Skip to content
Back to announcement

20240826_BBRI_Public Expose_31718498_lamp2.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 13

Page 1
PUBLIC EXPOSE
          2024
 PT Bank Rakyat Indonesia (PERSERO) Tbk.
Page 2
                MACRO ECONOMIC METRICS
                Strong Dollar Offset by Declining Volatile Items Inflation

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

8           Gini Coeff.          GDP Growth                                                                     0.395




                                                                                                                                             International Foreign Reserve (USD Bn)         USD/IDR
5.18
6
                          4.96                                   5.03               5.01              5.04 5.11 0.393
                                                                                                                                   17,0 00

                                                                                                                                                                                                                   16,375 175 .0




                                                                                                                                   16,0 00
                                                                                                                                                                                            15,573
4                                                                                                               0.391
                                                                                                                                                                                                                          165 .0




                                                                                                                                  14,390                      14,120
2                                                                                           0.388               0.389
                                                                                                                                   15,0 00




                                                                                                                                              13,866                           14,263                       15,399        155 .0




                                                                                                                                   14,0 00

0                                                                                                               0.387



                                               -2.17                                                                                                                                                      146.4
                                                                                                                                                                               144.9
                                                                                                                                                                                                                          145 .0




 0.384
-2                                                                  0.384                                       0.385
                                                                                                                                   13,0 00


                                                                                                                                                                                             137.2                  140.2
                                                                                                                                                                135.9                                                     135 .0




-4               0.382                                                                                          0.383
                                                                                                                                   12,0 00
                                                                                                                                                 129.2
                                         0.381                                                                                                                                                                            125 .0




                                                                                                                                 120.7
                                                                                                                                   11,0 00

-6                                                                                                              0.381




                                                                                                                                   10,0 00                                                                                115 .0

-8                                                                                                              0.379




2018                      2019                 2020              2021               2022              2023   1Q24                 2018           2019           2020           2021          2022           2023       1H24

         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
14                                                                          13.01
                                                                                                                        30.0
                                                                                                                                                                                                                       17.2
12                                                                                            10.33                                                                                                           14.1
                                                                                                                                                                        8.7                11.1
                                                                                                                        15.0
10                                                                                                                                                  4.5

     8                                                                                     6.73                          0.0
                                                                                                                                -5.6                                                                                   9.9
                                                                             5.7                                                                                        4.6                5.1
     6 4.32               5.02                                                                                                                                                                                 2.9
                                                                                                         5.96
                                                          3.05                                                          -15.0                       -7.0
     4                                        2.41                                                                              -29.2
     2                                                                                                   1.68           -30.0
         3.07
     0                                                    1.69                             1.721.39
                          1.08                0.56                                                                      -45.0
 -2
      2018                2019                2020        2021              2022           2023        1H24                 1Q20                  1Q21                  1Q22               1Q23              1Q24 2Q24

                                                                                                                                                                                                                   2
Page 3
               KEY FINANCIAL HIGHLIGHTS
               Cost of Credit In Line with Guidance, Loan Growth at 11.2%, Strong YoY PPOP

                                                                                                                                                          Consolidated
                                                       Description
                                                                                                                          1H24                    1Q24                   1H23               g QoQ             g YoY
               Total Loan & Financing (IDR Bn)                                                                             1,336,780               1,308,651              1,202,129              2.1%          11.2%
               Micro/ Total Loans                                                                                                46.6%                  47.6%                   48.1%           -1.0%          -1.5%
               Pre Provision Operating Profit (IDR Bn)                                                                          57,043                 30,747                  51,058         -14.5%           11.7%
               NIM                                                                                                               7.64%                  7.84%                   7.92%           -0.2%          -0.3%
               Total CAR                                                                                                       25.13%                 23.97%                  26.65%             1.2%          -1.5%
               CASA %                                                                                                          63.17%                 61.66%                  65.49%             1.5%          -2.3%
               Cost to Income Ratio (CIR)                                                                                      41.00%                 37.43%                  41.79%             3.6%          -0.8%
               NPL (Gross)                                                                                                       3.05%                  3.11%                   2.95%           -0.1%           0.1%
               Credit Cost                                                                                                       3.48%                  3.83%                   2.26%
                                                                                                                                   1.93%                   2.47%                   1.12%
                                                                                                                                                                                                -0.4%           1.2%
                  Net Credit Cost

