Skip to content
Back to announcement

20250212_BBRI_Public Expose_31861977_lamp1.pdf

Other Text extracted BBRI

Source file signed link, expires in 15 minutes

This browser can't display the PDF inline. Open it in a new tab.

Extracted text 14

Page 1
         FULL YEAR 2024
   PUBLIC EXPOSE

PT Bank Rakyat Indonesia (PERSERO) Tbk.
Page 2
           MACRO ECONOMIC METRICS
           Recent Monetary Easing & Higher Fiscal Deficit Could Stimulate the Economy in 2025…

   Quarterly GDP Growth (% YoY)                                                                               Foreign Reserves & IDR/USD

                                                                                                                                              International Foreign Reserve (USD Bn)             USD/IDR
5.18            4.96                                     5.03             5.01            5.04      5.05    17,000                                                                                                              175.0

                                                                                                                                                                                                                       16,132
                                                                                                            16,000
                                                                                                                                                                                  15,573           15,399
                                                                                                                                                                                                                                165.0




                                                                                                            14,390                                  14,120
                                                                                                            15,000
                                                                                                                                                                      14,263
                                                                                                                                    13,866                                                                                 155.7
                                                                                                                                                                                                                                155.0




                                                                                                            14,000                                                                                         146.4
                                     -2.17                                                                                                                             144.9                                                    145.0



                                                                                                            13,000                                     135.9                             137.2
                                                                                                                                     129.2                                                                                      135.0


                                                                                                            12,000




                                                                                                             120.7
                                                                                                            11,000
                                                                                                                                                                                                                                125.0




                                                                                                            10,000                                                                                                              115.0




2018            2019                 2020               2021              2022           2023      2024      2018                    2019             2020            2021             2022          2023                2024

       Inflation Trend (YoY %)                                                                                   Business Index: MSME vs Wholesale, MA (4)

          Headline          Core             Administered Price        Volatile Items                                         Wholesale Business Activity Index         MSME Business Activity Index - Adjusted
                                                                                                                20.0
                                                                                                                                                                                                      14.9               14.5
                                                                                                                                                                                  12.4
                                                                                                                15.0
                                                                                                                                                               10.6
                                                                         13.01                                         8.7
                                                                                                                10.0




                                                                                                                 5.0



                                                                                        6.73
                                                                          5.7                                                                                                     5.9                 5.1                4.4
                                                                                                                       4.2
                                                                                                                 0.0




                     5.02                                                                                                                                      1.7
4.32                                                                                                            -5.0
                                                                                                                                         -10.3
3.13                                                     3.05             5.51
                                   1.682.41
                                                                                                               -10.0



                3.02                                                                    2.811.8      2.26
3.07                                1.6                  1.87                                                  -15.0




3.07                 2.72                                       1.56      3.36                       1.57      -20.0




                                                         1.69                           1.72         0.56
                     1.08                                                                            0.12      -25.0                        -19.0
                                       0.56
                                                                                                               -30.0




   2018              2019             2020               2021            2022           2023      2024                 1Q20                 1Q21               1Q22              1Q23                1Q24               4Q24

                                                                                                                                                                                                                   2
Page 3
                  MACRO ECONOMIC METRICS
                  …Yet, Indonesia Has Experienced Weakness At The Middle Lower Segment

        Indonesia GDP Distribution (% Comp)                                                                                  Upper Segment Purchasing Power Index

           Household Cons.       Government Exp.       Investment          Net Export & Others                               2.0




                                                                                                                           0.08                                                                                       0.57
                                                                        1.0%
                                                                                                                             1.0

                                                                                                                                                          0.17                                0.37
         2.1%      1.1%      1.2%     2.6%     2.9%      2.2%                   5.6%                                                                             0.10
                                                                                        11.3%    10.2%     9.1%
                                                                                                                             0.0



         32.5%     32.8%    32.6%    32.2%     32.3%    32.3%       31.7%
                                                                                30.8%                      29.1%                                                                                      -0.01
                                                                                        29.1%    29.2%                      -1.0
                                                                                                                                                  -0.27                   -0.18
                                                                                                                                         -0.74                                                                -0.53
         9.4%      9.7%      9.5%     9.1%     9.0%      8.8%           9.7%    9.2%     7.7%    7.5%      7.7%             -2.0




                                                                                                                            -3.0




         56.0%     56.3%    56.7%    56.1%     55.8%    56.6%       57.6%       54.4%   51.9%    53.2%     54.0%
                                                                                                                            -4.0

                                                                                                                                                                                      -3.39
                                                                                                                            -5.0




                                                                                                                                  Z-Score Index
                                                                                                                            -6.0




          2014     2015      2016     2017     2018      2019           2020    2021     2022    2023      2024           2014           2015     2016    2017   2018      2019       2020    2021    2022    2023    2024

        Indonesia GDP Component Growth (% YoY)                                                                               Middle-Lower Segment Purchasing Power Index

