Total Pageviews

Sunday, July 26, 2015

INDOSAT - ISAT

Investment sector is still promising
Despite there was a slowdown in economic growth in first quarter of 2015, the investment segment has still been growing gradually in the last 4 years. In 2014 the total investment was 463.1 trillion rupiah and it was higher than total investment in 2012 which was 313.2 trillion rupiah. It increased 48 % up than total investment in 2012 (source: kompas newspaper). In first quarter of 2015 the investment was 124.6 trillion rupiah and it is expected keep growing.
The investment is dominated by investor from oversea; the bottle neck in investment is the complicated procedure in administrative procedure of each investment. There are too many institutions which were involved in the process of investment.
Generally indonesia is still promising for investment because the country has good natural resource and a surplus in demographic side. Hence, the total investment has been growing as the previous explanation.

Consumption dropped in ramadhan
The consumption sector is falling down due to higher inflation rate. Wage rate did not meet to the cost of living. Export rate is not performing as expectation due to many factors such as low price of commodities. The gradual increase of inflation rate since the early of 2014 might be the key reason to the slowdown in consumption. The biggest part of GDP is contributed by consumption and that is why the dramatic change has already been happening when new government decided to focus in investment for infrastructure project.
According to economic data of central bank in May of 2015, the segment of trading, mining and manufacture are experienced decline in its growth. The weak demand in these segments may cause the rise of nonperforming loan rate despite the credit distribution in mining and quarrying has raised 7.12 percent up compared to May of 2014. 

 Industry Analysis
The telecommunication industry may not be affected by the slowdown of economic growth. In fact people still need to communicate despite the cost of living is more expensive. The subscriber is still using various social media such as facebook and twitter to communicate to each other.
According to GFK 2013, the penetration of smart phone user is still promising, there is a sharply increase in its number since 2009. Its number increased from 1870 thousand user in 2009 in to 20,981 thousand unit in 2012. It was almost 1025 % up. And its number seems continue to grow at the future.
Market leader in this segment is still expanding their business, building new IT infrastructure and establishing new subsidiary to capture new opportunity. Telkomsel as the market leader in cellular segment is building Telkom indigo, subsidiary which focus in investing fund for Startup Company. It has also been establishing fiber optic cable at under the sea in order to connect Indonesia to Silicon Valley at USA.

Company analysis
Case of IMM : company has been sued for about 1.3 trillion payoff
The case of IM2 may hamper the performance of the company during 2015. The government sued to indosat for illegal use of 3G frequency for IM2. IM2 is subsidiary which operates in internet broadband connection. The government has sued the company for 1.3 trillion payoffs due to illegal use of 3G frequency in its internet broadband service. Indosat put that amount as legal provision in its income statement. Hence, the provision cost reduced the net profit of 2014. The provision is 5.7 % of revenue in 2014.
Despite the company has been supported by communication and information ministry and such association, the case has not been resulting final verdict. There is no execution yet from the jurisdiction.

IM3 was the key driver 
The key driver of sales was still from cellular segment which had more than 63 million users in across Indonesia. The subscriber’s growth was 6.1 % in 2014 compared to the number of subscriber in 2013. The cellular’s contribution to sales was 80.9 percent of total. The second was MIDI segment. For cellular segment there is a negative trend in last three years, there is a slightly decrease. Meanwhile for MIDI, there is a positive trend in the same period.
Despite the sales growth in 2015 was dropped 0.9 % compared to sales growth in 2014 which was about 6.4 % the company is still maintaining its position as the second largest cellular company in Indonesia.  IM3 was the most famous brand for cellular segment; its contribution was more than 80 % of total cellular segment. 

In spite of a slowdown in sales growth, the company has still developed its EBITDA margin. The EBITDA margin in 2014 was higher than EBITDA margin in 2013.
The company has more than 40 thousand BTS and 29.000 data connectivity service user.  
I think the company should focus to IM3 user which was dominated in generating sales growth. IM3 was successful brand in serving GPRS technology in the past. The user was attracted to GPRS technology because of its faster internet broadband connection.

Indosat is owned by ooredo asia as the biggest shareholder which has 65 %, a part of world telecommunication company from Qatar. The second biggest owner is Indonesian government which owns more than 14 % of total shareholder.













