report, are not (nor are any

members of their household) an officer, director or advisory board member of the issuer(s) covered in the report, and are not aware of any material

relevant conflict of interest involving the analyst or DCMA, and did not receive any compensation from the issuer during the past 12 months except as noted: no exceptions.

Research Analyst Certification

For updates on “Research Analyst Certification” and “Rating System” please visit BlueMatrix disclosure link at

https://daiwa3.bluematrix.com/sellside/Disclosures.action. The views about any and all of the subject securities and issuers expressed in this

Research Report accurately reflect the personal views of the research analyst(s) primarily responsible for this report (or the views of the firm

producing the report if no individual analysts[s] is named on the report); and no part of the compensation of such analyst(s) (or no part of the

compensation of the firm if no individual analyst[s)] is named on the report) was, is, or will be directly or indirectly related to the specific

recommendations or views contained in this Research Report.

For stocks and sectors in Indonesia covered by Bahana Securities, the following rating system is in effect:

Page 14: Beacon IDX: 4,897 (+0.3%) Turnover: IDR4.7tn (-3.2% ...asiaresearch.daiwacm.com/eg/cgi-bin/files/20160623id_Daily.pdf · The Indonesian Real Estate Association’s (REI) DPP Chairman,

PT Bahana Securities – Equity Research – Bahana Beacon - The Daily 14

Stock ratings are based on absolute upside or downside, which is the difference between the target price and the current market price. Unless otherwise specified, these ratings are set with a 12-month horizon. It is possible that future price volatility may cause a temporary mismatch between upside/downside for a stock based on the market price and the formal rating. "Buy": the price of the security is expected to increase by 10% or more. "Hold": the price of the security is expected to range from an increase of less than 10% to a decline of less than 5%. "Reduce": the price of the security is expected to decline by 5% or more.

Sector ratings are based on fundamentals for the sector as a whole. Hence, a sector may be rated “Overweight” even though its constituent stocks are all rated “Reduce”; and a sector may be rated “Underweight” even though its constituent stocks are all rated “Buy”. “Overweight”: positive fundamentals for the sector. “Neutral”: neither positive nor negative fundamentals for the sector. “Underweight”: negative fundamentals for the sector.

Ownership of Securities For “Ownership of Securities” information, please visit BlueMatrix disclosure Link at https://daiwa3.bluematrix.com/sellside/Disclosures.action .

Investment Banking Relationships For “Investment Banking Relationship”, please visit BlueMatrix disclosure Link at https://daiwa3.bluematrix.com/sellside/Disclosures.action . Relevant Relationships (Bahana Securities) Bahana Securities may from time to time have an individual employed by or associated with it serves as an officer of any of the companies under its research coverage.

Bahana Securities market making Bahana Securities may from time to time make a market in securities covered by this research.

Additional information may be available upon request.

Japan - additional notification items pursuant to Article 37 of the Financial Instruments and Exchange Law

(This Notification is only applicable where report is distributed by Daiwa Securities Co. Ltd.)

If you decide to enter into a business arrangement with us based on the information described in materials presented along with this document, we ask you to pay close attention to the following items.

In addition to the purchase price of a financial instrument, we will collect a trading commission* for each transaction as agreed beforehand with you. Since

commissions may be included in the purchase price or may not be charged for certain transactions, we recommend that you confirm the commission for

each transaction.

In some cases, we may also charge a maximum of ¥ 2 million (including tax) per year as a standing proxy fee for our deposit of your securities, if you are

a non-resident of Japan.

For derivative and margin transactions etc., we may require collateral or margin requirements in accordance with an agreement made beforehand with you. Ordinarily in such cases, the amount of the transaction will be in excess of the required collateral or margin requirements.

There is a risk that you will incur losses on your transactions due to changes in the market price of financial instruments based on fluctuations in interest

rates, exchange rates, stock prices, real estate prices, commodity prices, and others. In addition, depending on the content of the transaction, the loss

could exceed the amount of the collateral or margin requirements.

There may be a difference between bid price etc. and ask price etc. of OTC derivatives handled by us.

Before engaging in any trading, please thoroughly confirm accounting and tax treatments regarding your trading in financial instruments with such experts

as certified public accountants.

*The amount of the trading commission cannot be stated here in advance because it will be determined between our company and you based on current

market conditions and the content of each transaction etc.

When making an actual transaction, please be sure to carefully read the materials presented to you prior to the execution of agreement, and to take responsibility for your own decisions regarding the signing of the agreement with us.

Corporate Name: Daiwa Securities Co. Ltd.

Financial instruments firm: chief of Kanto Local Finance Bureau (Kin-sho) No.108

Memberships: Japan Securities Dealers Association, Financial Futures Association of Japan

Japan Securities Investment Advisers Association

Type II Financial Instruments Firms Association


Recommended