              Investment        Government Exp.          Household Cons.                                                   2.0




                                             6.68
          5.15                       6.15                                                                     6.61        0.56                                   0.42
                             5.01                                                                4.82
                                                                                                                           1.0
                                                                                                                                                          0.31
                    5.01                     5.05         5.04                           4.94                                                     0.04
          4.45               4.47                                                                                                                                                             -0.27   -0.23
                                                                                 3.80                             4.94     0.0




                    5.31                                         4.45                                                                                                         -0.16
                                      4.94      4.82                                                          4.61                       -0.17
                                                                                 4.25     3.87      3.76                   -1.0

                                                                                                                                                                                                                      -0.45
                    4.96
                                                          3.27                                                                                                                                                -0.86
                                                                                                 3.02                      -2.0



                                       2.12                             2.12     2.01
           1.16                                                                                                            -3.0                                                       -3.61
                             -0.14
                                                                                                                           -4.0




                                                                        -2.63                                              -5.0




                                                                                                                                  Z-Score Index
                                                                        -4.96            -4.42                             -6.0




          2014      2015     2016      2017     2018     2019            2020   2021     2022    2023      2024           2014           2015     2016    2017   2018      2019       2020    2021    2022    2023    2024

Upper & Middle-Lower Segment Purchasing Power Index is calculated using z-score based on a set of each segment’s purchasing power indicators with mean & standard deviation from Jan’16 – Dec’18.             3
Page 4
              KEY FINANCIAL HIGHLIGHTS
              Profitability Maintained Despite Elevated Credit Cost


                                                                                                                                              Consolidated
                                     Description
                                                                                                                                                                                              4Q24 vs
                                                                                       2024                 2023                 4Q24                  3Q24                 4Q23                                   gYoY
                                                                                                                                                                                               3Q24
              Total Loan & Financing (Rp Bn)                                           1,354,641            1,266,429             1,354,641            1,353,356            1,266,429                   0.1%          7.0%
              Micro/ Total Loans                                                            46.3%                 48.3%                46.3%                46.4%                 48.3%               -0.1%          -1.9%
              Pre-Provision Operating Profit (Rp Bn)                                      116,752              106,508                29,243                30,467               27,328               -4.0%           9.6%
              NIM                                                                           7.74%                 8.15%                7.44%                7.99%                 8.25%               -0.5%          -0.4%
              Total CAR                                                                    26.63%               27.27%               26.63%               26.76%                27.27%                -0.1%          -0.6%
              CASA %                                                                       67.30%               64.35%               67.30%               64.17%                64.35%                  3.1%          3.0%
              Cost to Income Ratio (CIR)                                                   41.59%               41.89%               42.42%               41.86%                43.58%                  0.6%         -0.3%
              NPL (Gross)                                                                   2.78%                 2.95%                2.78%                2.90%                 2.95%               -0.1%          -0.2%
              Credit Cost                                                                   3.23%                 2.37%                2.76%                3.23%                 2.19%
                                                                                                                                                                                                      -0.5%           0.9%
                 Net Credit Cost                                                               1.32%                 0.98%                0.54%                0.93%                0.33%

              ROA After Tax                                                                 3.06%                 3.30%                3.07%                3.15%                 3.39%               -0.1%          -0.2%
              ROE B/S                                                                      19.01%               19.80%               18.45%               19.17%                20.40%                -0.7%          -0.8%
              Leverage                                                                           6.2                  6.2                   6.2                  6.0                  6.2                    0.2     -4.3%
              Net Profit (Rp Bn)                                                            60,644               60,425               15,281                15,466               16,211               -1.2%           0.4%
              PATMI (Rp Bn)                                                                 60,155               60,100               15,090                15,363               16,103               -1.8%           0.1%


In compliance with OJK regulations, our calculation of consolidated financial ratios moved to monthly from quarterly starting in Jan-24. All calculations for 2024 and 2023 are adjusted for monthly data.
We reclassified fee-based income from Supply Chain Financing into Net Interest Income (Non-Loan) of Rp 2.4 tn in FY24 and Rp 2.2 tn in FY23. All FY24 and FY23 is adjusted to reflect this change.                        4
Page 5
      STRENGTHS AND CHALLENGES

Key Strengths                                                                   Key Challenges

