36
Summary PL Information – H1 ‘06 vs. H1 ‘07
144. 8
0.2
235
0.1 96
Gain from Inc re as e in Value Sale of Bonds
650. 0 0.0
15 0.0
2 Non Ope rating Inc om e
22. 8 0.3
345 0.2
281 Othe r Ope rating Expe ns e s
161. 5 2.3
3, 081 0.9
1,178 Ne t Inc om e Be fore Tax
2. 3 1.1
1, 458 1.1
1,425 G A Expe ns e s
19. 8 1.3
1, 724 1.1
1,439 Pe rs onne l Expe ns e s
1. 6 1.4
1, 856 1.4
1,826 Provis ions , Ne t
162. 6 1.6
2, 140 0.6
815 Ne t Inc om e Afte r Tax
160. 7 2.3
3, 066 0.9
1,176 Profit from Ope rations
26. 7 1.1
1, 522 0.9
1,201 Othe r Ope rating Inc om e
38. 0 5.0
6, 692 3.7
4,850 Ne t Inte re s t Inc om e
32. 9 4.2
5, 643 6.5
8,416 Inte re s t Expe ns e
7. 0 9.3
12, 335 10.2
13,266 Inte re s t Inc om e
of Av. As s e ts
Rp Billions
of Av.Asse ts
Rp Billions
YoY Chang e H1 2007
H1 2006
of Ave rag e As s e ts on an annualize d bas is prim arily pre m ium s paid unde r the blanke t g uarante e s c he m e
37
Re cap Bond sale s of Rp 30 b n in Q2 ‘07
Bond Sale s as of June 2007 Rp bn
101 43
1,852 2006
66 257
2,544 2005
18 9
150
H1 ‘07
66 1,365
32,334 2004
1,868 Re alize d
Profit
Unre alize d Profit
Bond s Sold
IDR b n
52 24,505
2003
Mark to Marke t imp acts Profit Mark to Marke t imp acts Eq uity
Nominal value
26.542 59.745
0.03 1.35
0.80 1.02
10 20
30 40
50 60
70
T rading AFS
H T M Fixed Rate
Variable Rate
Bonds by Rate Type Portfolio as of June 2007 Rp bn
1 7
7 .4
1 7
6 .9
1 5
3 .5
1 4
8 .8
1 2
2 .9
9 3
.1 9
3 .2
9 2
.5 6
.2 5
1 .4
6 4
.5 5
7 .6
5 5
.1 5
4 .0
5 9
.2 5
6 .1
5 9
.2
9 2
.3 9
2 .1
9 2
.2 9
2 .3
9 1
.0 8
9 .5
9 .6
9 .6
4 4
.0 4
3 .0
6 5
.4 7
5 .9
9 4
.4 9
9 .5
1 4
.0 1
6 .9
1 6
.9 1
5 .1
1 7
.8 4
8 .3
1 1
4 .3
1 1
7 .7
1 8
.8 1
1 6
.3 5
6 .6
6 .7
5 .6
3 6
.1 6
.5 3
3 .4
2 7
.0
20 40
60 80
100 120
140 160
180 200
220 240
260 280
Q 4
9 9
Q 4
Q 4
1 Q
4 2
Q 4
3 Q
4 4
Q 1
5 Q
2 5
Q 3
5 Q
4 5
Q 1
6 Q
2 6
Q 3
6 Q
4 6
Q 1
7 Q
2 7
Government Bonds Loans
O ther Assets
44.1 44.8
38.2 40.7
60.6 74.1
75.4
34.8 42.8
19.0 19.0
34.1 50.5
48.0
40.9 50.1
Int. from Bonds Int. from Loans
T o
ta l A
ss e
ts R
p t
n
Consolid ate d
42.6 58.1
72.5 91.9
108.9 114.1
115.9 117.5
115.9 110.7
110.7 110.4
112.2 107.9
113.1
25.5 27.5
30.4 27.5
27.8 27.4
27.9 27.8
28.1 28.4
29.3 28.4
17.0
15.4
13.3
Q 4 00 Q 4 01
Q 4 02 Q 4 03
Q 4 04 Q 1 05
Q 2 05 Q 3 05
Q 4 05 Q 1 06
Q 2 06 Q 3 06
Q 4 06 Q 1 07
Q 2 07
R W
A R
p t
n T
o ta
l C
a p
it a
l R
p t
n
3 1
.3 2
3 .4
2 6
.6 2
7 .1
2 5
.3 2
5 .2
2 5
.1
C A
R B
I M
in R
e q
C A
R f
e ll
t o
2 5
.1 o
n a
3 .1
d ro
p i
n c
a p
it a
l
39
Ad d itional Factors
Writte n-off Loans
Writte n-off Loans
Ag g re g ate of Rp 25.435 tn US 2.81 b n in writte n-off loans as of e nd -March 2007, with sig nificant re cove rie s on-g oing :
¾
2001: Rp 2.0 tn
¾
2002: Rp 1.1 tn
¾
2003: Rp 1.2 tn
¾
2004: Rp 1.08 tn
¾
2005: Rp 0.818 tn US 83.2 mn
¾
2006: Rp 3.408 tn US 378.5 mn
¾
Q1 ’07: Rp 0.242 tn US 26.5 mn
¾
Q2 ’07: Rp 0.299 tn US 33.0 mn
includ ing the write -b ack of RGM loans totaling Rp 2.336 tn
Loan Collate ral
Und e rvalue d Loan
Collate ral Und e rvalue d
Collate ral value s includ e d for p rovisioning p urp ose s on only 83 accounts, carrie d at an ave rag e of 31.5 of ap p raise d value .
40
Summary Quarte rly Balance She e t: Q2 ‘06 – Q2 ‘07
26.3 96.6
60.3 48.8
205.7 103.3
14.4 19.5
98.1 117.7
61.1 28.7
0.8 90.6
4.0 10.0
0.0 14.3
21.6 4.0
267.5
Rp tn
Q4 ‘06
63. 4 0. 4
3.8 11.1
8.4 10.3
C e rtificate s of BI
1. 9 2. 3
20.6 19.8
19.5 20.2
C urre nt Accounts w BI
36. 7 0. 5
4.1 3.6
3.3 3.0
C as h
27.4 90.3
60.1 47.9
198.3 98.8
15.5 16.5
97.8 114.3
61.1 28.6
0.9 90.6
4.6 13.2
0.0 261.0
Rp tn
Q1 ‘07
26.9 86.0
65.6 54.7
206.2 100.7
15.6 18.0
98.3 116.3
61.1 27.6
0.8 89.5
5.5 18.9
0.5 265.0
Rp tn
Q2 ‘07
12. 8 3. 0
24.4 23.9
Share holde rs ’ Equity 20. 2
9. 5 102.7
107.7
C e rtificate Tim e De p os its
39. 5 7. 2
48.8 47.0
Saving s De p os its
29. 3 6. 0
42.9 42.3
De m and De p os its
4. 7 22. 8
194.4 197.0
Total De pos its – Non-Bank 32. 9
2. 0 26.8
26.8
Non-Pe rform ing Loans
7. 9 12. 9
108.8 107.8
Loans
18. 2 1. 7
13.3 13.2
Allowance s
0. 0 6. 8
61.1 61.1
HTM
4. 6 3. 0
29.0 28.9
AFS
3. 0 9. 9
90.9 92.3
Gove rnm e nt Bonds
6. 3 11. 1
95.5 94.7
Loans – Ne t 21. 4
10. 9 82.0