               ROA After Tax                                                                                                     3.01%                  3.21%                   3.30%           -0.2%          -0.3%
               ROE B/S                                                                                                         19.23%                 20.22%                  19.87%            -1.0%          -0.6%
               Leverage                                                                                                              6.3                     6.7                    6.0            -0.3           0.3
               Net Profit (IDR Bn)                                                                                              29,896                 15,983                  29,561         -12.9%            1.1%
               PATMI (IDR Bn)                                                                                                   29,702                 15,886                  29,422         -13.0%            1.0%


*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.             3
Page 4
      1H24 STRENGTHS AND CHALLENGES

Key Strengths                                                                        Key Challenges

❑ Measured Micro Loan Growth Reflects Asset Quality Focus                             ❑ High CoC is Showing Initial Signs of Improvement
  •    Bank Only Micro loan growth slowed to 5.7% YoY, compared to 10.4% in               •   Gross cost of credit at 1H24 was 3.48% supported by a decline to
       Jun-23 as management is focusing on asset quality and recoveries.                      3.13% in 2Q24. This figure remains above our FY24 guidance, as we
                                                                                              front-loaded provision for the micro and small business portfolios to
  •    Bank Only net NPL downgrade improved QoQ to Rp9.9Tn from Rp12.4Tn,                     curb the impact of potential deterioration. More importantly, net cost of
       led by micro segment net downgrades to NPL improving to Rp5.9Tn from Rp                credit in 2Q24 decreased to 1.42%.
       7.3Tn in the prior quarter.
                                                                                          •   In the micro segment lower food price inflation helped to support our
  •    The strategy in micro to add more loan officers and Business Support                   low to middle income customer base. Furthermore, loan restructurings
       Assistants has elevated recovery income that increased 50.5% YoY to                    via tenor extension provided additional support.
       Rp10.1Tn, and increased 30% QoQ to Rp5.7Tn from Rp4.4Tn.
                                                                                          •   BRI still maintains ample NPL Coverage at 211.6% and our Loan Loss
                                                                                              Reserve is 6.5%, well above the pre-covid level of below 4.5%.
❑ Strong PPOP Growth Persists
  •    Loan growth in line with our FY24 target and strong recovery income growth     ❑ Cost of Funds Remained Elevated
       at 50.5% YoY supported PPOP growth of 11.7% YoY.                                   •   Our Bank Only Cost of Funds increased by 10bps QoQ to 3.53% in
                                                                                              2Q24 due to higher non-deposit funding costs, while cost of deposits
                                                                                              only increased 2bps. The decrease in weekly SRBI auctions are signs
❑ Capital Remains Strong & Dividend Payout Can support an                                     that could alleviate some of this pressure.
  Improved Capital Structure
  •    Tier 1 CAR stands at 24.02% and will continue to grow in 2024. Furthermore,        •   CASA increased to 63.17% at 2Q24 compared to 1Q24, following the
       BRI maintains very high provisions to loans at 6.5%, leaving ample room for            dividend payment and Ramadhan seasonal impact. Our liquidity is
       supporting dividend expansion in 2024.                                                 ample as our LDR is at 86.6%, while our strategy in merchant
                                                                                              acquisition to improve retail funding has maintained CASA above pre-
                                                                                              covid levels at above 60%.