❑ Provision Expense Improving in 4Q24                                           ❑ Cost of Credit Will Remain Above Historical Average in 2025
  •    Provision expenses improved as the CoC in 4Q was 2.76% as                   •   Gross cost of credit at FY24 was 3.23%, improving from 3.39% in 9M24, but
       adjustments and lower net downgrades supported lower loan provisions.           above our 3% FY24 target. Drivers of the higher CoC were (1) Elevated net
       Micro Net downgrades to NPL improved 9.7% QoQ to Rp4.9Tn from                   downgrades in Micro lending, (2) Delayed Modification Loss impact from
       Rp5.4Tn in the prior quarter.                                                   Corporate Client Restructuring scheme and (3) Slower loan growth than
                                                                                       guidance at 7% YoY.
  •    Non loan provisions reversed Rp731.0Bn helping to bring the total
       provision expense down by 20.6% QoQ to Rp8.7Tn. Recovery income             •   On a positive note, adjusting for the provision overlay, our bank only cost of
       remains elevated at Rp7.5Tn, supporting FY24 recoveries of Rp25.4Tn             credit at FY24 was 2.93% and our 4Q24 cost of credit was 2.76%. More
       and a Net CoC of only 0.54% in 4Q24.                                            importantly, due to strong recoveries, the net cost of credit in 4Q24 decreased
                                                                                       QoQ to 0.54% from 0.93% in 3Q24.
  •    Tightening of lending criteria led to Consolidated Micro loan growth
       slowing to 2.7% YoY, compared to 10.9% in FY23, and most recent             •   BRI maintains ample NPL Coverage at 215% and our Loan Loss Reserve is
       vintage analysis reflects improved 2024 performance.                            5.98%, well above the pre-covid level of below 4.5%. We anticipate
                                                                                       consolidated gross CoC for FY25 to be 3% - 3.2% primarily due to micro
❑ 4Q24 PPOP Supported by Premium Income and Higher                                     portfolio provisions.
  Subsidiaries Contribution
  •    PPOP was supported by strong Net Premium Income growth QoQ,              ❑ Peers’ LDR Might Pose a Challenge
       while Recovery income was slightly lower by 2.71% QoQ in 4Q24               •   As of most recent data, two of our main peers have LDRs above 90% which
                                                                                       could challenge funding costs in FY25. CoF at FY24 was 3.7%, stable on a
  •    Efficient liabilities management resulted in a stable COF of 3.7% with          QoQ basis. We are seeing the macro situation impact our customer base as
       Dec-24 exit COF of 3.48% as we increased CASA to 67.3% and LDR                  micro savings growth was only 1.65% YoY. However, the decrease of the BI
       strategically managed 88.85%.                                                   rate, SRBI issuance and yields in early 2025 could signal the start of a
                                                                                       monetary easing cycle that could improve liquidity.
  •    Opex remains well controlled as it declined by 1.81% QoQ and CIR is
       standing at 41.59% in FY24, in line with our guidance for 2024.             •   CASA increased by 313bps to 67.3% at FY24 compared to 3Q24, following
                                                                                       the liabilities optimization strategy. Time deposit balances decrease by 8.5%
  •    Subsidiaries continued to become larger part of our loan book as PNM            QoQ. We are hopeful that government policies and a conducive economy can
       and Pegadaian contributed 10% of our total loan and 20% of our NII              support savings account expansion in FY25.

                                                                                                                                                              5
Page 6
             BALANCE SHEET
             Strong CASA Increase QoQ to 67.3%, LDR Declined to 88.9%
                                                                                                                                                                                (Rp Bn)


                                        Items                                   2024              9M24         2023          g QoQ     g YoY      2022          2021         2020
             Cash and Cash Equivalent                                              118,663            91,238     133,513       30.1%     -11.1%     178,343         82,727       83,806
             Total Earning Assets:                                              1,841,405         1,829,629    1,791,006        0.6%       2.8%   1,665,968     1,588,914    1,511,922
               - Placement with BI & Other Banks                                    83,457          108,716        87,557     -23.2%      -4.7%       91,890        73,048       80,118
               - Receivables (Acceptance & Others)                                  51,849            54,719       65,024      -5.2%     -20.3%       47,146        39,949       35,967
               - Loans & Financing                                              1,354,641         1,353,356    1,266,429        0.1%       7.0%   1,139,077     1,042,867    1,020,193
               - Gov't Bonds & Marketable Securities                              343,381           305,123      364,687       12.5%      -5.8%     381,339       426,964      374,124
               - Other Earning Assets                                                 8,077            7,715         7,308      4.7%      10.5%         6,515        6,086        1,520
             Earning Asset Provision:                                             (82,529)          (86,092)     (88,172)      -4.1%      -6.4%     (94,975)      (89,821)     (72,747)
               - Loans and Financing Provisions                                   (81,064)          (84,504)     (85,502)      -4.1%      -5.2%     (93,088)      (87,829)     (70,395)
               - Other Provisions                                                   (1,465)          (1,588)       (2,670)     -7.7%     -45.1%       (1,887)      (1,991)      (2,353)
             Fixed & Non-Earning Assets                                            115,444          127,141      128,660       -9.2%     -10.3%      116,303        96,278       87,085
             Total Assets                                                       1,992,983         1,961,916    1,965,007        1.6%       1.4%   1,865,639     1,678,098    1,610,065
             Third Party Funds :                                                1,365,450         1,362,419    1,358,329        0.2%       0.5%   1,307,884     1,138,743    1,120,922
               - CASA                                                             918,981           874,231      874,070        5.1%       5.1%     872,404       718,267      668,796
                   Current Account                                                374,554           349,490      346,124        7.2%       8.2%     349,756       220,590      192,730
                   Savings Account                                                544,427           524,741      527,946        3.8%       3.1%     522,648       497,677      476,066
               - Time Deposits                                                    446,469           488,188      484,259       -8.5%      -7.8%     435,481       420,476      452,126
             Other Interest-Bearing Liabilities                                   200,597           179,105      180,023       12.0%      11.4%     162,817       167,005      195,651
             Non-Interest-Bearing Liabilities                                     103,747             90,920      110,184      14.1%      -5.8%       91,543        80,563       64,025
             Total Liabilities                                                  1,669,794         1,632,443    1,648,535        2.3%       1.3%   1,562,244     1,386,311    1,380,598
             Tier 1 Capital                                                       291,308           296,281      283,949       -1.7%       2.6%     273,812       266,166      187,205
             Total Equity                                                         323,189           329,473      316,472       -1.9%       2.1%     303,395       291,787      229,467
             Total Liabilities & Equity                                         1,992,983         1,961,916    1,965,007        1.6%       1.4%   1,865,639     1,678,098    1,610,065



