Express Note

Indonesia: Property 24 September 2019

BUY (Unchanged) Bumi Serpong Damai (BSDE IJ) TP upside (downside) 22.75% Good things come in smaller packages Close Sep 23, 2019 Price IDR1,385 12M Target IDR1,700 Event JCI Index 6,206.20 We attended a “product knowledge event” held at Bumi Serpong Damai’s (BSDE IJ; BUY; TP IDR1,700) new housing cluster FleekHauz, which included a visit to a

Share price performance relative to JCI Index full-scale mock-up unit. The cluster would be BSDE’s first venture into micro- housing, particularly in the landed residential segment, though it is not the first among peers to do so. Market cap US$1,894 mn Outstanding shares 19,247 mn Free float 39.0% Our Take Paraga Artamida, Major shareholders 26.9% ► Millennials’ home-buying interest rises. A May 2019 survey by Ekacentra Usaha- Rumah123.com, a top property site and part of the ASX-listed Australian Maju, 25.3% REA Group, reports that the percentage of respondents actively looking for Net debt/equity 12.0% information about property has doubled compared to the year before. The BVPS (2019F) IDR1,518 majority of the survey’s 3,007 respondents were millennials aged 22-35 P/E (2019F) 9.8 x years living in Greater , Surabaya, Semarang, Bandung, Yogyakarta

and other cities. BSDE has also had inquiries from this demographic working

around BSD City (a planned community created by BSDE at Serpong district, Financial outlook (IDR bn) South , within the Jakarta Metropolitan Area), asking for homes Year to Dec 2017A 2018A 2019F 2020F that meet their needs and affordability.

Sales 10,347 6,629 7,867 7,863 ► Micro homes to address millennials’ needs and affordability. Based in part Op. profit 5,062 2,165 3,095 3,018 on the inquiries, BSDE has created FleekHauz, where each unit will be built on 40-56sqm of land and have building size of 45sqm. It is offering 290 Net profit 4,920 1,294 2,745 2,079 units at prices ranging from IDR860mn (USD61,000) to IDR1,050mn. The 256 67 143 108 EPS (IDR) units will be sold fully furnished, with designs based on millennials’ EPS growth (%) 173.9 (73.7) 112.2 (24.3) preferences, which apparently emphasize space-saving and multifunctional DPS (IDR) 5 - - - design. The units are also provided with smart-home systems, including P/E (X) 5.5 20.8 9.8 13.0 smart lighting, security cameras and smart locks. To meet target buyers’ affordability, BDSE offers down-payment installments of up to 18x to a Div. yield (%) 0.4 - - - minimum of IDR5mn/installment. ROE (%) 21.4 5.0 9.9 6.9 ► Positive acceptance for smaller sized homes. BSDE is not the first developer Note: Fully diluted weighted average EPS is based on to offer houses on land area covering less than 60sqm. Early this year, weighted average number of shares. privately-owned developer Paramount Land offered two clusters also in the Serpong area with land and building sizes ranging from 40-56sqm and 53- Primary Analyst: Yap Swie Cu 68sqmm respectively, and price starting at IDR777mn (unfurnished). One of +6221 5153608 [email protected] the clusters was reportedly sold-out in two weeks. Based on our channel http://research.yuanta.com check, even though the project has yet to be officially launched (launch date Bloomberg code: YUTA will be in Oct 2019), all BDSE’s FleekHauz units are fully booked and potential customers are on a waiting list.

► Declining rates, eased LTV rule are further boosts for sector. Along with

developers’ innovations to provide suitable products to meet current demand, the central bank is also supporting the property sector through its accommodative policy mix. Last week, Bank Indonesia cut its policy rate for a third time. It also relaxed the Loan-to-Value (LTV) requirement, allowing a reduction in down-payments of up to 10% (see Figures 7-9). Amid such a supportive regulatory environment, BSDE would likely reach its marketing sales target at IDR6.2tn in FY19F. In 1h19, the company had achieved 44% of that target.