                                                                                                                                                                 4
Page 5
             BALANCE SHEET
             Efficient asset management as loans & earning assets outstrip balance sheet growth
                                                                                                                                                                               (IDR Bn)


                                      Items                                   1H24                1Q24         1H23         g QoQ      g YoY       2023          2022         2021

          Cash and Cash Equivalent                                              102,002             110,311      117,456       -7.5%      -13.2%      133,513      178,343        82,727
          Total Earning Assets:                                               1,828,206           1,832,207    1,654,691       -0.2%       10.5%    1,791,006    1,665,968    1,588,914
            - Placement with BI & Other Banks                                     47,065              69,046       65,932     -31.8%      -28.6%        87,557       91,890       73,048
            - Receivables (Acceptance & Others)                                   87,478              76,139       47,712      14.9%       83.3%        65,024       47,146       39,949
            - Loans & Financing                                               1,336,780           1,308,651    1,202,129        2.1%       11.2%    1,266,429    1,139,077    1,042,867
            - Gov't Bonds & Marketable Securities                               349,490             370,907      332,139       -5.8%        5.2%      364,687      381,339      426,964
            - Other Earning Assets                                                 7,393               7,463        6,779      -0.9%        9.1%         7,308        6,515        6,086
          Earning Asset Provision:                                              (87,743)            (89,398)     (90,872)      -1.9%       -3.4%      (88,172)     (94,975)     (89,821)
            - Loans and Financing Provisions                                    (86,415)            (87,076)     (88,238)      -0.8%       -2.1%      (85,502)     (93,088)     (87,829)
            - Other Provisions                                                   (1,328)             (2,323)      (2,634)     -42.8%      -49.6%       (2,670)      (1,887)      (1,991)
          Fixed & Non Earning Assets                                            134,907             135,955      123,872       -0.8%        8.9%      128,660      116,303        96,278
          Total Assets                                                        1,977,371           1,989,074    1,805,146       -0.6%        9.5%    1,965,007    1,865,639    1,678,098
          Third Party Funds :                                                 1,389,662           1,416,213    1,245,115       -1.9%       11.6%    1,358,329    1,307,884    1,138,743
            - CASA                                                              877,895             873,298      815,424        0.5%        7.7%      874,070      872,404      718,267
                Current Account                                                 356,855             354,386      298,310        0.7%       19.6%      346,124      349,756      220,590
                Savings Account                                                 521,041             518,912      517,115        0.4%        0.8%      527,946      522,648      497,677
            - Time Deposits                                                     511,767             542,916      429,691       -5.7%       19.1%      484,259      435,481      420,476
          Other Interest Bearing Liabilities                                    186,567             178,360      175,343        4.6%        6.4%      180,023      162,817      167,005
          Non-Interest Bearing Liabilities                                        89,412              95,602       86,196      -6.5%        3.7%      110,184        91,543       80,563
          Total Liabilities                                                   1,665,641           1,690,175    1,506,655       -1.5%       10.6%    1,648,535    1,562,244    1,386,311
          Tier 1 Capital                                                        279,459             266,204      266,050        5.0%        5.0%      283,949      273,812      266,166
          Total Equity                                                          311,731             298,898      298,492        4.3%        4.4%      316,472      303,395      291,787
          Total Liabilities & Equity                                          1,977,371           1,989,074    1,805,146       -0.6%        9.5%    1,965,007    1,865,639    1,678,098


*Financial figures for 2021 is restated to include Pegadaian and PNM in accordance with PSAK 38                                                                                5
Page 6
                      LOANS & FINANCING PORTFOLIO
                      In line with Guidance, 3Q24 Likely to Slow

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



           1,60 0.0                                                                                                    1,60 0.0




           1,40 0.0




                                                                         1,308.7                             1,336.8   1,40 0.0




                                                             1,266.4                                                                       100 .0%




                                                                                                 1,202.1
                                                 1,139.1                                                                                                     16.1%     16.1%       15.3%      15.6%   16.8%       15.5%   18.0%
           1,20 0.0


                                                                          219.2                               241.1    1,20 0.0

                                                                                                                                                     21.2%
                                                              197.7
                               1,020.2 1,042.9                                                    186.6                                                      3.3%      2.7%         2.4%       2.9%   2.9%        2.6%
                                                                           38.3                                41.5                         80. 0%

                                                                                                                                                                                                                          3.1%
                                                  173.8        36.3                                                                                  2.4%
           1,00 0.0




                      903.2                                                                        31.6                1,00 0.0




