BCA Vista Morning Digest 12 MAY 2016

Vol RESEARCH INDICES Last Chg (%) YTD (%) (US$ m) RALSEconomy IJ: Improvement in Apr-16 SSSG ASEAN Another trade surplus in October ( Post) Indonesia (IDX) 4,799.96 0.77 4.51 286.97 (KLCI) 1,644.58 0.53 (2.87) 231.49 - Apr-16 net sales (+4.7% YoY) Industry/Corporate (PCOMP) 7,396.52 3.09 6.39 213.22 -Indonesia Positive Pondasi SSSG inRaya all isregions Offering 303.mn Shares at IDR1,280-IDR1,920/Share (STI) 2,732.87 (0.30) (5.29) 589.48 -(Company, Reiterate BCA Hold Sekuritas) recommendation Thailand (SET) 1,382.41 (0.56) 7.33 1,211.59 Adhi Karya (ADHI.JK) has Secured Total Contract of IDR10.6 tn as of October 2015 REGIONAL & USA (Company) China (SHCOMP) 2,837.04 0.16 (20.60) 22,484.98 Ciputra Property (CTRP.JK) Relies on Recurring Income to Meet Revenues Target Hongkong (Hang Seng) 20,055.29 (0.93) (8.35) 2,277.31 (IFT) Astra International's (ASII.JK) Car Sales to be Flat Next Year (IFT) India (SENSEX) 25,597.02 (0.68) (1.40) 64.40 (Nikkei) 16,579.01 0.08 (12.90) 11,863.34 Korea (KOSPI) 1,980.10 (0.12) 0.96 3,588.22 (TWSE) 8,135.56 (0.25) (1.74) 2,184.57 USA (Dow Jones) 17,711.12 (1.21) 0.61 6,050.24 Source: Bloomberg

CURRENCIES & RATES Last -1 Week -1 Month EoP 2015

IDR/USD 13,309 13,261 13,134 13,788 IDR/USD (1-month NDF) 13,330 13,440 13,135 13,918 TODAY'S HEADLINES BI Rate 6.75 6.75 6.75 7.50 JIBOR (ON / 1 yr) 4.95 / 7.80 5.00 / 7.81 4.89 / 7.87 8.26 / 9.07 CORPORATE/INDUSTRY FASBI ON / SBI 9 mth 4.75 / 6.60 4.75 / 6.60 4.75 / 6.60 5.50 / 7.10 Government to stop tendering process of Jawa 5 power plant project. Term Deposit ( 1 mth / 6 mth) 4.70 / 4.85 4.70 / 4.85 4.70 / 4.85 4.70 / 4.85 (Kontan) Base Lending Avg (IDR / USD) 13.77 / 5.23 13.76 / 4.88 14.11 / 5.23 14.52 / 5.05 Three SOE companies has signs to establish Gases power plant 50 MW. CDS - 5 year (bps) 185.17 192.97 207.16 229.56 (Bisnis Indonesia) Yield 10 Yr 7.81 7.76 7.54 8.76 Waskita Karya (WSKT IJ) issued IDR2tn of bond. (Kontan) Source: Bloomberg Train stations offer online shopping lockers. (Investor Daily) COMMODITIES Last Chg (%) MoM (%) YTD (%)

Coal (USD/ton) 50.40 0.40 0.60 (0.98) Cocoa (USD/mt) 3,070.00 (1.00) 4.71 (4.66) Corn (USD/mt) 377.50 (0.92) 4.93 1.62 Brent Crude oil (USD/b) 47.60 4.57 10.83 18.29 Gold (USD/toz) 1,277.21 0.90 1.54 20.33 Nickel (USD/mt) 8,885.00 2.01 3.80 2.13 Palm oil (MYR/mt) 2,678.00 0.64 0.41 7.33 Pulp (USD/t) 795.85 - 0.78 (0.93) Sugar (USD/lb) 16.77 4.68 16.54 15.81 Tin (USD/mt) 17,225.00 0.38 2.99 17.58 RESEARCH Wheat (USD/bsh) 459.00 (0.49) 1.05 (5.07) Source: Bloomberg