*Financial figures for 2021 is restated to include Pegadaian and PNM in accordance with PSAK 38                                                                                 6
Page 7
                     LOANS & FINANCING PORTFOLIO
                     Loan Growth Subdued as Micro Focused on Asset Quality and Recovery Income

         Loan Outstanding – by business segment                                                                (Rp Tn)                Composition – by business segment (%)
                                                                                                                                        120 .0%



          1,60 0.0                                                                                                      1,60 0.0




          1,40 0.0
                                                                                                           1,354.6      1,40 0.0




                                                                                         1,266.4
                                                                                                                                        100 .0%




                                                                                                            244.3                                                16.1%             16.1%          15.3%   15.6%      18.0%
          1,20 0.0
                                                                      1,139.1                                           1,20 0.0
                                                                                                                                                   21.2%
                                                                                          197.7
                                                    1,042.9                                                                                                      3.3%               2.7%          2.4%    2.9%
                                  1,020.2                                                                    44.1                         80. 0%

                                                                                                                                                                                                                     3.3%
                                                                        173.8              36.3                                                    2.4%
                      903.2                                                                                                                                                                       19.2%   18.3%
          1,00 0.0                                                                                                      1,00 0.0




                                   164.7             168.3              27.8                                229.7                                                                  20.4%                             17.0%
                                                                                          231.2                                                                  24.0%
                                    33.5              27.8                                                                                         26.8%
            800 .0

                      191.1                                             218.6                                           800 .0
                                                                                                                                          60. 0%




                                                     212.5                                                  209.1                                                                  14.4%          14.7%   15.0%      15.4%
                      21.5         244.6                                                  190.0
                                                                                                                                                                 14.2%
            600 .0
                                                                        167.6                                           600 .0




                      242.3                          150.4                                                                                40. 0%
                                                                                                                                                   15.6%
                                   144.8
            400 .0                                                                                                      400 .0




                      140.5
                                                                                          611.2             627.5                                                                  46.4%          48.4%   48.3%      46.3%
                                                                        551.3                                                             20. 0%
                                                                                                                                                                 42.4%
            200 .0
                                   432.5             483.9                                                              200 .0
                                                                                                                                                   34.1%
                      307.7

                 -                                                                                                      -                  0.0 %




                      2019         2020              2021               2022              2023              2024                                   2019           2020              2021          2022    2023       2024



                                                                     Micro                      Consumer                           Small                     Medium                          Corporate       Total
                         YoY Growth ( % )                             2.7                           10.0                           -0.7                       21.6                             23.6          7.0
                                 (Rp Tn)                             16.3                           19.1                           -1.5                         7.8                            46.6         88.2


Recently, Bank Raya shifted portion of its Small Segment loans to Micro Segment amounting to Rp730 bn. If we adjust the Ultra Micro loans outstanding, it will impact loan growth by 20bps                               7
Page 8
                DEPOSIT COMPOSITION IMPROVING
                CASA Improved QoQ by 313bps as High Cost Time Deposits Decreased 7.8% YoY
           Deposit Growth (Consolidated)                                                           (Rp Tn)          Deposit Products per Segment*                                                      (Rp Tn)

Total Deposit: 0.5% YoY
1,60 0.0




                                                                                                                    Total Deposits 2024: Rp1,366.8 Tn
CASA: 3.0% YoY                                                                                                    Micro                                CASA    Time Deposit
                                                                                                                                                                                                        2.2%
                                                                   1,358.3      1,365.5                                                                                                     382.9
1,40 0.0

                                                                                          90. 0%
                                                                                                                     450 .0




                                                                                                                                                       356.3        367.7     373.5                     8.2%
                                                      1,307.9                                                        400 .0

                                                                                                                                         335.4
                                                                                                                              296.6                                 43.5       48.5             52.4
                                                                                                                                                        43.4
                                                                                                                     350 .0