                                                                                                                                                                                   19.2%      18.3%               18.9%
                                164.7   168.3      27.8                   234.6                               232.3                                                    20.4%                          17.9%               17.4%
                                                              231.2                                                                                          24.0%
                                        27.8                                                      227.8                                              26.8%
            800 .0

                      191.1     33.5              218.6                                                                800 .0
                                                                                                                                            60. 0%




                                        212.5                                                                 198.8                                                    14.4%       14.7%      15.0%   14.8%       14.8%   14.9%
                      21.5      244.6                         190.0       194.0
                                                                                                  178.3                                                      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       622.6                               623.0                                                    46.4%       48.4%      48.3%   47.6%       48.1%   46.6%
                                                  551.3                                           577.9                                     20. 0%
                                                                                                                                                             42.4%
            200 .0
                                432.5   483.9                                                                          200 .0
                                                                                                                                                     34.1%
                      307.7

                  -                                                                                                    -
                                                                                                                                             0.0 %




                      2019      2020    2021      2022        2023        1Q24                    1H23        1H24                                   2019    2020       2021        2022       2023   1Q24        1H23    1H24



                                                                      Micro                     Consumer                          Small                       Medium                         Corporate        Total
                              YoY Growth ( % )                         7.8                          11.5                           2.0                          31.6                           29.2            11.2
                                      (IDR Tn)                        45.1                          20.6                           4.5                          10.0                           54.5           134.7

Recently, Bank Raya shifted portion of its Small Segment loans to Micro Segment amounting to Rp659 bn. If we adjust the Ultra Micro loans outstanding, it will impact loan growth by 11bps
√ Since 2022, BRI has classified SOE and Corporate non-SOE into Corporate Segment                                                                                                                                         6
Page 7
                    STRONG DEPOSIT GROWTH
                    CASA Improved QoQ by 150bps, Savings growth remains a challenge
    1,60 0.0
               Deposit Growth                                                                      (IDR Tn)              Deposit Products per Segment*                                                       (IDR Tn)

   Total Deposit: 11.6% YoY                                                                                               Total Deposits 1H24: Rp1,384.4 Tn
                                                                   1,416.2
   CASA: -2.3% YoY                                                                            1,389.7                                                     Savings     Time Deposit                         Growth YoY
    1,40 0.0                                             1,358.3                                        90. 0%




                                              1,307.9                                                                    Micro                            367.7 373.5 367.2                360.3 366.9
                                                                                                                          400 .0


                                                                                                                                           335.4 356.3
                                                                                    1,245.1                               350 .0
                                                                                                                                   296.6                  43.5      48.5   49.8            44.6    51.1       1.8%
                                                                                                                          300 .0           45.1   43.4
                                                                                                                                   45.7                                                                       14.7%
                                   1,138.7
    1,20 0.0                                                                                                              250 .0




                         1,120.9                                                                        80. 0%            200 .0




                                                                    542.9                      511.8
                                                          484.3                                                  19.1%                         312.9 324.1 325.0 317.4                     315.7 315.7
                                                                                                                                   250.9 290.3                                                                0.0%
                                                                                                                          150 .0




               1,021.2                         435.5
                                                                                                                  YoY     100 .0




    1,00 0.0
                                                                                     429.7                                 50.0




                                                                                                                               -




                                    420.5                                                               70. 0%
                                                                                                                                   2019    2020   2021    2022      2023   1Q24            1H23 1H24
                          452.1
                                              66.7%                                                                      Retail             Demand Deposit       Savings    Time Deposit
                431.9                                                               65.5%
     800 .0



                                                         64.3%                                                                                                                                     509.6      9.4%
                                                                                                                                                          469.1 488.1 502.0
                                                                                                                          600 .0




                                   63.1%                                                      63.2%                                                                                        466.0
                                                                   61.7%                                                  500 .0


                                                                                                                                           410.6 412.6
                         59.7%
                                                                                                        60. 0%
                                                                                                                                   374.6
                                                                                                                 0.8%
                                                                                                                          400 .0