ETF & ADR Last Chg (%) MoM (%) YTD (%)

EIDO US (USD) 22.86 1.02 (1.68) 8.86 Please see the overleaf for news details TLK US (USD) 56.05 0.77 8.79 25.98 Source: Bloomberg

IDX - TOP MOVERS AND LAGGARDS Last Chg (%) INDONESIAN GOVERNMENT BOND YIELD - GENERIC (IDR m) MOVERS Yield 2Y Yield 5Y Yield 10Y % HMSP HM SAMPOERNA 98,500 1.55 70,243.2 10.0 ASII ASTRA INTERNATIONAL 6,650 1.92 212,912 9.5 BMRI BANK MANDIRI 9,625 1.85 147,370 9.0 UNVR UNILEVER INDONESIA 44,300 0.85 22,822 8.5 BBNI BANK NEGARA INDONESIA 4,680 2.63 203,091 LAGGARDS 8.0 LPPF MATAHARI DEPARTMENT STORE 18,500 (2.63) 30,728 7.5 BBRI BANK RAKYAT INDONESIA 10,000 (0.50) 319,769 7.0 MNCN MEDIA NUSANTARA CITRA 2,110 (2.76) 20,609 6.5 EMTK ELANG MAHKOTA TEKNOLOGI 8,950 (1.65) 2 1-Sep 14-Sep 27-Sep 10-Oct 23-Oct 5-Nov 18-Nov EXCL XL AXIATA 3,310 (2.36) 21,312 Source: Bloomberg Source: Bloomberg BCA Vista BCA Indonesia Morning Digest 12 MAY 2016

TODAY'S NEWS

INDUSTRY / CORPORATE

Government to stop tendering process of Jawa 5 power plant project State electricity company (PLN) plans to discontinue tendering process of Jawa 5 power plant project. PLN said that electricity transmission in Banten, West Java has exceeded its capacity and thus is unable to accommodate 2x1000 MW capacity of the project. WIKA as the one of tender participation is likely to lose potential IDR7tn from the project. However, WIKA’s FY16 new contract target of IDR52tn is excluded Jawa 5 project. (Kontan).

Three SOE companies has signs to establish Gases power plant 50 MW The three SOE companies, namely Angkasa Pursa II (AP II), Wijaya Karya (WIKA IJ) and Perusahaan Gas Negara (PGAS IJ) has signs MoU to establish JV Company to build Gases power plant with capacity 50 MW in outer Soekarno Hatta airport. This power plant is meant to meets electricity needs which will increase significantlyafter the operation of the Ultimate terminal 3 as well as to prevent blackouts. (Bisnis Indonesia).

Waskita Karya (WSKT IJ) issued IDR2tn of bond WSKT has recently issued IDR2tn of bond with coupon rate between 9%-10%/year. According to management, most of the bond (70%) will primary to fund WSKT’s ongoing projects such as building construction and EPC. The remaining 30% will be invested in WSKT’s subsidiaries (Waskita Toll Road and Waskita Realty). (Kontan).

Train stations offer online shopping lockers PT KAI Commuter Jabodetabek (KCJ) collaborated with Popbox Asia to intall Popbox e-lockers at train stations. This e-lockers is aimed at shoppers or consumers who do not have a specific mail address and or by those who have an address but are not often available at home or work. According to information available on Popbox Asia’s website, e-lockers are designed to be accessible 24-7 and shoppers can elect to collect their purchased items at selected stations including Kota in West Jakarta, Tanah Abang, Gondangdia, Cikini and Juanda in Central Jakarta and also Pasar Minggu in South Jakarta . Consumers can also receive items thought lockers installed at several shopping malls including Plaza Semanggi in South Jakarta. Popbox Asia have collaborated with PT Jalur Nugraha Ekakurir (JNE) to provide e-lockers around Jakarta to facilitate online-shopping. (Jakarta Post). COMPANY UPDATE | RETAIL SECTOR RAMAYANA LESTARI SENTOSA RALS IJ / RALS.JK 11 MAY 2016

