icbp 19-11-2012

11
Fokus PT Indofood CBP Sukses Makmur Tbk. Strong Brand Loyalty Indonesia Familiar Product PT Indofood CBP Sukses Makmur Tbk is an established market-leading producer of packaged food products with a diverse range of products providing everyday food solutions for consumer of all ages. Proven experience in selling instant noodles, has become a challenge for the company in developing other divisions. The Indonesian economy continues to grow, this is an opportunity of high market share, we are confident ICBP can see opportunities and maximize the development of products and sales. Gross Profit Up Slightly, Strong Cash Flow Position In the 3Q12 company posted a gross profit margin of 26.6% higher than 3Q11 26.02%. While QoQ gross profit margin grew 2.7%, to 27.98% due to lower prices of basic commodities for noodles division. We predict the company's sales growth is going to reach 12.6% in 2012 and 10% going forward. ICBP has a strong position of November, 13 2012 November, 13 2012 Target Price Target Price Rp Rp 8,400 8,400 Price (09/11) Price (09/11) Rp Rp 7,200 7,200 Recommendation Buy Recommendation Buy Upside Potential Upside Potential 16.7% 16.7% Sector Food & Beverage Sector Food & Beverage Ticker (Bloomberg) ICBP.IJ Ticker (Bloomberg) ICBP.IJ Share Issued (m) 5,830 Share Issued (m) 5,830 Market Cap (IDR m) 42.274 Market Cap (IDR m) 42.274 Major Shareholders: Major Shareholders: PT Indofood (INDF) (80.5%) PT Indofood (INDF) (80.5%) Publik Publik (19.4%) (19.4%) EQUITY RESEARCH 1 Stock operating cash flow, small DER & expansion capability using internal cash. Valuation, Recommendation : Buy We use a DCF valuation, base assumption to 2013 & find value of PE estimated at 19.2 with EPS of 436 16.7 % discount from the price now. On the basis we arrive at a TP of Rp 8,400. We are optimist our numbers are achievable as ICBP 9M12 earnings have already reached 74.4%. Thus the high growth in the snack food will still remain in the 4th quarter, and rapid volume in noodles could achieve 7% growth in 2012. Hi Hi – Lo 52 weeks Lo 52 weeks (Rp Rp) 4.875 ) 4.875 – 7.750 7.750 Avg Avg Vol Vol Transaksi Transaksi (3M) (3M) 14.039.300 14.039.300 Historical Chart Monchita Wintion Pangemanan [email protected] Source : Company, Reliance Research EXHIBIT 1. Financial Statements Summary Rp Bn 2010 2011 2012E 2013F 2014F Sales 17,960 19,367 21,820 23,953 26,426 EBT 2,519 2,745 3,114 3,554 3,909 Net Income 1,704 1,975 2,227 2,541 2,796 EPS 344 339 382 436 479 growth -1.5% 12.7% 14.1% 10.0% ROA (%) 13.7% 13.6% 13.8% 14.3% 14.1% ROE (%) 19.6% 19.3% 19.4% 19.6% 19.2% P/E (x) 14.8 14.7 19.0 16.63 15.1 PBV (x) 2.91 2.83 3.50 3.09 2.76

description

analysis ICBP

Transcript of icbp 19-11-2012

  • Stock Fokus

    PT Indofood CBP Sukses Makmur Tbk.

    Strong Brand Loyalty

    Indonesia Familiar Product

    PT Indofood CBP Sukses Makmur Tbk is an established

    market-leading producer of packaged food products with a

    diverse range of products providing everyday food

    solutions for consumer of all ages. Proven experience in

    selling instant noodles, has become a challenge for the

    company in developing other divisions. The Indonesian

    economy continues to grow, this is an opportunity of high

    market share, we are confident ICBP can see opportunities

    and maximize the development of products and sales.