                                                                                                                                                          180.0 197.4 210.2                176.1 210.4        19.5%
                57.7%                                                                                                                          154.7
     600 .0
                                               522.6      527.9     518.9                      521.0             YoY      300 .0


                                                                                                                                   155.2 170.5
                                                                                     517.1                                                                                                                    1.8%
                                                                                                                                                     198.4 202.7 201.0                     201.6 205.3
                                                                                                                          200 .0




                                                                                                                                   154.7 170.0 183.3
                                    497.7
                                                                                                                          100 .0


                                                                                                        50. 0%




                          476.1                                                                                                -
                                                                                                                                   64.7    70.1   74.6    90.7      88.1   90.7            88.3    93.8       6.3%
     400 .0




                414.3                                                                                                              2019    2020   2021    2022      2023   1Q24            1H23 1H24

                                                                                                                         Wholesale                  Demand Deposit         Time Deposit
                                                                                                        40. 0%



                                                                                                                                                                           541.2                   508.0      22.6%
     200 .0

                                                                                                                 19.6%    600 .0




                                                                                                                                                          464.0 491.1
                                               349.8      346.1     354.4                      356.9                                                                                       414.2
                                                                                     298.3                        YoY     500 .0




                                    220.6                                                                                                         359.0
                174.9     192.7                                                                                           400 .0



                                                                                                                                   298.6 306.6                        277.9                        244.7      19.0%
                                                                                                                                                          206.7 233.7
                                                                                                                          300 .0
                                                                                                                                                                                           205.6
                                                                                                                                                  215.8
                                                                                                                                   196.7 195.0
           -                                                                                            30. 0%

                                                                                                                          200 .0




                2019      2020      2021       2022       2023     1Q24             1H23      1H24                        100 .0
                                                                                                                                                          257.3 257.4 263.3                208.6 263.3        26.2%
                                                                                                                                   101.9 111.7 143.2
                             Demand Deposit            Savings       Time Deposit    CASA
                                                                                                                               -




                                                                                                                                   2019    2020   2021    2022      2023   1Q24            1H23 1H24

*Data is presented in Bank Only                                                                                                                                                                               7
Page 8
               WELL CAPITALIZED BALANCE SHEET PROVIDES FLEXIBILITY
               CAR Remains Elevated Following 80% DPO

                                                    40. 00%                                                                                                                                 25. 00%




                                                                                                                                       19.80%             20.22%
                                                                                                                                                                             19.23%
                                                              17.34%                                                17.63%                                                                  20. 00%




                                                    35. 00%




                                                                             14.47%
                                                                                                 12.23%
                                                                                                                                                                                            15. 00%




                                                    30. 00%



                                                                                                                                                                                            10. 00%




                                                                                                 27.16%                                27.27%
                                                                                                                    25.51%                                                   25.13%
                                                                                                                                                          23.97%
                                                                                                                                                                                            5.0 0%




                                                    25. 00%




                                                              22.77%                             26.16%                                26.12%
                                                                                                                    24.50%                                                   24.02%         0.0 0%




             REGULATORY                                                      20.14%                                                                       22.86%
             REQUIREMENT                            20. 00%   21.65%
                                                                                                                                                                                            -5.00%




                                                                             19.06%
                      17.5%                                                                       DPO                DPO
                If Basel 3 fully                                                                                                       DPO                                                  -10.00%




                                                                                                                                                                                                              Max 2.5%
                                                                                                                     85%
                                                    15. 00%




                  implemented                                                                     85%                                  ~80%                                                                   Countercyclical Buffer
                                                                              DPO                                                                                                           -15.00%




                      15.0%                                   DPO             65%                                                                                                                             2.5% Capital
                                                                                                                                                                                                              Conservation Buffer
                                                    10. 00%




            Normal condition                                  60%                                                                                                                           -20.00%




                                                                                                                                                                                                              2.5% Capital Surcharge
                                                                                                                                                                                                              on Systemic Bank
                                                     5.0 0%                                                                                                                                 -25.00%




                                                               2019            2020               2021               2022               2023               1Q24                1H24                           10% 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                6.7                6.3