Saturday, July 11, 2015

SMGR

Inflation rose more than 7.15 percent in May
The month of ramadhan will arrive in the middle of June and commonly consumption of goods and service will be double in quantity at ramadhan, as the result of that, the demand will pull the inflation rate. Aggregate demand will increase and the price level of goods and services are expected rise in month of ramadhan. In May of 2015, the inflation rate rose 7.15 %(source :  kompas) annually and it will be worst if the government do not anticipate it with more supply of goods in the market especially for consumption. Among of Indonesian citizen are Muslim who have duty to conduct fasting in that month.

The Fed rate may be increased in 2015?
The Fed rate is predicted increase in 2015 due the better economic indicator in US. The Fed would like to decrease inflation rate and money supply with higher interest rate. As the increase of fed rate the capital inflow is expected to be rose, the investor tend to look gain in US at Bond Market as the interest rate may be advanced.

Loan for Infrastructure project increased four times since 2007
Despite the loan for infrastructure project from bank increased four times since 2007, it is only covering 32% of total financial needs for the national infrastructure project.  Accordance to RJPM the infrastructure funding will allocate for various infrastructure project include Maritime, electricity, roads, housing, Oil and gas, water, Railroads, telematics and other transportations. The biggest portion is electricity project which is 20 % of total. The second is maritime sector (17.9%), followed by roads (16%) and housing (10%) (source : Indonesian update of Mandiri).
Cement consumption is predicted increase in 2015 due to the infrastructure project in Indonesia.

Financial Analysis
Semen Indonesia is a state owned company which is the biggest cement producer in Indonesia. In 2014, the sales growth was 10.1 % up compared to sales in 2013. The gross margin was 47.4 % of sales in 2014 which was less than gross margin in 2013 which was at 48.7 %. The activity ratio was stable; the company could maintain its business despite of the economic situation was slowing down.
The cost of operating may be added up by the higher price of energy. Semen Indonesia has several factories both in Indonesia and at abroad. The company had done acquisition of Thang Long cement at Vietnam in 2012 and at the same year the company has built new factories in Tuban and Sulawesi island. According its annual reports in 2012, the market share was more than 40 % in Indonesia.