    Gross Profit Up Slightly, Strong Cash Flow Position

    In the 3Q12 company posted a gross profit margin of 26.6%

    higher than 3Q11 26.02%. While QoQ gross profit margin

    grew 2.7%, to 27.98% due to lower prices of basic

    commodities for noodles division. We predict the

    company's sales growth is going to reach 12.6% in 2012

    and 10% going forward. ICBP has a strong position of

    November, 13 2012November, 13 2012

    Target Price Target Price RpRp 8,4008,400

    Price (09/11) Price (09/11) RpRp 7,2007,200

    Recommendation Buy Recommendation Buy

    Upside PotentialUpside Potential 16.7%16.7%

    Sector Food & BeverageSector Food & Beverage

    Ticker (Bloomberg) ICBP.IJTicker (Bloomberg) ICBP.IJ

    Share Issued (m) 5,830Share Issued (m) 5,830

    Market Cap (IDR m) 42.274Market Cap (IDR m) 42.274

    Major Shareholders:Major Shareholders:PT Indofood (INDF) (80.5%)PT Indofood (INDF) (80.5%)PublikPublik (19.4%)(19.4%)

    EQUITY RESEARCH 1111

    Stock and 10% going forward. ICBP has a strong position of

    operating cash flow, small DER & expansion capability

    using internal cash.

    Valuation, Recommendation : Buy

    We use a DCF valuation, base assumption to 2013 & find

    value of PE estimated at 19.2 with EPS of 436 16.7 %

    discount from the price now. On the basis we arrive at a TP

    of Rp 8,400. We are optimist our numbers are achievable as

    ICBP 9M12 earnings have already reached 74.4%. Thus the

    high growth in the snack food will still remain in the 4th

    quarter, and rapid volume in noodles could achieve 7%

    growth in 2012.

    Hi Hi Lo 52 weeks Lo 52 weeks ((RpRp) 4.875 ) 4.875 7.750 7.750

    AvgAvg VolVol TransaksiTransaksi (3M) (3M) 14.039.30014.039.300

    Historical Chart

    Monchita Wintion Pangemanan

    [email protected]

    Source : Company, Reliance Research

    EXHIBIT 1. Financial Statements Summary

    Rp Bn 2010 2011 2012E 2013F 2014F

    Sales 17,960 19,367 21,820 23,953 26,426

    EBT 2,519 2,745 3,114 3,554 3,909

    Net Income 1,704 1,975 2,227 2,541 2,796

    EPS 344 339 382 436 479

    growth -1.5% 12.7% 14.1% 10.0%

    ROA (%) 13.7% 13.6% 13.8% 14.3% 14.1%

    ROE (%) 19.6% 19.3% 19.4% 19.6% 19.2%

    P/E (x) 14.8 14.7 19.0 16.63 15.1

    PBV (x) 2.91 2.83 3.50 3.09 2.76

  • Stock Fokus

    Industry Overview

    Indonesia GDP figure was at 6.17% in the third quartal of 2012. Reliances estimates of GDP

    until the end of 2012, will be in the range of 6.3 6.5. Meanwhile, we see a growth in

    purchasing power increases. Realization of investment in Q3 2012 for the food processing

    industry reached 11.8% of total domestic investment (DCI)

    With a population of over 250 million people & 45 million middle class , Indonesia is a country

    that has a huge potential market. The survey of consumer behavior found that food &

    beverage products has become the most daily consumer goods purchased by consumers,

    where 25.4% is used for instant noodles shopping.

    Furthermore, Indonesia's dairy industry continues to experience growth. Indonesia is the

    lowest country that consumes milk in Asean. This is an excellent opportunity for ICBP. The

    Company may undertake strategies such as introducing people to milk even more, promoting

    the consumption of milk, & distributing the dairy products for people to access easily. We

    believe the company can increase market penetration of milk after what has been achieved

    from selling instant noodles. We are optimistic that growth in dairy consumption in the

    coming years will increase significantly supported by the development of production capacity.

    PT Indofood CBP Sukses Makmur Tbk.

    2222EQUITY RESEARCH

    coming years will increase significantly supported by the development of production capacity.