                                                                                                                     300 .0
                                                                                                                                          45.1                                                          1.7%
                                                                                                                     250 .0
                                                                                                                              45.7
1,20 0.0




                          1,120.9       1,138.7                                                         -7.8%
                                                                                                                     200 .0




                                                                                                                                                                    324.1     325.0         330.5
                                                                                          80. 0%
                                                                                                                     150 .0


                                                                                                                                         290.3         312.9
                                                                                 446.5                   YoY                  250.9
                                                                    484.3                                            100 .0




             1,021.2                                   435.5                                                          50.0




                                                                                                                          -




1,00 0.0


                                                                                                                              2019       2020          2021         2022      2023          2024
                                         420.5                                            70. 0%




                           452.1                                                                                  Retail              Demand Deposit      Savings     Time Deposit      Total
                                                      66.7%                     67.3%
                                                                                                                                                                                                        4.6%
 800 .0

              431.9                                                64.3%                                                                                                                    510.6
                                                                                                                                                                              488.1
                                                                                                                     600 .0




                                        63.1%                                                                                                                       469.1
                                                                                                                     500 .0




                                                                                                                              374.6      410.6         412.6                                            -0.4%
                          59.7%
                                                                                          60. 0%

                                                                                                        3.1%         400 .0




                                                                                                                                                                    180.0     197.4         196.5
             57.7%                                                               544.4                  YoY                                            154.7
                                                       522.6        527.9                                            300 .0


                                                                                                                              155.2      170.5
 600 .0


                                                                                                                                                                                                        5.3%
                                                                                                                     200 .0



                                                                                                                                                                    198.4     202.7         213.4
                                                                                                                              154.7      170.0         183.3
                                                                                                                                                                                                       14.3%
                                                                                                                     100 .0




                                         497.7                                            50. 0%



                                                                                                                              64.7        70.1          74.6        90.7       88.1         100.7
                           476.1
                                                                                                                          -




 400 .0




              414.3                                                                                                           2019        2020         2021         2022       2023         2024
                                                                                                                  Wholesale
                                                                                                                                          Demand Deposit       Time Deposit     Total
                                                                                          40. 0%



                                                                                                         8.2%                                                                                           -4.7%
                                                                                 374.6                                                                                        491.1
 200 .0
                                                                                                                     600 .0




                                                       349.8        346.1                                YoY                                                        464.0                   467.9
                                                                                                                     500 .0




                                         220.6                                                                                                         359.0
              174.9        192.7                                                                                     400 .0


                                                                                                                              298.6      306.6                                233.7
                                                                                                                                                                                                       -17.4%
                                                                                                                                                                    206.7                   192.9
                                                                                                                     300 .0




                                                                                                                                                       215.8
                                                                                                                                         195.0
       -                                                                                  30. 0%


                                                                                                                     200 .0


                                                                                                                              196.7
             2019          2020         2021           2022         2023         2024                                100 .0
                                                                                                                                                                    257.3     257.4         275.0       6.8%
                                                                                                                              101.9      111.7         143.2
                                                                                                                          -




                       Demand Deposit       Savings       Time Deposit       CASA
                                                                                                                              2019       2020          2021         2022      2023          2024

                                                                                                                *Data is presented in Bank Only                                                         8
Page 9
               WELL CAPITALIZED BALANCE SHEET PROVIDES FLEXIBILITY
               CAR at 26.63% is Second Highest Among Top 10 Banks
                                                40. 00%                                                                                                                                        25. 00%




                                                                                                                                                       19.80%                 19.01%
                                                          17.34%                                                               17.63%                                                          20. 00%




                                                35. 00%




                                                                                                                                                                                               15. 00%




                                                                                                       12.23%
                                                                                10.52%
                                                30. 00%



                                                                                                                                                                                               10. 00%




                                                                                                       27.16%                                          27.27%
                                                                                                                               25.54%                                         26.63%
                                                                                                                                                                                               5.0 0%




                                                25. 00%


                                                                                                       26.16%                                          26.12%
                                                          22.77%                                                                                                              25.52%
                                                                                                                               24.53%                                                          0.0 0%




                                                                                20.14%
                                                20. 00%
                                                          21.65%
                                                                                                                                                                                               -5.00%




                                                                                19.06%

                                                15. 00%


                                                                                                         DPO                    DPO                                                            -10.00%




                                                                                                                                                       DPO
                                                                                                         85%                    85%
                                                                                                                                                       ~80%
                                                                                 DPO
                                                                                                                                                                                               -15.00%




                    14.63%                                                       65%                                                                                                                          2.5% Capital
                                                          DPO
                                                10. 00%




                                                                                                                                                                                               -20.00%
                                                                                                                                                                                                              Conservation Buffer
                  MINIMUM                                 60%                                                                                                                                                 2.5% Capital Surcharge
                REGULATORY                                                                                                                                                                                    on Systemic Bank
                REQUIREMENT                      5.0 0%                                                                                                                                        -25.00%