Improvement in Apr-16 SSSG HOLD Target Price: IDR695 | Current Price: IDR680 PREVIOUS: HOLD

RALS registered 4M16 net sales of IDR2tn (+0.8% YoY) which is in line with our FY16 estimate and 6-years historical average of 25%. In the same period, RALS booked posi- Up/Downside : 2.2% tive SSSG at 1.5% despite still negative SSSG in Rest of Java region at 0.6%. Having said that, there is a positive catalyst to RALS’ revenue and SSSG in coming month given Leba-

ran and back-to-school season which usually contribute about 40% on average to RALS’ PRICE PERFORMANCE revenue. We reiterate our Hold recommendation and maintain our target price of

IDR695/share.

Apr-16 net sales (+4.7% YoY)

The company booked Apr-16 net sales of IDR512.4bn (+4.7% YoY) given low base

impact last year. This brought 4M16 net sales to IDR2tn (+0.8% YoY) which is in line

with our FY16 expectation and 6-years historical average of 25%.

Positive SSSG in all regions In Apr-16, RALS posted positive SSSG in all regions (Greater Jakarta, Rest of Java and Outer Islands of 7.6%, 3.8% and 4.3% respectively). This brought 4M16 SSSG at 1.5%

with Rest of Java region still booked negative SSSG at 0.6%. Having said that, there is 52-week price range (IDR) 490 - 845 positive catalyst to RALS’ revenue and SSSG in coming months given Lebaran and back YTD change (IDR / %) 45 / 6.98 -to-school season which usually contribute about 40% on average to RALS’ revenue. YTD JCI return (%) 3.96 There is no new store expansion in Apr-16. Market cap (IDRbn) 4896.24 Free float (%) 40.46 Reiterate Hold recommendation We reiterate our Hold recommendation and maintain our TP of IDR695/share. Currently, the company trades at 13.4x 2016F PER. STOCK PERFORMANCE

1M 3M 12M Absolute -2.9% 10.6% -10.5% JCI Return -1.7% 0.6% -8.1% Relative -1.1% 9.9% -2.4%

SHAREHOLDERS EXHIBIT 1. Financial Summary

YE to Dec IDRbn 2014 2015 2016F 2017F 2018F PT Ramayana Makmur Sentosa 55.88% Revenue 5,861 5,533 5,832 6,099 6,531 Paulus Tumewu 3.66% EBITDA 495 421 424 431 447 Public 40.46% Net Profit 356 336 358 398 448

EPS (IDR) 50.1 47.6 50.8 56.5 63.5 EPS Growth (%) (8.9) (4.9) 6.6 11.2 12.3 Johanes Prasetia DPS (IDR) 30.0 27.2 23.8 25.4 28.2 [email protected]

PE (x) 13.6 14.3 13.4 12.0 10.7

PB (x) 1.5 1.4 1.4 1.3 1.2

EV/EBITDA (x) 10.1 8.5 9.1 8.4 7.5

Dividend Yield (%) 4.4 4.0 3.5 3.7 4.2

Payout Ratio (%) 54.5 54.2 50.0 50.0 50.0

ROE (%) 10.9 10.1 10.9 11.4 12.2

Net Gearing (%) (0.2) (0.3) (0.3) (0.4) (0.4)

Source: Company, BCA Sekuritas

Please see disclosure and disclaimer at the back of this report BCA Vista BCA Indonesia Morning Digest 12 MAY 2016

STOCK'S VALUATION

P/E EV/EBITDA EPS Growth TP (IDR) P/E EV/EBITDA EPS Growth TP (IDR) 2016 2017 2016 2017 2016 2017 Cons 2016 2017 2016 2017 2016 2017 Cons