ANALYST CERTIFICATION AND IMPORTANT DISCLOSURES ARE LOCATED IN APPENDIX A. Yuanta does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

Figure 1. FleekHauz location plan Figure 2. Front-of-house design

Source: investproperti.com Source: investproperti.com

Figure 3. Interior design – first floor Figure 4. Interior design – second floor (a)

Source: investproperti.com Source: Company

Figure 5. Interior Design – second floor (b) Figure 6. Space-saving design

Source: investproperti.com Source: investproperti.com

24 September 2019 Page 2 of 5

Figure 7. Current LTV/FTV ratio Appendix Fullfilling the NPL/NPF criteria Not fullfilling the NPL/NPF criteria Property Loan and Property Financing Property Loan and Financing Property Financing based on Financing based based on M M Q & based on M urabahah & M M Q & IM BT Deeds on M urabahah & IM B T D eed s Istishna Deeds Istishna Deeds 1 ≥2 1 ≥2 1 2 ≥3 1 2 ≥3 Landed House T yp e >70 - 80% - 8 5% 80% 70 % 60% 8 5% 75% 6 5% Type >21 - 70 - 8 5% - 90% - 80% 70 % - 80% 70 % T yp e ≤21 ------A p art ment T yp e > 70 - 80% - 8 5% 80% 70 % 60% 8 5% 75% 6 5% Type >21 - 70 - 8 5% - 8 5% 90% 80% 70 % 90% 80% 70 % T yp e ≤21 - 8 5% - 8 5% - 80% 70 % - 80% 70 % Shop/Office House - 8 5% - 8 5% - 80% 70 % - 80% 70 %

Source: Bank Indonesia

Figure 8. New LTV/FTV ratio

Fullfilling the NPL/NPF criteria Not fullfilling the NPL/NPF criteria Property Loan and Pro p ert y Property Loan and Property Financing based Financing based F inancing Financing based on on M M Q & IM BT Deeds on M urabahah & based on M M Q M urabahah & Istishna Istishna Deeds & IM BT Deeds D eed s akad IM B T

1 ≥2 1 ≥2 1 2 ≥3 1 2 ≥3 Landed House T yp e >70 - 8 5% - 90% 8 5% 75% 6 5% 90% 80% 70 % Type >21 - 70 - 90% - 9 5% - 8 5% 75% - 8 5% 75% T yp e ≤21 ------A p art ment T yp e > 70 - 8 5% - 90% 8 5% 75% 6 5% 90% 80% 70 % Type >21 - 70 - 90% - 90% 9 5% 8 5% 75% 9 5% 8 5% 75% T yp e ≤21 - 90% - 90% - 8 5% 75% - 8 5% 75% Shop/Office House - 90% - 90% - 8 5% 75% - 8 5% 75% Source: Bank Indonesia

Figure 9. New LTV/FTV ratio for green property

Fullfilling the NPL/NPF criteria Not fullfilling the NPL/NPF criteria P ro perty Lo an and Property Financing Property Loan and Financing Property Financing based on Financing based based on MMQ & based on Murabahah & Istishna MMQ & IMBT Deeds on M urabahah & Istishna Deeds IMBT Deeds Deeds 1 ≥2 1 ≥2 1 2 ≥3 1 2 ≥3 Landed House T yp e >70 - 90% - 95% 90% 80% 70% 95% 85% 75%

Type >21 - 70 - 95% - - - 90% 80% - 90% 80% T yp e ≤21 ------A p art ment

T yp e > 70 - 90% - 95% 90% 80% 70% 95% 85% 75% Type >21 - 70 - 95% - 95% - 90% 80% - 90% 80% T yp e ≤21 - 95% - 95% - 90% 80% - 90% 80% Shop/Office House - 95% - 95% - 90% 80% - 90% 80%

Source: Bank Indonesia

24 September 2019 Page 3 of 5

Appendix A: Important Disclosures

Analyst Certification Each research analyst primarily responsible for the content of this research report, in whole or in part, certifies that with respect to each security or issuer that the analyst covered in this report: (1) all of the views expressed accurately reflect his or her personal views about those securities or issuers; and (2) no part of his or her compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed by that research analyst in the research report.