    EXHIBIT 2. Macro Economic Indicators

    EXHIBIT 4. Indonesia Consumer Behavior

    Source : Worldpanel Indonesia

    EXHIBIT 3. Dairy Consumption

    12.85

    50.9

    47.1

    44.5

    33.7

    14.3

    13.7

    0 20 40 60

    Indonesia

    Malaysia

    India

    Singapura

    Thailand

    Vietnam

    Filipina

    Source : Kompas

    81%

    25.4%

    7.5% 6.3%

    Rice Instant Noodles Cooking Oil Sugar

    Source : BPS, Reliance Research

    Macro Assumption

    2010 2011 2012E 2013F

    GDP growth (% yoy) 6.1 6.5 6.3 6.5

    Inflation rate (% yoy) 6.96 3.79 5.3 5.1

    BI rate (% yoy) 6.5 6 5.75 5.75

    Exchange Rate (Rp/USD, average) 9,741 8,779 9,550 9,500

  • Stock Fokus

    Company Overview

    ICBP was established as a separate entity in September 2009 and listed on the Indonesia

    Stock Exchange (IDX) on October 7, 2010. It was established by means of internal

    restructuring of the Consumer Branded Product (CBP) Group of PT Indofood Sukses

    Makmur Tbk (Indofood), the parent company, listed on the IDX since 1994.

    ICBP has been producing noodles with a brand named Sarimi in 1982. Then it continued

    issuing instant noodles with various well known brands in the community that is Indomie,

    Supermie, and Pop Mie. The company has been a market leader of instant noodle

    manufacturer. ICBP diversified its business by developing products and special nutritional

    foods, then set up a joint venture with Seven-Up Nederland BV which is an affiliated company

    PepsiCo Inc. that manufactures snack food. The Company launched the first brands such as

    Chitato, Chiki, and Jetz, then Qtela.

    In the subsequent years, ICBP expanded to seasoning food division (1991), and later diary

    (2008) by acquiring Drayton Pte. Ltd. which has a 68.87% stake in PT Indolakto that produces

    brands such as Bendera and Indomilk. In 2012, the company established a joint venture with

    a well known Japanese consumer company, namely Asahi Group Holdings LTd. Diversified

    business ensued with the joint venture, the company will enter into a non-alcoholic beverage

    PT Indofood CBP Sukses Makmur Tbk.

    3333EQUITY RESEARCH

    business ensued with the joint venture, the company will enter into a non-alcoholic beverage

    business clients division.

    Instant noodles

    began production

    under the brand

    Sarimi, and Indomie,

    Supermi and Pop

    Mie respectively in

    1984, 1986 and

    1988

    Go to the snacks food

    business division with

    51:49 joint venture with

    Seven-Up Nederland BV,

    affiliation with PepsiCo

    Inc. with brand Chitato,

    Chiki and Jetz

    Confectionery business division

    began operating two brands,

    "Trenz" For young people and

    adults, and "Wonderland" for

    the family segment. In 2011,

    the brand Bim Bim was

    launched to reach out to the

    kids market.

    1982 1985 1990 1991 2005 2008

    Go to the division of

    nutrition and special

    foods, Promina

    launched as the first

    brand, followed by

    the brand "SUN" in

    1989

    Log into division flavoring

    foods with soy products

    named Piring Lombok and

    Niki Echo. In 1992, the

    brand launched Indofood

    soy sauce and seasoning

    for instant products.

    The Company began dairy

    division by acquiring

    Drayton Pte Ltd. Which has

    65.87% of PT Indolakto,

    which is the second largest

    player in the Indonesian

    dairy industry

    INDF.IJ

    AgribusinessBogasariConsumer Branded

    ProductsDistribution

    ICBP.IJPublic

    80.5%19.4%

    EXHIBIT 5. Ownership Structure

    Source : Company

    EXHIBIT 6. Company Milestone

  • Stock Fokus

    EXHIBIT 6. SWOT Analysis

    PT Indofood CBP Sukses Makmur Tbk.