                                                           2019                  2020                    2021                    2022                   2023                    2024                          9.63% CAR based on
                                                                                                                                                                                                              Risk Profile
                                                                                      Tier 1 CAR           Tier 2 CAR            Total CAR            ROE B/S

                           Leverage (x)                     6.8                    7.0                    5.8                     6.1                    6.2                    6.2

               • As of Jan, ’23, as part of the implementation of Basel 3, the change on RWA of Operational & Credit Risk adds 329bps to BRI total CAR
               • Starting in January 2024, we implemented the Basel III calculation of RWA market risk, which has a negative impact of 49bps to total CAR
               • BRI distributed a full-year dividend of Rp319 per share, paid on 28 March 2024 (including an interim dividend of Rp84 per share)

*In compliance with OJK regulations, our calculation of consolidated financial ratios moved to monthly from quarterly starting in Jan-24. All calculations for 2024 and 2023 are adjusted for monthly data.                 9
Page 10
              INCOME STATEMENT
              PPOP Increased 9.6% YoY, Supported by Non-Interest Income
                                                                                                                                                                                                                        (Rp Bn)


                                                Items                                          4Q24            3Q24            4Q23           g QoQ            g YoY                   2024             2023       g YoY

              Interest Income                                                                     48,629          50,847           49,321           -4.4%           -1.4%                199,266        181,215         10.0%
              Interest Expense                                                                  (14,173)         (14,317)        (13,116)           -1.0%            8.1%                (57,209)       (43,813)        30.6%
              Net Interest Income                                                                 34,456          36,530           36,205           -5.7%           -4.8%                142,057        137,402          3.4%
              Net Premium Income                                                                    1,256              537             343        134.0%          266.4%                    3,250         2,161         50.4%
              Other Operating Income (Non-Interest) - incld. Gold                                 15,074          15,340           11,889           -1.7%          26.8%                   54,561        43,727         24.8%
              Total Operating Expenses                                                          (21,543)         (21,939)        (21,110)           -1.8%            2.1%                (83,116)       (76,782)         8.2%
                   Personnel Expenses                                                             (8,283)        (10,268)         (8,356)         -19.3%            -0.9%                (39,184)       (37,850)         3.5%
                   G&A Expenses                                                                   (7,823)         (7,555)         (8,061)            3.5%           -3.0%                (29,652)       (28,484)         4.1%
                   Others Expenses                                                                (5,437)         (4,116)         (4,693)          32.1%           15.9%                 (14,280)       (10,448)        36.7%
              Pre-Provision Operating Profit                                                      29,243          30,467           27,328           -4.0%            7.0%                116,752        106,508          9.6%
              Provision Expenses                                                                  (8,710)        (10,967)         (6,700)         -20.6%           30.0%                 (38,174)       (29,679)        28.6%
                   Loan - Provision Exp                                                           (9,384)        (10,859)         (6,933)         -13.6%           35.4%                 (42,972)       (28,728)        49.6%
                   Non-Loan - Provision Exp                                                           674            (108)             233       -723.6%          189.8%                    4,798         (951)     -604.5%
              Profit From Operations                                                              20,533          19,500           20,628            5.3%           -0.5%                  78,578        76,829          2.3%
              Non-Operating Income                                                                  (922)               39              84     -2493.8%        -1202.2%                      (979)        (399)     145.3%
              Net Income Before Tax                                                                19,611         19,539           20,711            0.4%           -5.3%                  77,599        76,430          1.5%
              Net Profit                                                                          15,281          15,466           16,211           -1.2%           -5.7%                  60,644        60,425          0.4%
              Profit After Tax & Minority Interest (PATMI)                                        15,090          15,363           16,107           -1.8%           -6.3%                  60,155        60,100          0.1%




*) We reclassified fee-based income from Supply Chain Financing into Net Interest Income (Non-Loan) of Rp 2.4 tn in FY24 and Rp 2.2 tn in FY23. All FY24 and FY23 is adjusted to reflect this change.              10
Page 11
                         EARNING ASSET YIELD & STRONG MARGINS MAINTAINED
                         FY24 Lending Yield Remains Steady, Tight Liquidity Put Pressure on Cost of Funds

                NIM – Bank Only vs Consolidated                                                                                    Lending Yield, EA Yield, and Cost of Fund
                                                                                                                                    16. 0%




        8.5 %                                                                          8.2%                       7.5 %




                                                                   7.9%                                   7.7%                      12.3%        12.5%           12.5%            12.3%                 13.1%       13.2%
                                                      7.7%
                                                                                                                                    14. 0%




           7.0%
        8.0 %




                                                                                                                                    12. 0%

                                                                                                                  7.0 %


        7.5 %




                                6.9%
        7.0 %




                                                      6.9%                             7.0%                                         10. 0%




                                                                                                                                                                                                                     10.9%
                                                                   6.8%                                                             10.1%                                                            10.6%
                                                                                                                  6.5 %



