42
Re cap Bond Portfolio De tails, 30 June 2007 – Bank Only
State d in Rp Millions
Trading AFS
HTM Trading
AFS HTM
- FR0002 15-Jun-09
14.00 68
- -
111.406 76
- -
FR0010 15-Mar-10
13.15 -
- 1,350,000
100.000 -
- 1,350,000
FR0014 15-Nov-10
15.58 4,000
2,947 -
121.253 4,850
3,573 -
FR0015 15-Fe b -11
13.40 30,000
- -
115.810 34,743
- -
FR0016 15-Aug -11
13.45 -
30,000 -
117.287 -
35,186 -
FR0017 15-Jan-12
13.15 50,000
- -
117.259 58,630
- -
FR0019 15-Jun-13
14.25 15,000
231,028 -
125.073 18,761
288,954 -
FR0020 15-De c-13
14.28 523,538
548,491 -
126.276 661,103
692,613 -
622, 606 812, 466
1, 350, 000 778, 162
1, 020, 326 1, 350, 000
- -
VR0013 25-Jan-08
8.10 -
738,384 -
100.069 -
738,893 -
VR0017 25-Jun-11
7.83 30,000
298,270 -
99.998 29,999
298,264 -
VR0019 25-De c-14
7.83 -
5,050,000 1,114,300
99.948 -
5,047,374 1,114,300
VR0020 25-Ap r-15
8.10 -
4,100,000 391,029
99.961 -
4,098,401 391,029
VR0021 25-Nov-15
7.83 -
2,400,000 690
99.891 -
2,397,384 690
VR0022 25-Mar-16
7.83 -
692,844 6,796,813
99.898 -
692,137 6,796,813
VR0023 25-Oct-16
8.10 -
659,738 4,086,068
99.861 -
658,821 4,086,068
VR0024 25-Fe b -17
7.83 -
- 8,210,550
100.000 -
- 8,210,550
VR0025 25-Se p -17
7.83 -
- 5,210,550
100.000 -
- 5,210,550
VR0026 25-Jan-18
8.10 -
- 3,475,267
100.000 -
- 3,475,267
VR0027 25-Jul-18
8.10 -
- 3,475,267
100.000 -
- 3,475,267
VR0028 25-Aug -18
7.83 -
1,696,428 3,475,267
99.841 -
1,693,731 3,475,267
VR0029 25-Aug -19
7.83 -
5,344,421 3,475,267
99.791 -
5,333,251 3,475,267
VR0030 25-De c-19
7.83 -
- 8,016,765
100.000 -
- 8,016,765
VR0031 25-Jul-20
8.10 -
5,597,343 12,016,765
99.761 -
5,583,965 12,016,765
30, 000 26, 577, 428
59, 744, 598 29, 999
26, 542, 222 59, 744, 598
652, 606 27, 389, 894
61, 094, 598 808, 161
27, 562, 548 61, 094, 598
0. 73 30. 73
68. 54 0. 90
30. 81 68. 29
89, 137, 098 89, 465, 307
Inte re s t Rate
M tM Se rie s
Total Fair Value Fixe d Rate
Variable Rate
Sub Total Sub Total
Grand Total Total Nom inal Value
M aturity Date
Nom inal Fair Value
43
Bank Mand iri Cre d it Rating s
4 Support Rating
D Individual Rating
Stable Short Te rm Outlook
B Short Te rm Loc al Curre nc y De bt
idnAA BB-
B+ B
BB- Pos itive
Fitc h
Ba3 Subordinate d De bt
NP B
Short Te rm Fore ig n Curre nc y De bt
idAA- BB-
Long Te rm Loc al Curre nc y De bt Bank M and iri Rating s
Stable Long Te rm Loc al Curre nc y Outlook
B2 Long Te rm Bank De pos its
WR BB-
Long Te rm Fore ig n Curre nc y De bt Pos itive
Stable Long Te rm Fore ig n Curre nc y Outlook
B National Rating
D- Bank Financ ial Stre ng th
Pe findo M oody’s
SP
44
Corp orate Actions
Divid e nd Payme nt
Divid e nd Payme nt
Ne t Profit for the financial ye ar of 2006 of Rp 2,421,405,120,753.71 d istrib ute d as follows:
50 , or Rp 1,210,702,560,376.86, for the annual d ivid e nd
10 , or Rp 242,140,512,075.37, for a one -time “sp e cial d ivid e nd “
Total Divid e nd Payme nt of Rp 70.28 p e r share
Total Divid e nd p ayme nts for FY 2006 = Rp 301,684,655,575.70
Sche d ule : a. Cum Date
: June 19, 2007 b . Ex Date
: June 20, 2007 c. Payme nt Date
: June 29, 2007
45
Q2 2007 Move me nt in Cate g ory 1 and 2 Loans
70,888 145
2,995 45
6 1,608
1,636 73,749
Beg. Bal.
DG to 2 UG
from 2 DG to
NPL UG
from NPL
Net Disburs.
FX Impact
End Bal.