    4444EQUITY RESEARCH

    Source : Reliance Research

    Strength Opportunity

    Market leader for instant noodles

    product. Even, Indomie has

    become a very common term to

    call instant noodles in Indonesia.

    Taste has adhered in society.

    Increased purchasing power,

    as economic conditions

    improved

    Strong distribution reach areas in

    Indonesia. Supported by the

    spread of production facilities.

    Lifestyle of modern society,

    which led to increased

    demand for food and

    beverages that can be quickly

    cooked

    Product Diversification

    Weakness Threat

    Fluctuating commodity prices

    High levels of competition

    Negative sentiment toward

    the content of the product

    Most of the raw materials are

    imported, thus the fluctuation of

    exchange rate are affect gross

    profit margin result

  • Stock Fokus

    Noodles Division

    This division is the largest contributor, 70% of total consolidated sales. ICBP is a market

    leader in the sale of instant noodles. Having a strong brand positioning in which the Indomie

    brand has been grounded in the minds of the public. In recent years the company sells the

    instant noodles product in a fierce competition. Volume in 2011 decreased 3.5% (YoY) but net

    sales grew 7% (YoY). We are optimistic that this division will remain the No. 1 manufacturer of

    instant noodles in Indonesia, with experience more than 20 years the company will perform

    for maximum effort to increase sales volume. We predict a 7% (YoY) increase in volumes this

    year, sales of this division managed to grow 11% and 22% (YoY) as compared to the same

    period last year noodles sales growth of 8% and 0.4%. Thus in third quarter, volume grew

    12.1% from 8.31 billion in 2011 to 9.32 billion in 2012.

    12.03

    10.82 11.03

    11.45

    11.05

    11.82 12.18

    12.54 12.92

    -

    200.0

    400.0

    600.0

    800.0

    1,000.0

    1,200.0

    1,400.0

    1,600.0

    9.50

    10.00

    10.50

    11.00

    11.50

    12.00

    12.50

    13.00

    13.50

    2007 2008 2009 2010 2011 2012F 2013F 2014F 2015F

    Exhibit 8. Noodles Volume & Average Selling Price

    69.6%

    23.0%

    3.0%

    1.2%

    0.9%

    2.3%

    Indomie

    Mie Sedap

    Supermie

    Gaga mie

    Sarimi

    Others

    Exhibit 7. Noodles Market Share

    PT Indofood CBP Sukses Makmur Tbk.

    5555EQUITY RESEARCH

    Dairy Division

    Dairy produced by IDLK, a subsidiary of the company with a 68.6% ownership. This division

    produces sweetened condensed milk (SKM), ultra-high temperature milk (UHT), milk in sterile

    bottles, pasteurized milk, milk powder, butter, yogurt and ice cream drinks. Dairy is the

    second largest contributor of total consolidated sales of approximately 19.1% in 2011. The

    company is currently building a plant to increase production capacity. We see that Indonesia

    has a huge potential market for dairy division.

    Source : Company, Reliance ResearchVolume ASP

    Source: Mars Indonesia

    0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0%

    Source : Company, Reliance Research

    Exhibit 9. Dairy Sales and Growth (YoY) Exhibit 10. Indonesia Dairy, Milk, Nonfat Dry Consumption/ Year

    Source : Index Mundi

    806

    1,014 894

    980 938 1,064

    904

    9%

    3%

    8%

    12%12%

    19%

    6%

    -

    200

    400

    600

    800

    1,000

    1,200

    0%

    5%

    10%

    15%

    20%

    25%

    11Q1 11Q2 11Q3 11Q4 12Q1 12Q2 12Q3e

    Dairy Growth YoY

  • Stock Fokus

    Food Seasoning

    Marketed by NICI (joint venture between Nestle SA with ICBP50%), the company produces soy sauce,

    chili sauce, tomato sauce, seasonings and broth with their instant Indofood, Plate Lombok, Indofood

    racik and Maggi, while the production to the sales process run by the FS division. The increased

    production capacity in Central Java chili sauce completed this year and production facilities for dry

    mixes that are expected to finish 2013. Thus, we are optimistic on the growth of sales for food

    seasoning can grow over 20% this year and next year in line with the increasing demand due to the

    growth of public welfare.