RETAIL CONSUMER ACES 25.3 22.4 17.8 15.9 4.9 12.9 929 AISA 12.2 9.3 7.4 6.3 (5.4) 30.7 1,418 AMRT 39.1 30.0 10.2 8.8 36.8 30.4 678 ASII 15.5 13.8 12.9 11.7 19.9 13.1 7,074 LPPF 24.9 21.3 18.0 15.6 21.8 16.9 19,924 GGRM 19.7 17.3 11.8 10.6 7.8 14.7 76,694 MAPI 30.8 17.2 8.0 6.7 483.9 78.6 5,066 ICBP 25.2 22.9 16.1 14.5 19.5 10.1 16,673 MPPA 26.7 20.7 9.7 7.5 36.6 48.5 2,147 INDF 16.2 14.3 9.0 8.1 30.7 13.6 8,387 RALS 14.0 12.8 6.6 6.0 3.9 9.3 802 KLBF 28.0 24.5 18.2 15.9 9.5 14.1 1,486 Simple Avg 26.8 20.7 11.7 10.1 98.0 32.8 ROTI 26.8 22.0 14.3 12.2 2.7 21.6 1,462 UNVR 52.8 47.2 37.3 33.4 9.5 11.8 40,349 CEMENT SIDO 16.3 14.5 10.3 9.0 6.1 12.7 600 INTP 14.8 13.8 9.0 8.2 #N/A N/A 7.3 19,848 Simple Avg 23.6 20.6 15.3 13.5 11.1 15.8 SMCB 29.1 20.5 7.9 7.1 59.4 41.4 1,031 SMGR 12.1 10.6 7.4 6.8 4.8 13.5 11,591 MINING Simple Avg 18.6 15.0 8.1 7.4 32.1 20.8 ADRO 12.9 12.9 5.5 5.6 (16.1) - 716 ANTM #N/A N/A #N/A N/A 17.2 16.2 94.9 (94.2) 359 TELECOMMUNICATION INCO 40.6 24.3 5.5 5.3 (40.0) 66.7 1,555 EXCL 40.8 19.3 4.9 4.4 2,806.3 110.8 4,611 ITMG 10.9 14.2 2.7 3.3 (8.3) (23.6) 5,827 ISAT 32.2 18.3 4.8 4.4 203.1 75.8 7,125 PTBA 9.0 8.6 6.1 5.6 (18.0) 4.6 7,243 TBIG 22.8 18.6 14.7 13.3 (10.5) 22.2 6,542 TINS 26.2 22.3 10.5 8.5 85.6 17.4 470 TLKM 20.4 17.9 6.9 6.2 15.6 14.0 3,887 Simple Avg 19.9 16.5 7.9 7.4 16.3 (4.9) TOWR 20.3 16.6 11.2 9.9 (31.7) 22.1 4,750 Simple Avg 23.9 17.9 9.4 8.5 44.1 33.5 CONSTRUCTION ADHI 14.9 11.2 6.9 5.3 (16.3) 32.7 3,292 MEDIA PTPP 18.9 15.0 8.8 7.1 25.7 26.2 4,634 MNCN 16.4 14.0 10.9 9.4 54.9 16.8 2,419 WIKA 19.8 15.0 9.2 7.1 22.8 32.0 3,028 SCMA 27.0 23.8 19.1 16.9 9.7 13.4 3,343 WSKT 24.1 19.1 15.9 12.2 12.4 25.7 2,555 Simple Avg 21.7 