Ratings Definitions BUY: We have a positive outlook on the stock based on our expected absolute or relative return over the investment period. Our thesis is based on our analysis of the company’s outlook, financial performance, catalysts, valuation and risk profile. We recommend investors add to their position. HOLD-Outperform: In our view, the stock’s fundamentals are relatively more attractive than peers at the current price. Our thesis is based on our analysis of the company’s outlook, financial performance, catalysts, valuation and risk profile. HOLD-Underperform: In our view, the stock’s fundamentals are relatively less attractive than peers at the current price. Our thesis is based on our analysis of the company’s outlook, financial performance, catalysts, valuation and risk profile. SELL: We have a negative outlook on the stock based on our expected absolute or relative return over the investment period. Our thesis is based on our analysis of the company’s outlook, financial performance, catalysts, valuation and risk profile. We recommend investors reduce their position. Under Review: We actively follow the company, although our estimates, rating and target price are under review. Restricted: The rating and target price have been suspended temporarily to comply with applicable regulations and/or Yuanta policies.

Note: Yuanta research coverage with a Target Price is based on an investment period of 12 months. Greater China Discovery Series coverage does not have a formal 12 month Target Price and the recommendation is based on an investment period specified by the analyst in the report.

Global Disclaimer © 2019 Yuanta. All rights reserved. The information in this report has been compiled from sources we believe to be reliable, but we do not hold ourselves responsible for its completeness or accuracy. It is not an offer to sell or solicitation of an offer to buy any securities. All opinions and estimates included in this report constitute our judgment as of this date and are subject to change without notice.

This report provides general information only. Neither the information nor any opinion expressed herein constitutes an offer or invitation to make an offer to buy or sell securities or other investments. This material is prepared for general circulation to clients and is not intended to provide tailored investment advice and does not take into account the individual financial situation and objectives of any specific person who may receive this report. Investors should seek financial advice regarding the appropriateness of investing in any securities, investments or investment strategies discussed or recommended in this report. The information contained in this report has been compiled from sources believed to be reliable but no representation or warranty, express or implied, is made as to its accuracy, completeness or correctness. This report is not (and should not be construed as) a solicitation to act as securities broker or dealer in any jurisdiction by any person or company that is not legally permitted to carry on such business in that jurisdiction.

Yuanta research is distributed in the United States only to Major U.S. Institutional Investors (as defined in Rule 15a-6 under the Securities Exchange Act of 1934, as amended and SEC staff interpretations thereof). All transactions by a US person in the securities mentioned in this report must be effected through a registered broker-dealer under Section 15 of the Securities Exchange Act of 1934, as amended. Yuanta research is distributed in Taiwan by Yuanta Securities Investment Consulting. Yuanta research is distributed in Hong Kong by Yuanta Securities (Hong Kong) Co. Limited, which is licensed in Hong Kong by the Securities and Futures Commission for regulated activities, including Type 4 regulated activity (advising on securities). In Hong Kong, this research report may not be redistributed, retransmitted or disclosed, in whole or in part or and any form or manner, without the express written consent of Yuanta Securities (Hong Kong) Co. Limited.

Taiwan persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Attn: Research Yuanta Securities Investment Consulting 4F, 225, Section 3 Nanking East Road, Taipei 104 Taiwan

Hong Kong persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Attn: Research Yuanta Securities (Hong Kong) Co. Ltd 23/F, Tower 1, Admiralty Centre 18 Harcourt Road, Hong Kong

24 September 2019 Page 4 of 5

Korean persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Head Office Yuanta Securities Building Euljiro 76 Jung-gu Seoul, Korea 100-845 Tel: +822 3770 3454

Indonesia persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Attn: Research PT YUANTA SECURITIES INDONESIA (A member of the Yuanta Group) Equity Tower, 10th Floor Unit EFGH SCBD Lot 9 Jl. Jend. Sudirman Kav. 52-53 Tel: (6221) – 5153608 (General)

Thailand persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Research department Yuanta Securities (Thailand) 127 Gaysorn Tower, 16th floor Ratchadamri Road, Pathumwan Bangkok 10330

Vietnam persons wishing to obtain further information on any of the securities mentioned in this publication should contact:

Research department Yuanta Securities (Vietnam) 4th Floor, Saigon Centre Tower 1, 65 Le Loi Boulevard, Ben Nghe Ward, District 1, HCMC, Vietnam

24 September 2019 Page 5 of 5