expressed in rupiah (SMGR)
2013
2014
2015F
2016F
2017F
Revenue
24,501,240,780.0
26,987,035,135.0
29,415,868,297.2
32,063,296,443.9
34,948,993,123.8
COGS
-12,577,694,219.0
-14,195,968,934.0
-15,296,251,514.5
-16,672,914,150.8
-18,173,476,424.4
Gross Profit
11,923,546,561.0
12,791,066,201.0
14,119,616,782.6
15,390,382,293.1
16,775,516,699.4
Operating Expense
-3,902,612,073.0
-4,565,707,889.0
-4,976,621,599.0
-5,424,517,542.9
-5,912,724,121.8
Depreciation n amortization
-1,048,549,677.0
-1,271,618,313.0
-1,363,204,978.6
-1,439,842,114.5
-1,511,312,751.2
Other Income / - expense
288,183,490.0
519,945,090.0
566,740,148.1
617,746,761.4
673,343,970.0
Interest Expense
-340,168,567.0
-382,919,122.0
-22,198,008.7
-22,500,000.0
-22,500,000.0
Pretax Income
6,920,399,734.0
7,090,765,967.0
8,324,332,344.4
9,121,269,397.1
10,002,323,796.5
Taxes
-1,566,101,213.0
-1,517,188,688.0
-1,781,130,970.5
-1,951,649,062.2
-2,140,165,475.5
Net Income
5,354,298,521.0
5,573,577,279.0
6,543,201,373.9
7,169,620,334.9
7,862,158,320.9
Cash
4,070,492,871.0
4,925,949,551.0
10,312,208,723.2
16,369,631,770.5
23,186,379,894.2
Short Term Investment
142,434,379.0
105,569,233.0
105,569,233.0
105,569,233.0
105,569,233.0
Trade Receivable
2,238,452,900.0
2,553,653,508.0
2,783,482,323.7
3,033,995,732.9
3,307,055,348.8
Inventories
2,645,892,517.0
2,811,704,405.0
3,029,630,310.1
3,302,297,038.0
3,599,503,771.4
Other Current Asset
874,837,703.0
1,251,667,978.0
1,364,318,096.0
1,487,106,724.7
1,620,946,329.9
Total  Curr Asset
9,972,110,370.0
11,648,544,675.0
17,595,208,686.0
24,298,600,499.0
31,819,454,577.3
Net Property, Plants and equipment 
18,862,518,157.0
20,221,066,650.0
21,357,861,671.4
22,418,019,556.9
23,406,706,805.7
Other Non Curr Asset
1,958,255,565.0
2,445,054,702.0
2,665,109,625.2
2,904,969,491.4
3,166,416,745.7
Total Non Curr Asset
20,820,773,722.0
22,666,121,352.0
24,022,971,296.6
25,322,989,048.4
26,573,123,551.4
Total Asset
30,792,884,092.0
34,314,666,027.0
41,618,179,982.6
49,621,589,547.3
58,392,578,128.7
Short Term Debt
320,926,026.0
81,808,678.0
90,000,000.0
90,000,000.0
90,000,000.0
Account Payable
1,672,272,211.0
2,160,613,721.0
2,328,075,741.5
2,537,602,558.2
2,765,986,788.5
Curr Portion of Long term debt
519,274,300.0
516,069,752.0
530,000,000.0
530,000,000.0
530,000,000.0
Other Curr Liabilities
2,785,158,000.0
2,514,776,971.0
2,741,106,898.4
2,987,806,519.2
3,256,709,106.0
Total Curr Liabilities
5,297,630,537.0
5,273,269,122.0
5,689,182,639.9
6,145,409,077.5
6,642,695,894.4
Long Term Debt
113,093,127.0
131,988,819.0
130,000,000.0
130,000,000.0
130,000,000.0
Deferred Taxes
7,219,730.0
58,201,897.0
58,201,897.0
58,201,897.0
58,201,897.0
Other Non Curr Liabilities
3,570,964,823.0
3,848,754,253.0
4,195,142,135.8
4,572,704,928.0
4,984,248,371.5
Total Non Curr Liabilities
3,691,277,680.0
4,038,944,969.0
4,383,344,032.8
4,760,906,825.0
5,172,450,268.5
Total Liabilities
8,988,908,217.0
9,312,214,091.0
10,072,526,672.6
10,906,315,902.5
11,815,146,162.9
Minorities
921,432,547.0
960,414,183.0
960,414,183.0
960,414,183.0
960,414,183.0
Common Share
593,152,000.0
593,152,000.0
593,152,000.0
593,152,000.0
593,152,000.0
Additional Paid Up Capital
1,458,257,900.0
1,458,257,900.0
1,458,257,900.0
1,458,257,900.0
1,458,257,900.0
Retained Earning
18,480,910,979.0
21,630,157,442.0
28,173,358,815.9
35,342,979,150.9
43,205,137,471.8
Other
350,222,449.0
360,470,411.0
360,470,411.0
360,470,411.0
360,470,411.0
Share holder Equity
20,882,543,328.0
24,042,037,753.0
30,585,239,126.9
37,754,859,461.9
45,617,017,782.8
Share holder Equity & Min Interest
21,803,975,875.0
25,002,451,936.0
31,545,653,309.9
38,715,273,644.9
46,577,431,965.8
Total SE,Min Interest and Liabilities
30,792,884,092.0
34,314,666,027.0
41,618,179,982.6
49,621,589,547.3
58,392,578,128.7
Financial Ratio
2013
2014
2015F
2016F
2017F
ROA
17.39
16.24
15.72
14.45
13.46
ROE
25.64
23.18
21.39
18.99
17.24
Gross Margin
48.67
47.40
48.00
48.00
48.00
Profit Margin
21.85
20.65
22.24
22.36
22.50
Current Ratio
1.88
2.21
3.09
3.95
4.79
Debt to asset
0.03
0.02
0.02
0.02
0.01
Dividend Pay Out Ratio
41.2
-
-
-
-
Days Payable
49
56
56
56
56
Days Inventory
77
72
72
72
72
Days Receivable
33
35
35
35
35
Free Cash Flow
3,453,984,102.0
5,366,126,421.2
6,057,423,047.3
6,816,748,123.7
EBITDA
8,309,117,978.0
8,745,303,402.0
9,709,735,331.7
10,583,611,511.6
11,536,136,547.6
EPS
905.00
938.00
1103.12
1208.73
1325.49
Revenue Growth
10
9
9
9