    Snack Food

    Some brands of snacks like-Qtela, Chitato, Lays, Jetz, Cheetos, Chiki, Trenz, and Wonderland are known

    successfully in the community. Produced by IFL which is a joint venture ICBP (51%) with Seven-Up

    Netherlands, BV (an affiliate of PepsiCo Inc.). In 2011 contributed 2.64%, on third quarter grew 24%

    (YoY), and slightly decline 0.3% in QoQ growth due to Eid Season in last quarter was over. Snack food

    booked highest growth year on year this year.

    Nutrition and Special Food

    This division produces special food for infants and children and milk for pregnant and lactating

    mothers. It gives the smallest contribution to the total net sales. Slow growth in 2011 of 1.1%. QoQ

    growth until the first half of 2012 grew but not as brighter as the same period in 2011. We forecast the

    growth of this division will be around 4%, and the percentage of contribution from this division will

    PT Indofood CBP Sukses Makmur Tbk.

    6666EQUITY RESEARCH

    growth of this division will be around 4%, and the percentage of contribution from this division will

    shrink along with the rapid growth of the division of instant noodles, food seasoning, and snack food.

    Noodles, 70%

    Dairy, 19%Food

    Seasoning, 5

    %

    Snack

    Food, 6%

    Special

    Food, 3%

    Source : Company, Reliance Research

    Exhibit 11. Breakdown of Company Sales

    11Q3 12Q3 YoY 9M11 9M12 YoY

    Total Sales 5,027 5,309 5.6% 14,450 16,228 12.3%

    Noodles 3,583 3,809 6.3% 10,129 11,423 12.8%

    Dairy 894 904 1.1% 2,713 2,906 7.1%

    Food Seasoning 274 291 6.2% 800 917 14.7%

    Snack Food 308 382 24.0% 875 1,123 28.3%

    Nutrition & Special Food 102 100 -2.2% 379 364 -4.0%

    11Q1 11Q2 11Q3 11Q4 12Q1 12Q2 12Q3 12Q4e

    Noodles Dairy Food seasoning Snack Foods Special Foods

    Source : Company, Reliance Research

    Exhibit 12. Segment Income from Operations per Division

    Exhibit 13. Companys Third Quartal Sales

    Source : Company

  • Stock Fokus

    PT Indofood CBP Sukses Makmur Tbk.

    Exhibit 14. Sugar Price Exhibit 15. Wheat Price

    Source : Index Mundi Source : Index Mundi

    Exhibit 16. CPO Price

    1000

    1500

    2000

    2500

    3000

    3500

    4000

    4500

    Exhibit 17. Skim Milk Powder Price

    7777EQUITY RESEARCH

    Source : Index Mundi

    0

    500

    1000

    Jan

    -08

    Ma

    r-0

    8

    Ma

    y-0

    8

    Au

    g-0

    8

    Oc

    t-0

    8

    De

    c-0

    8

    Ma

    r-0

    9

    Ma

    y-0

    9

    Jul-

    09

    Oc

    t-0

    9

    De

    c-0

    9

    Fe

    b-1

    0

    Ma

    y-1

    0

    Jul-

    10

    Se

    p-1

    0

    No

    v-1

    0

    Fe

    b-1

    1

    Ap

    r-1

    1

    Jun

    -11

    Se

    p-1

    1

    No

    v-1

    1

    Jan

    -12

    Ma

    r-1

    2

    Jun

    -12

    Au

    g-1

    2

    Source :AAE

    Gross Profit Margin Hoovering Above 25%

    Gross profit margin experienced a significant growth since 2007 (16%) and recently (12Q3) has

    reached 27%, although in 2011 slightly decreased due to the increase in raw material prices.

    We believe in the future the company can maintain the proportion of margin above 25% &

    continue to rise due to lower prices of raw materials, & the company strategy in reducing the

    cost of raw materials.