              • 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
              • BRI distributed full year dividend of Rp319 per share paid on 28 March 2024 (including 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.                 8
Page 9
    INCOME STATEMENT
    Strong Recovery Income of +50.5% Supporting PPOP Growth
                                                                                                                                          (IDR Bn)


                               Items                  2Q24         1Q24         2Q23       g QoQ      g YoY     1H24       1H23       g YoY

Interest Income                                         48,572       50,075      43,131       -3.0%     12.6%    98,647     85,591          15.3%
Interest Expense                                       (14,596)     (14,123)    (10,369)      3.3%      40.8%   (28,718)   (20,050)         43.2%
Net Interest Income                                     33,977       35,952      32,761       -5.5%      3.7%    69,929     65,540           6.7%
Net Premium Income                                           896          562       445      59.5%     101.4%     1,458        887          64.4%
Other Operating Income (Non-Interest) - incld. Gold     12,668       12,622      11,265       0.4%      12.5%    25,290     21,288          18.8%
Total Operating Expenses                               (21,245)     (18,389)    (18,566)     15.5%      14.4%   (39,635)   (36,657)          8.1%
    Personnel Expenses                                 (10,869)      (9,764)     (8,176)     11.3%      32.9%   (20,633)   (18,861)          9.4%
    G&A Expenses                                        (7,357)      (6,917)     (6,963)      6.4%       5.7%   (14,275)   (13,533)          5.5%
    Others Expenses                                     (3,019)      (1,708)     (3,427)     76.7%     -11.9%    (4,727)    (4,263)         10.9%
Pre Provision Operating Profit                          26,296       30,747      25,905      -14.5%      1.5%    57,043     51,058          11.7%
Provision Expenses                                      (7,784)     (10,713)     (8,223)     -27.3%     -5.3%   (18,497)   (13,821)         33.8%
    Loan - Provision Exp                               (10,393)     (12,336)     (6,306)     -15.8%     64.8%   (22,729)   (13,242)         71.6%
    Non Loan - Provision Exp                             2,609        1,623      (1,917)     60.8%     236.1%     4,232      (580)        -830.1%
Profit From Operations                                  18,511       20,034      17,682       -7.6%      4.7%    38,545     37,237           3.5%
Non Operating Income                                         13       (109)         (79)    112.3%     117.1%       (96)       (37)        160.2%
Net Income Before Tax                                   18,525       19,925      17,604       -7.0%      5.2%    38,450     37,200           3.4%
Net Profit                                              13,914       15,983      13,997      -12.9%     -0.6%    29,896     29,561           1.1%
Profit After Tax & Minority Interest (PATMI)            13,816       15,886      13,926      -13.0%     -0.8%    29,702     29,428           0.9%



                                                                                                                                      9
Page 10
                          EARNING ASSET YIELD & MARGINS REMAIN ELEVATED

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




                                                                                                                                                                                                                    13.4%    13.3%
               8.5 %




                                                                           7.9%                  8.0%              7.5 %




                                                                                                                            12.3%
                                                                                                                            14. 0%

                                                                                                                                                   12.5%                12.5%                 12.3%
               8.0 %
                       7.0%                            7.7%                                                 7.6%
                                                                                                                            12. 0%




                                                                                                                   7.0 %




                                    6.9%
               7.5 %




                                                                                                                            10. 0%




               7.0 %




                                                       6.9%                                                                                                                                                         10.6%    10.8%
                                                                           6.8%                  6.8%              6.5 %


                                                                                                                            10.1%                  10.0%
               6.5 %
                                                                                                                             8.0 %



                                                                                                                                                                         9.5%                 9.6%
               6.0 %   6.7%                                                                                 6.4%             6.0 %




                                                                                                                                     3.7%
                                                                                                                   6.0 %




                                                                                                                                                    3.5%                                                                     3.6%
               5.5 %


                                                                                                                                                                                                                    3.1%
               5.0 %
                                    6.0%                                                                                     4.0 %



                                                                                                                                                                         2.3%                 2.1%
                                                                                                                   5.5 %