18.9 15.0 13.2 32.3 15.1 WTON 27.0 20.3 15.1 11.6 69.2 32.6 1,040 ACST 14.6 10.1 8.5 6.2 192.0 43.8 4,517 POULTRY TOTL 10.3 9.0 5.4 4.4 15.6 15.1 893 CPIN 20.4 16.9 13.1 11.3 49.1 20.7 3,550 Simple Avg 18.5 14.3 10.0 7.7 45.9 29.7 JPFA 13.6 10.8 6.8 6.1 58.7 26.0 1,068 MAIN 16.3 11.6 8.5 6.8 355.0 40.9 1,641 PROPERTY Simple Avg 16.8 13.1 9.5 8.1 154.3 29.2 ASRI 7.7 7.7 8.1 7.8 62.0 (0.0) 397 BSDE 13.1 11.8 11.3 10.1 19.7 10.2 2,162 PLANTATION CTRA 14.0 12.2 9.4 8.7 9.9 14.4 1,508 AALI 14.3 12.1 8.9 7.7 174.9 19.0 19,197 KIJA 6.9 5.3 6.8 5.9 122.0 29.8 350 BWPT 36.2 18.3 10.3 8.1 224.2 97.2 275 SMRA 17.8 15.4 12.6 11.2 35.7 16.1 1,753 DSNG 13.2 10.2 9.0 7.4 47.2 29.6 610 SSIA 8.1 7.2 3.9 3.5 18.6 13.2 812 LSIP 14.9 12.9 7.7 6.8 16.3 15.7 1,759 Simple Avg 11.3 10.0 8.7 7.9 44.7 14.0 Simple Avg 19.6 13.4 9.0 7.5 115.7 40.4 HEALTHCARE P/E P/B EPS Growth TP (IDR) MIKA 54.1 48.0 39.0 32.8 17.1 12.6 2,702 2015 2016 2015 2016 2015 2016 Cons SILO 100.5 69.0 14.8 11.7 41.7 45.7 10,750 Simple Avg 77.3 58.5 26.9 22.2 29.4 29.2 BANKING BBCA 16.6 15.0 3.1 2.6 8.2 11.3 14,368 OTHER BBNI 8.1 6.8 1.1 1.0 18.6 19.8 5,775 AKRA 21.1 18.1 14.8 12.7 15.4 16.3 7,446 BBRI 9.5 8.3 1.8 1.6 2.4 13.8 12,063 ARNA 22.7 16.3 12.6 9.6 173.1 39.7 730 BBTN 8.6 7.3 1.2 1.0 21.9 17.5 1,916 BIRD 11.4 9.7 6.6 5.9 19.4 18.0 5,833 BDMN 8.8 7.4 0.8 0.7 34.4 19.7 3,417 JSMR 22.2 20.9 11.4 10.3 12.4 6.1 6,319 BJBR 6.0 5.2 1.0 0.9 9.9 13.9 1,113 PGAS 10.0 9.0 6.8 6.2 (10.0) 11.1 3,110 BJTM 6.9 6.1 1.1 1.0 14.7 13.2 512 TELE 10.2 8.4 7.4 6.5 26.7 21.6 1,105 BMRI 10.6 9.0 1.7 1.5 4.5 17.1 10,609 UNTR 10.1 9.7 3.5 3.4 34.7 4.6 15,333 Simple Avg 9.4 8.1 1.5 1.3 14.3 15.8 Simple Avg 15.4 13.2 9.0 7.8 38.8 16.8