Cate g ory 1 Loan M ove m e nts Rp bn – Bank Only Cate g ory 2 Loan M ove m e nts Rp bn – Bank Only
73 595
682 938
1,608 1,636
16,750 15,854
Beg. Bal. Cat. 1 D G
UG to 1
D G to N PL
N PL UG
N et Collect.
FX Impact
End Bal.
46
Q2 2007 Loan De tail: Colle ctib ility b y Busine ss Unit
Loan Profile : Q2 Colle c tibility by BU - Bank Only
60.7 73.4
81.0 73.6
19.3 9.3
10.7 16.3
14.0 1.9
1.9 17.4
15.2 5.3
81.5 0.6
0.7 1.7
0.3 0.8
0.9 0.9
3.2 6.8
3.0
Corp Comm
Small Micro
Cons
5 4
3 2
1
5,000 10,000
15,000 20,000
25,000 30,000
35,000 40,000
45,000 50,000
55,000
Corp Comm
Small Micro
Cons
5 4
3 2
1
Loan Profile : Q2 Colle c tibility Rp bn by BU - Bank Only
47
NPL Loan De tail: Quarte rly b y Inte re st Days Past Due
Quarte rly D G to NPL Inte re s t DPD - Bank Only
1 ,1
8 1
1 ,1
6 1
6 ,9
1 1
,1 7
7 4
,1 6
1 ,5
5 8
1 ,3
4 1
,0 3
1 1
,6 4
4 2
3 5
7 8
3 21.0
65.5
53.0
32.8 38.3
13.5 7.1
15.9
2.8 7.1
0.5 25.1
21.1 15.9
10.2 21.0
0.3 1.2 1.1
0.8
11.4
1.1 2,000
4,000 6,000
8,000 10,000
12,000
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
0.0 12.5
25.0 37.5
50.0 62.5
75.0 Rp Value
Current 30 D ays
Quarte rly NPL Stoc k Inte re s t DPD - Bank Only Rp tn
6 ,3
3 4
1 7
,4 5
6 2
4 ,9
6 2
2 4
,1 9
3 2
6 ,2
4 8
2 6
,4 2
4 2
5 ,6
6 5
2 5
,4 1
4 1
7 ,9
6 1
6 ,5
1 7
,1 8
51.9 60.0
51.3
28.7
19.0 16.2
22.1 21.2
18.5
2.8 17.2
10.2 8.5 7.7
6.6 1.8
3.9 0.3
22.1 33.0
1.1 0.5
5,000 10,000
15,000 20,000
25,000 30,000
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
10 20
30 40
50 60
Rp Value Current
30 D ays
Exc luding M ic ro Cons um e r Loans Only
48
2 9
,5 4
2 2
3 ,9
8 7
2 1
,0 4
5 1
9 ,4
2 7
2 ,9
1 4
2 3
,8 6
2 2
,6 8
2 5
,1 2
3 2
7 ,4
2 3
2 A
d d
D e
d u
c t
2 1
A d
d D
e d
u c
t 2
2 A
d d
D e
d u
c t
2 3
A d
d D
e d
u c
t 2
4 A
d d
D e
d u
c t
2 5
A d
d D
e d
u c
t 2
6 A
d d
D e
d u
c t
Q 1
7 A
d d
D e
d u
c t
Q 2
7
Others Write-Offs
Repayments Restructuring
B alance
Rp 145 b n in loans we re re structure d in Q2 ’07
IDR b n
Othe rs includ e s p artial p ayme nts, FX imp acts, and fluctuation in Working Cap ital facilitie s
Loans by Re s truc turing Type in Q2 2007
Additional loans 1
LT loans wconvert.
option 7
Maturity extension
wother restrg 12
Maturity extension
wreduced rates
20 Maturity
extension 60
Othe r Re structuring includ e s re d uction of inte re st rate s, re sche d uling of unp aid inte re st e xte nsion of re p ayme nt p e riod
for unp aid inte re st
Re s truc ture d Loan M ove m e nt 2000 - Q2 2007
617 145
Q2 ‘07
2,398 5,573
FY ‘06
883 244
Q1 ‘07
813 391
FY ‘04
1,118 NPL Colle ctions
718 Loans Re structure d
FY ‘05 Rp b illions
49
Mfg-FB 9.7
Agri 10.5
Oth4 3.7
Trans 4.7
Bus Serv 4.9
Mfg-Text 5.8
O th 6.5
Mining 6.8
Trading 12.2
Mfg-O th 11.1
Mfg-Chem 8.9
Mfg-PP 6.8
Constr 8.2
Trading Mfg-O th
Agri Mfg-FB
Mfg-C hem C onstr
Mfg-PP Mining
O th Mfg-Text
Bus Serv Trans
O th4
Loan Portfolio Se ctor Analysis, Q2 2007
1 Non-consolid ate d num b e rs
Each se ctor 4
50
0. 8 we re s till c urre nt on inte re s t paym e nts while 11. 4 we re le s s
than 30 days ove rdue
61. 3 we re Corporate borrowe rs
57. 1 we re loans pre vious ly re s truc ture d
Larg e s t downg rade s by s e c tor:
¾
Te xtile M anufac turing
¾
Wood M anufac turing
¾
Plantations
63. 1 we re USD loans