                                                                                                                             2.0 %



               4.5 %




                                                                                                                             0.0 %
               4.0 %                                                                                               5.0 %




                       2019         2020               2021                2022                  2023       1H24                     2019           2020                 2021                 2022                  2023     1H24

                                               NIM - Consol.        NIM - Bank Only                                                                        Loan Yield           Earning Asset Yield           CoF

                                    37.5
        40.0
        40.0




        35.0
        35.0
                                                                                                 34.0       34.0                     Loan & Financing to Total EA and LDR
                                                       31.1
        30.0
        30.0


                                                                           28.1                                                         88.45%                  88.51%                                                      86.59%
                                                                                                                                                  84.77%
                                                                                                                              100 .0%




                                                                                                                                                                                               84.22%         83.28%
                                                                                                                               90. 0%

                                                                                                                                                                                78.82%
                                                                                                                               80. 0%

        25.0
        25.0




                       21.1
                                                                                                                               70. 0%




                                                                                                                               60. 0%




        20.0
        20.0

                                                                                                                               50. 0%




                                                        26.1                                     26.6       26.7               40. 0%




                                                                                                                                        69.6%     67.5%         65.6%           68.4%          70.7%          71.4%         73.1%
        15.0
        15.0

                       20.2         21.9                                   21.6                                                30. 0%




                                                                                                                               20. 0%




                                                                                                                               10. 0%




        10.0
        10.0
                                                                                                                                0.0 %




               2019                 2020               2021                2022                  2023       1H24                         2019      2020          2021            2022           2023          1Q24           1H24

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



*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.                 10
Page 11
           THE ULTRA MICRO ECOSYSTEM
           UMI Loans Up 7.7% YoY to Rp 622.3 Trillion

   Loan Composition - Outstanding                                                               (IDR Tn)                                   # Borrowers                                                       (in Mn)
                                                                                                               7.7% YoY                                                                                                 0.4% YoY
                                    BRI Micro        Pegadaian         PNM                                                                                BRI Micro   Pegadaian       PNM      Total

                                                           622.0                                   622.3                                                              36.9     36.7                36.0      36.1
                                             611.2                                                                8.0%                                      35.3
                                                                                      577.9
                                551.3         47.1         49.8                                     49.2                                           31.0
                                                           71.6                        45.5
                  483.9         42.6          67.6                                                  77.0          22.5%
                                                                                       62.9                                                                 14.0      15.2     15.2                14.7      15.0
                   34.5         59.1
                                                                                                                                                   11.2                                                                     1.8%
                   52.4


                                                                                                                                                             7.0      7.7       7.8                    6.9    7.7
                                                                                                                  5.7%                             6.6                                                                      11.3%
                                             496.6         500.7                      469.5        496.2
                                449.6
                  397.0
      351.4
                                                                                                                                                   13.3     14.4      14.0     13.7                14.3      13.4           -6.3%
                                                                                                                                            11.7


      2020        2021          2022          2023         1Q24                       1H23         1H24                                     2020   2021     2022      2023     1Q24                1H23      1H24
   Key Ratios

                                                               BRI                                                              Pegadaian                                                       PNM
   Description
                                9M21*           1Q23           1H23           1Q24            1H24         9M21             1Q23 1H23 1Q24                  1H24       9M21           1Q23      1H23         1Q24       1H24
Cost of Fund                           2.1%          2.6%          2.7%           3.5%           3.6%          6.2%          5.7%           5.8%    6.1%       6.1%          8.7%      6.9%        6.9%        6.6%          6.5%
Credit Cost                            3.8%          2.4%          2.3%           3.8%           3.5%          1.7%          1.0%           1.7%    1.1%       0.8%          1.3%      3.9%        3.0%        6.8%          6.1%
CIR                                 42.1%          37.4%          39.0%         34.3%          37.5%         63.0%          55.3%          55.5%   51.8%      52.3%         76.7%      70.2%      71.0%       59.7%         60.1%

 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                                                                                              11
Page 12
                     BRI MICRO BUSINESS PERFORMANCE
                     Increasing Kupedes Composition and Customer Base