                                                                                                                                     8.0 %     10.0%             9.5%              9.6%
        6.5 %



                                                                                                          6.5%
        6.0 %
                6.7%                                                                                                                 6.0 %




                                                                                                                  6.0 %

                                                                                                                                      3.7%                                                                          3.7%
        5.5 %




                                                                                                                                                                 2.3%                                   3.1%
                                6.0%                                                                                                                                               2.1%
                                                                                                                                     4.0 %




                                                                                                                                                      3.5%
        5.0 %


                                                                                                                  5.5 %
                                                                                                                                     2.0 %




        4.5 %




                                                                                                                                     0.0 %




                                                                                                                                       2019    2020               2021             2022               2023          2024
        4.0 %                                                                                                     5.0 %




        2019                    2020                  2021         2022                2023               2024
                                               NIM - Consol.      NIM - Bank Only                                                                      Loan Yield           Earning Asset Yield            CoF
           40.0




                                 37.5
          40.0




           35.0
                                                                                        35.1               34.5                    Loan & Financing to Total EA and LDR
          35.0




                                                       31.1
                                                                    28.1                                                                                                                                            88.85%
           30.0

          30.0

                                                                                                                          100.0%
                                                                                                                                   88.45%     84.77%            88.51%                               84.22%
                                                                                                                           90.0%                                                  78.82%
                                                                                        27.8                               80.0%


                                                                                                           26.3
           25.0




                                                       26.1
          25.0




                                                                                                                           70.0%


                  21.1                                                                                                     60.0%



           20.0
          20.0
                                 21.9                               21.6                                                   50.0%



                  20.2                                                                                                     40.0%




                                                                                                                           30.0%
                                                                                                                                    69.6%      67.5%             65.6%            68.4%               70.7%         73.6%
           15.0
          15.0




                                                                                                                           20.0%




                                                                                                                           10.0%




                                                                                                                            0.0%
          10.0
           10.0




                2019            2020                  2021         2022                2023               2024                      2019       2020              2021              2022                 2023        2024

                               Quarter NII - Consol (IDR Tn)           Quarter NII - Bank Only (IDR Tn)                                         % Loan & Financing to Total EA        LDR - Consol. (Bank Entity)



*) We reclassified fee-based income from Supply Chain Financing into Net Interest Income (Non-Loan) of Rp 2.4 tn in FY24 and Rp 2.2 tn in FY23. All FY24 and FY23 is adjusted to reflect this change.                11
Page 12
           THE ULTRA MICRO ECOSYSTEM
           Pegadaian and PNM Loans Up 18.1% YoY, Driving UMi Loans to Rp626.6 Trillion

  Loan Composition - Outstanding                                                                              (Rp Tn)                      # Borrowers                                                                     (in Mn)


                                 BRI Micro        Pegadaian          PNM                                         2.5% YoY                                                                                                  -2.8% YoY
                                                                                                                                                               BRI Micro      Pegadaian    PNM     Total

                                                                                            626.6                                                                                                  36.9       35.9
                                                                           611.2                                                                                            35.3
                                                                                                                  6.2%
                                         551.3                             47.1             50.0                                                           31.0
                        483.9            42.6                              67.6             85.4                                                                                                                           -4.6%
                                                                                                                  26.3%                                                                            15.2
                                         59.1                                                                                                                               14.0                              14.5
                        34.5
                        52.4                                                                                                                               11.2

                                                                                                                                                                            7.0                     7.7                    7.9%
                                                                                                                                                             6.6                                              8.3
                                                                                                                  -1.1%
                                                                           496.6            491.2
                                         449.6
                        397.0
       351.4
                                                                                                                                                           13.3             14.4                   14.0       13.1         -6.7%
                                                                                                                                             11.7


       2020             2021             2022                              2023             2024                                            2020           2021             2022                   2023      2024


  Key Ratios

                                                           BRI                                                                  Pegadaian                                                          PNM
    Description
                            9M21           2021           2022           2023           2024           9M21            2021         2022            2023           2024       9M21        2021     2022      2023      2024
Cost of Fund                    2.1%            2.1%          1.9%           2.9%           3.6%           6.2%             6.0%       4.9%           5.9%           6.3%          8.7%     8.6%      7.6%     6.8%         6.6%
Credit Cost                     3.8%            3.4%          2.5%           2.4%           3.2%           1.7%             1.4%       0.9%          -0.3%           0.7%          1.3%     2.0%      5.7%     5.7%         7.7%
CIR                            42.1%         43.3%          42.0%          37.7%           37.0%          63.0%             62.8%     63.7%          59.4%         53.0%          76.7%    74.6%     67.7%    64.5%        59.7%