    EXHIBIT 18. Gross Profit Margin

    Source : Company, Reliance Research

    16.1%17.5%

    24.0%

    27.7% 26.0% 25.8% 25.8%26.7%

    0.0%

    5.0%

    10.0%

    15.0%

    20.0%

    25.0%

    30.0%

    2007 2008 2009 2010 2011 2012E 2013F 2014F

  • Stock Fokus

    Increase in Sales and GA Expenses

    In the third quarter, general administrative expense hikes 56.02% (YoY) due to an increase in

    number of worker to fulfill the new production capacity. We believe this is only temporarily

    and will be back to normal when the production capacity start to operate.

    Healthy Balance Sheet

    ICBP continue to have healthy balance sheet and strong cash flow position. The huge

    internal cash position enable to accommodate capital expenditure, which is budgeted for

    expanding noodle and dairy capacity. We estimate the dividend payout ratio will be at 50%,

    while management has distribute 40% dividend payout ratio for 2010s net profit.

    Valuation

    We calculate the valuation using DCF method. We find fair value of Rp 8400 on a 2013 PE of

    19.2x, far below the P/E industry of 32.16 and P/E sector of 32.12 (data: Reuters). We

    believe there is still a chance for the stock price to increase after 34% gained (YTD). We are

    optimist because ICBP has become a market leader in some of its products, the company's

    instant noodles division has a pricing power to cover the cost of volatility spikes as occurred

    in 2011. Meanwhile, corporate actions such as expansion of the company, over time, has

    PT Indofood CBP Sukses Makmur Tbk.

    8888EQUITY RESEARCH

    in 2011. Meanwhile, corporate actions such as expansion of the company, over time, has

    become a source of new revenue, the opportunity to pursue sales division of instant

    noodles.

  • Stock Fokus

    EXHIBIT 19. Financial Highlights

    INCOME STATEMENT

    Rp Bn 2009 2010 2011 2012E 2013F 2014F

    Sales 16,333 17,960 19,367 21,820 23,953 26,426

    COGS 12,420 12,977 14,336 16,200 17,776 19,378

    Gross Profit 3,913 4,983 5,031 5,620 6,177 7,049

    SGA Expenses (1,598) (2,113) (2,347) (2,391) (2,816) (3,069)

    Other Operating income (Exp) (177) (105) (33) (32) (32) (32)

    Operating Income 2,138 2,871 2,684 3,229 3,361 3,979

    EBT 1,566 2,519 2,745 3,114 3,554 3,909

    Tax (430) (667) (679) (770) (878) (966)

    Minority Interest 0 124 91 117 134 147

    Net Income 1,078 1,704 1,975 2,227 2,541 2,796

    BALANCE SHEET

    Rp Bn 2009 2010 2011 2012E 2013F 2014F

    Cash 696 3,408 4,421 5,462 6,261 7,527

    A/R 1,476 2,026 2,378 2,372 2,737 3,012

    Inventory 1,311 1,422 1,630 1,774 1,972 2,158

    Fixed Asset 2,180 2,305 2,590 3,207 3,653 4,252

    Others 5,256 7,608 8,625 9,577 10,291 11,477

    Total Asset 10,224 13,361 15,223 16,931 18,652 20,899

    9999EQUITY RESEARCH

    Source : Company, Reliance Research

    Short term debt 1,360 405 418 418 0 0

    Long term debt 42 15 146 235 379 553

    Others 0 3,579 3,950 4,192 4,612 5,002

    Total Equity 1,625 9,362 10,710 12,086 13,661 15,344

    Total Liability and Equity 10,224 13,361 15,223 16,931 18,652 20,899

    Cash Flow

    Rp Bn 2009 2010 2011 2012E 2013F 2014F

    Net Profit 1,078 1,837 2,064 2,344 2,675 2,943

    Depreciation 1,969 208 227 256 285 319

    Working Capital (94) (214) (396) 28 (266) (209)