   Micro Loan Outstanding                                                 (IDR Tn)                      # Borrowers                                                   (in Mn)          # Borrowers per Loan Officer

                                                                                                16. 0                                                                         15. 0

   600 .0                                                                              575 .0                                                                                                600




                                              496.6 500.7                      496.2                                          14.4     14.0                  14.3                                                       528 519             533
                                                                       469.5                                          13.3                     13.7                    13.4
                                     449.6
                                                                                                14. 0

                                                                                                                               0.6      0.5                   0.6             13. 0



                                                                                                                                                                                                                 488            499                493
   500 .0                                                                              475 .0




                                                                                                                       0.7                     0.5                      0.5                  500




                             397.0                     62.5                                                    11.7           2.8                                                                         430
                                               64.3                            61.2
                                                                                                                                                              4.1
                                                                                                12. 0                                                                         11. 0




                     351.3                                             66.9                             10.5    0.8   2.8              4.7
   400 .0
                                      68.9                                             375 .0                                                  4.7                     4.7                   400
                                                                                                                                                                                                   375
            307.7                                                                               10. 0

                                                                                                         0.9                                                                  9.0




                             74.9                                                                              3.4
                     79.9            129.2 212.3 216.6                 182.8 212.3               8.0                                                                          7.0




                                                                                                         3.9
                                                                                                                                                                                             300
   300 .0                                                                              275 .0




            83.2             131.8                                                               6.0                                                                          5.0




   200 .0


                     144.7                                                             175 .0
                                                                                                                              10.9                                                           200




                                                                                                                      9.8                                     9.6
                                                                                                                                       8.8     8.5                     8.3
            155.1                                                                                4.0




                                                                                                               7.5
                                                                                                                                                                              3.0




                                   251.5 219.9 221.5                   219.8 222.7                       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     1Q24            1H23 1H24                        2019   2020   2021   2022     2023     1Q24          1H23 1H24                             2019 2020 2021 2022 2023 1Q24            1H23 1H24

                                    KUR      Kupedes     Briguna                                                            KUR      Kupedes     Briguna

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

                                                                                                                                                                                      20.0

                                                                                                                                                                                                                               18.4 18.2    17.5 18.2
 Product            2019     2020    2021    2022      2023    1Q24     1H23 1H24               Product        2019   2020    2021     2022    2023   1Q24     1H23 1H24
                                                                                                                                                                                      18.0
                                                                                                                                                                                                                        16.5
                                                                                                                                                                                      16.0
                                                                                                                                                                                                                 14.6
                                                                                                                                                                                      14.0
                                                                                                                                                                                                          12.9
                                                                                                                                                                                                   11.0
 KUR                279.5% 82.8% 50.1% 32.2% -12.6% -0.5%               -2.5% 1.3%              KUR             4.5% 31.4% 31.1% 10.8% -19.12% -15.0%           -8.7%-14.2%
                                                                                                                                                                                      12.0




                                                                                                                                                                                      10.0




                                                                                                                                                                                       8.0




 Kupedes             53.4% -6.8% -8.9% -1.9%           64.3% 30.7%      43.0% 16.1%             Kupedes         8.7%-12.8%-19.5% 2.7% 64.71% 25.9%             57.3% 13.3%             6.0




                                                                                                                                                                                       4.0




 Briguna             39.9% -4.0% -6.3% -8.0%           -6.7% -8.3%      -7.1% -8.6%             Briguna         -3.9% -9.8%-10.1%-13.6% -12.62% -13.7% -10.7%-13.7%                    2.0




                                                                                                                                                                                        -




 Total               72.0% 14.2% 13.0% 13.3%           10.4%    9.7%    10.4% 5.7%              Total           5.3% 11.4% 13.5% 7.8%           -2.2% -4.3%         3.7% -6.3%                     2019 2020 2021 2022 2023 1Q24           1H23 1H24

Bank only numbers                                                                                                                                                                                                                          12
Page 13
         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
                                                13

File

File Open PDF
Source IDX
Size1.19 MB
Published26 Aug 2024
Pages13
Characters75,401
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 Only Micro p.4

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