Source: Bloomberg BCA Vista 12 MAY 2016 Indonesia Morning Digest

DISCLAIMER

By receiving this research report ("Report"), you confirm that: (i) you have previously requested PT BCA Sekuritas to deliver this Report to you and you are legally entitled to receive the Report in accordance with Indonesian prevailing laws and regulations, and (ii) you have fully read, understood and agreed to be bound by and comply with the terms of this Report as set out below. Your failure to comply with the terms below may constitute a violation of law. This Report is strictly confidential and is for private circulation only to clients of PT BCA Sekuritas. This Report is being supplied to you strictly on the basis that it will remain confidential and that you will maintain its confidentiality at all times. Without the prior written consent of PT BCA Sekuritas authorized representative(s), no part of this Report may be (i) copied or reproduced in any form by any means, (ii) redistributed or delivered, directly or indirectly, to any person other than you, or (iii) used for any other purpose that is not in line with the terms of the Report.. PT BCA Sekuritas, its affiliates and related companies, their directors, associates, connected parties and/or employees (excluding the individual analysts who prepare this Report) may own or have positions in securities of the company(ies) covered in this Report and may from time to time buy or dispose, or may have material interest in, those securities. Further, PT BCA Sekuritas, its affiliates and its related companies do and seek to do business with the company(ies) covered in this Report and may from time to time: (i) act as market maker or have assumed an underwriting commitment in the securities of such company(ies), (ii) sell to or buy those securities from other investors for its own account, (iii) perform or seek to perform significant investment banking, advisory or underwriting services for or relating to such company(ies), or (iv) solicit any investment, advisory or other services from any entity covered in this Report. Furthermore, the personnel involved in the preparation of this Report may also participate in the solicitation of the businesses as described above. The views expressed in this Report reflect the personal views of the individual analyst(s) at PT BCA Sekuritas about the securities or companies mentioned in the Report and the compensation of the individual analyst(s), is, or will be directly or indirectly related to the performance of PT BCA Sekuritas’ activities. PT BCA Sekuritas prohibits the individual analyst(s) who prepared this Report from receiving any compensation, incentive or bonus based on specific investment banking transactions or for providing a specific recommendation for, or view of, a particular company (including those covered in the Repot). However, the individual analyst(s) may receive compensation based on the scope of his/their coverage of company(ies) in the performance of his/their duties or the performance of his/their recommendations. In reviewing this Report, you should be aware that any or all of the above activities of PT BCA Sekuritas, its affiliates and related companies, their directors, associates, connected parties and/or employees, among other things, may give rise to real or potential conflicts of interest between them and you. The content of this Report is prepared based on data believed to be correct and reliable on the date of this Report. However, this Report: (i) is not intended to contain all necessary information that a prospective investor may need, (ii) is not and should not be considered as an investment advice in any way, and (iii) cannot be relied as a basis for making an informed investment decision. Accordingly, PT BCA Sekuritas does not guarantee the adequacy, accuracy, completeness, reliability or fairness of any content of this Report and PT BCA Sekuritas, its affiliates and related companies, their directors, associates, connected parties and/or employees (including the analysts) will not be liable in any way for any consequences (including but not limited to any direct, indirect or consequential losses, loss of profits and damages) arising from or relating to any reliance on or use of the content of this Report by any person (including you). This Report is general in nature and has been prepared for information purposes only. It is intended for circulation amongst PT BCA Sekuritas’ clients only and does not consider any specific investment objectives, financial situation and the particular needs of any specific person who may receive this Report. The entire content of this Report is not and cannot not be construed or considered as an offer, recommendation, invitation or solicitation to enter into any transaction (including trading and hedging) relating to the securities, other financial instruments, and other form of investments issued or offered by the company(ies) covered in this Report. It is your own responsibility to: (i) independently evaluate the content of this Report, (ii) consider your own individual investment objectives, financial situation and particular needs, and (iii) consult your own professional and financial advisers as to the legal, business, financial, tax and other aspects before participating in any transaction in respect of the securities of company(ies) covered in this Report. Please note that the securities of the company(ies) covered in this Report might not be eligible for sale in all jurisdictions or to all categories of investors. The availability of those securities and your eligibility to invest in those securities will be subject to, among others, the prevailing laws of the relevant jurisdiction covering those securities. Furthermore, the value and income of any of the securities covered in this Report can fall as well as rise and an investor (including you) may get back less than invested. Future returns are not guaranteed, and a loss of original capital may be incurred. Foreign-currency denominated securities are subject to fluctuation in exchange rates that could have a positive or adverse effect on the value, price or income of such securities and financial instruments. Past performance is not indicative of comparable future results and no guarantee regarding future performance is provided in this Report. This Report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to the applicable laws or regulation of such jurisdiction.

Menara BCA - Grand Indonesia, 41 st Floor Jl. MH Thamrin 1, Jakarta 10310 - Indonesia Tel. +6221 2358 7222 Fax. +6221 23587300

RESEARCH DIVISION [email protected]

Darmawan Halim (Head of Research) Strategy [email protected]

Johanes Prasetia (Equity Analyst) Michael Ramba (Equity Analyst) Farid Abdurrahman (Fixed Income Analyst) Retail, Consumer Construction, Property, Poultry Fixed Income Market [email protected] [email protected] [email protected]

Achmad Yaki Yamani (Technical Analyst) Technical Analyst [email protected]

EQUITY CAPITAL MARKET DIVISION [email protected]

Haslienda (Equity Capital Market) [email protected]

Arief Iskandar (Equity Dealer) Santoso Jodikin (Sales Trader) [email protected] [email protected]

Page 4 of 4