    Others (15) 158 172 42 87 97

    Operation Cash Flow 2,939 1,988 2,067 2,671 2,781 3,149

    Capex (1,973) (332) (512) (873) (730) (918)

    Others 199 233 55 95 120 120

    Investing Cash Flow (1,774) (99) (457) (779) (610) (798)

    Change in Equity (1,685) 6,178 49 64 73 77

    Dividend 0 (144) (676) (1,032) (1,172) (1,338)

    Others 713 (5,211) 31 118 (273) 175

    Financing Cash Flow (972) 823 (597) (850) (1,373) (1,085)

    Change in Cash 193 2,712 1,013 1,042 798 1,266

  • Stock Fokus

    Growth (YoY) 2010 2011 2012E 2013F 2014F

    Sales 10% 8% 13% 10% 10%

    Gross Income 27% 1% 12% 10% 14%

    Operating Income 34% -6% 20% 4% 18%

    Net Income 58% 16% 13% 14% 10%

    Gross margin 28% 26% 26% 26% 27%

    Operating margin 16% 14% 15% 14% 15%

    Net profit margin 9% 10% 10% 11% 11%

    RoA 14% 14% 14% 14% 14%

    RoE 20% 19% 19% 20% 19%

    Current Ratio 2.6 2.9 3.1 3.7 3.9

    Quick Ratio 2.0 2.3 2.5 2.9 3.2

    DER 0.00 0.01 0.02 0.03 0.04

    Asset Turnover 1.3 1.3 1.3 1.3 1.3

    Inventory Turnover 9.5 9.4 9.5 9.5 9.4

    EXHIBIT 20. Financial Highlights

    Source : Company, Reliance Research

    11110000EQUITY RESEARCH

  • Stock Fokus

    HEAD OFFICE

    Reliance BuildingJl. Pluit Kencana No. 15A, Pluit Penjaringan Jakarta 14450T +62 21 661 7768F +62 21 661 9884

    EQUITY DIVISION

    Jakarta- PluitJl. Pluit Kencana No. 15A Pluit Penjaringan Jakarta 14450T + 62 21 661 7768F + 62 21 661 9884

    Jakarta - SudirmanMenara Batavia 27th floorJl.KH.Mas Mansyur Kav 126Jakarta 10220T + 62 21 5793 0008 F + 62 21 5793 0010

    MalangJl. Guntur No. 19Malang 65112T + 62 341 347 611 F + 62 341 347 615

    Surabaya - GubengJl. Bangka No. 22Surabaya 60281T + 62 31 501 1128F + 62 31 503 3196

    Jakarta Kebon JerukPlaza Kebon JerukJl.Raya Perjuangan Blok A/2Jakarta 11530T + 62 21 532 4074 F + 62 21 536 2157

    Bandung Jl.Cisangkuy No.58Bandung 40115T + 62 22 721 8200F + 62 22 721 9255

    YogyakartaJl. Juadi No. 1 KotabaruYogyakarta 55224T + 62 274 550 123F + 62 274 551 121

    TasikmalayaRuko Tasik Indah Plaza No. 21Jl. KHZ Mustofa No. 345Tasikmalaya 46121T + 62 265 345000F + 62 265 345003

    Surabaya DiponegoroJl. Diponegoro 141-143 Surabaya 60264T + 62 31 567 0388F + 62 31 561 0528

    DenpasarDewata Square Blok A3 Jl. Letda Tantular Renon Denpasar 802361T + 62 361 225099F + 62 361 245099

    SoloJl. Slamet Riyadi 330ASolo 57145T + 62 271 733480F + 62 271 733478

    TangerangJl. Pahlawan Seribu Ruko BSD Sektor 7 Blok RK kav. 9Tangerang 15310 T + 62 21 5387495F + 62 21 5387494

    KP Pontianak:Jl. Gajah Mada No. 59Pontianak 78121T. +62 561 749558F. +62 561 746284