Pegadaian & PNM joined BRI Group as part of the Ultra Micro Holding in September 2021
Pegadaian, PNM’s Cost Of Fund (COF) calculated by dividing annualized interest expense with average monthly Interest-Bearing Liabilities
PNM’s financing outstanding include financing disbursed to LKMS (Syariah Micro Financing Institution) and venture capital                                                                                             12
Page 13
                    BRI MICRO BUSINESS PERFORMANCE
                    Slower Loan Growth To Focus On Asset Quality and Recovery Income

           Micro Loan Outstanding                                   (Rp Tn)                 # Borrowers                                                       (in Mn)                   # Borrowers per Loan Officer
                                                                                    16. 0                                                                             15. 0

                                                                                                                                                                               600
  600 .0                                                                   575 .0




                                                                                                                                  14.4          14.0
                                                         496.6     491.2                                                                                                                                      528    519
                                                                                                                    13.3           0.6                        13.1
                                                                                                                                                 0.5                                                   488
                                                                                    14. 0                                                                             13. 0




                                              449.6                                                                                                                                                                         482
                                                                                                                     0.7
                                                                                                                                                                               500




                                                                                                                                                               0.5
  500 .0                                                                   475 .0




                                                                                                       11.7                       2.8                                                           430
                                 397.0                   64.3      59.7             12. 0                                                                             11. 0




                                                                                              10.5     0.8          2.8                         4.7
                      351.3                   68.9                                                                                                                                       375
                                                                                                                                                              4.5
                                                                                                                                                                               400
  400 .0                                                                   375 .0




            307.7                                                                   10. 0

                                                                                              0.9                                                                     9.0




                                    74.9                                                               3.4
                                              129.2      212.3     200.2
  300 .0              79.9                                                 275 .0
                                                                                     8.0




                                                                                              3.9
                                                                                                                                                                      7.0      300




             83.2                131.8                                               6.0                                                                              5.0




  200 .0


                      144.7                                                175 .0
                                                                                                                                  10.9                                         200




                                                                                                                    9.8
                                                                                                                                                8.8           8.1
            155.1                                                                                      7.5
                                                                                     4.0                                                                              3.0




                                              251.5      219.9     231.3                      5.7
                                 190.3
                                                                                                                                                                               100
  100 .0                                                                   75. 0




                                                                                     2.0                                                                              1.0




                      126.7
             69.3                                                                                                                                                                   0
    0.0                                                                    -25.0     0.0                                                                              -1.0




            2019      2020          2021      2022       2023      2024                       2019    2020          2021      2022              2023          2024                      2019    2020   2021   2022   2023   2024

                              KUR     Kupedes     Briguna                                                     KUR     Kupedes           Briguna

           Growth YoY                                                                       Growth YoY                                                                                  Loan OS per Loan Officer            (in Bn)

                                                                                                                                                                              20.0


                                                                                                                                                                                                                     18.4   18.1
                                                                                                                                                                              18.0

                                                                                                                                                                                                              16.5
            Product   2019      2020       2021   2022      2023   2024                     Product   2019     2020        2021      2022         2023         2024           16.0

                                                                                                                                                                                                       14.6
                                                                                                                                                                              14.0              12.9
                                                                                    KUR                4.5% 31.4% 31.1% 10.8% -19.12% -7.86%                                             11.0
            KUR       279.5% 82.8% 50.1% 32.2% -12.6%               5.2%
                                                                                                                                                                              12.0




                                                                                                                                                                              10.0




                                                                                    Kupedes            8.7% -12.8% -19.5%                2.7%     64.71% -3.87%                8.0




            Kupedes    53.4% -6.8% -8.9% -1.9%              64.3% -5.7%                                                                                                        6.0




                                                                                    Briguna            -3.9%   -9.8% -10.1% -13.6% -12.62% -13.24%
                                                                                                                                                                               4.0




            Briguna    39.9% -4.0% -6.3% -8.0%              -6.7% -7.1%                                                                                                        2.0




                                                                                                                                                                                -




            Total      72.0% 14.2% 13.0% 13.3%              10.4% -1.1%             Total              5.3% 11.4% 13.5%                  7.8%         -2.2%    -6.7%                     2019   2020   2021   2022   2023   2024


*) Bank only numbers                                                                                                                                                                                                   13
Page 14
         Thank You


PT BANK RAKYAT INDONESIA (Persero) Tbk.
Investor Relations
7th floor BRI II Building
Jl. Jenderal Sudirman No. 44-46 Jakarta 10210
Indonesia

Phone : 62 21 5752006/09, 5751952/79
Website : www.ir-bri.com
Email : ir@bri.co.id
                                                14

File

File Open PDF
Source IDX
Size1.11 MB
Published13 Feb 2025
Pages14
Characters84,791
Text sourceEmbedded text layer
OCR confidence—

Names mentioned 2 people and organisations named in the text · linked when the evidence is strong

unresolved org Bank REQUIREMENT p.9

Extraction attempts how the parser did, and what it refused

Nothing structured was extracted from this document — the attempts below say why.

No extraction attempted yet.

↑↓ select ↵ open ⇧↵ see every result