    Jakarta Green VilleRuko Taman Ratu D 11 No. 19 CDuri Kepa, Green VilleJakarta 11510 T + 62 21 56945227F + 62 21 56945226

    BalikpapanJl. Jend. Sudirman No. 51ABalikpapan 76114T 62 542 746313-16F 62 542 746317

    MakassarJl. Boto Lempangan No. 34 JMakassar 90113T + 62 411 3632388F + 62 411 3614634

    PekanbaruJl. Sumatera No. 9, Simpang EmpatPekanbaru - Riau 28000T + 62 761 7894368F + 62 761 7894370

    KP MedanJl. Teuku Amir Hamzah No.26T. +62 61 6633065F. +62 61 6617597

    RESEARCH DIVISION

    Wilson Sofan [email protected]

    Jasa Adhi Mulya [email protected]

    Monchita W. P. [email protected]

    Christine Natasya [email protected]

    11111111EQUITY RESEARCH

    Disclaimer:Informasi, opini dan rekomendasi yang terdapat dalam dokumen ini disajikan oleh PT Reliance Securities Tbk. dari sumber-sumber yangdianggap terpercaya dan dapat diandalkan. Dokumen ini bukan merupakan penawaran, invitasi atau representasi dalam bentuk apapununtuk pengambilan keputusan membeli maupun menjual saham. Keputusan investasi yang diambil berdasarkan dokumen ini bukanmerupakan tanggung jawab PT Reliance Securities Tbk. PT Reliance Securities Tbk. berhak untuk merubah isi dokumen ini sewaktu-waktutanpa pemberitahuan terlebih dahulu.

    POJOK BURSA & GALERI INVESTASI

    Universitas Kristen Duta WacanaJl. Wahidin Sudiro Husodo Yogyakarta 55224T + 62 274 563 929F + 62 274 513 235

    Universitas SurabayaJl. Raya Kalirungkut Surabaya 60293T + 62 31 298 1203F + 62 31 298 1204

    Universitas Muhammadiyah GresikJl. Sumatra 101 GKB Gresik 61121T + 62 31 395 1414F + 62 31 395 2585

    Universitas Siliwangi Tasikmalaya Jl. Siliwangi No. 24 Tasikmalaya 46151T + 62 265 323685F + 62 265 323534

    Universitas Pembangunan Nasional VeteranJakartaJl. RS Fatmawati, Pondok Labu Jakarta 12450T + 62 21 7656971 ext. 197F + 62 21 7656971 ext. 138

    Universitas Negeri MalangJl. Surabaya No. 6 Malang 65145T + 62 341 585914F + 62 341 552888

    Universitas Muhammadiyah MalangJl. Raya Tlogomas 246 Malang 65144T + 62 341 464318-9F + 62 341 460782

    Universitas BrawijayaJl. Veteran Malang 65145T + 62 341 551611, 575777F + 62 341 565420

    STIE MalangkucecwaraJl. Terusan Candi Kalasan Malang 65142T + 62 341 491813F + 62 341 495619

    President UniversityResto Plaza 1F - Jababeka Education ParkJl. Ki Hajar Dewantara RayaCikarang - Bekasi 17550T + 62 21 89106030

    Universitas Tanjungpura PontianakJl. Jendral Ahmad Yani Pontianak 78124T + 62 561 743465F + 62 561 766840

    Universitas JemberJl. Jawa No. 17Jember 68121T + 62 331 330732F + 62 331 326419

    STIE "AUB" SurakartaJl. Mr. Sartono 97, CengklikNusukan, Surakarta 57135T + 62 271 854803F + 62 271 853084

    STIESIA SurabayaJl. Menur Pumpungan 30SurabayaT + 62 31 5947505F + 62 31 5932218

    Universitas Pembangunan Nasional "Veteran" YogyakartaJl. Babarsari 2, Tambak BayanYogyakartaT. (0274) 485268F. (0274) 487147

    Universitas 17 Agustus 1945 BanyuwangiJl. Adi Sucipto 26Banyuwangi, Jawa TimurT. (0333) 419163F. (0333) 419163