59
Summary PL
Q3 2012 Q2 2012
Q3 2011 Y-o-Y
Q-o-Q Rp Bn
of Av.Assets
Rp Bn of
Av.Assets Rp Bn
of Av.Assets
Interest Income 10,929
7.5 10,284
7.2 9,391
7.7 13.2
6.3 Interest Expense
3,654 2.5
3,599 2.5
4,058 3.3
5.1 1.5
Net Interest Income 7,275
5.0
6,685 4.7
5,333 4.4
27.0 8.8
Net Premium Income 550
0.4 571
0.4 467
0.4 26.6
3.7
Net Interest Income Premium Income 7,825
5.4
7,256 5.1
5,800 4.7
27.0 7.9
Other Non Interest Income Other Fees and Commissions
1,773 1.2
1,837 1.3
1,591 1.3
14.1 3.5
Foreign Exchange Gains – Net
247 0.2
405 0.3
169 0.1
79.5 39.1 Gain from Incr in value of sec sale of Gov.Bonds
82 0.1
134 0.1
34 0.0
15.7 na
Others 731
0.5 900
0.6 614
0.5 30.6 18.7
Total Non Interest Income 2,833
2.0
3,008 2.1
2,408 2.0
0.0 5.8
Total Operating Income 10,658
7.3 10,263
7.2 8,209
6.7 17.9
3.8 Provisions, Net
996 0.7
863 0.6
661 0.5
0.1 15.3
Personnel Expense
1,869 1.3
1,939 1.4
1,686 1.4
16.7 3.6
GA Expenses 2,071
1.4 2,004
1.4 1,611
1.3 27.2
3.3 Loss from decr in value of sec Gov Bonds
15 0.0
15 0.0
30 0.0
na na
Other Expenses 578
0.4 545
0.4 341
0.3 56.4
6.1 Total Expense
4,503 3.1
4,504 3.2
3,667 3.0
24.0 0.0
Profit from Operations 5,160
3.6 4,896
3.5 3,881
3.2 16.8
5.4 Non Operating Income
33 0.0
25 0.0
32 0.0
108.4 32.4
Net Income Before Tax 5,193
3.6 4,921
3.5 3,913
3.2 17.6
5.5 Net Income After Tax
3,973 2.7
3,744 2.6
2,850 2.3
21.2 6.1
of Average Assets on an annualized basis
60
Ministry of Finance
Market Sale Bank
Indonesia
•
BI will gradually replace their use of SBI for market operations with SUN
•
BI could buy the Recap bonds gradually and this includes potential purchases of SUN VR
•
The Ministry of Finance will consider to buyback the SUN VR
•
Potential for debt switching with a different tenor of fixed rate bonds.
•
Bundle the recap bonds with assets creating an asset backed security and sell it to the market.
•
Sell the bonds, borrowing FX and use the liquidity to increase lending.
61
Maturity Rp bn
Trading Portfolio Available for Sale
Held to Maturity
Nominal MTM
Nominal MTM
Fixed Rate Bonds 1 year
572 564
- -
97 1 - 5 year
355 379
- -
1,357 5 - 10 year
152 185
1,780 1,880
79 10 year
551 635
2,560 2,709
111 Sub Total
1,630 1,763
4,340 4,589
1,644
Variable Rate Bonds 1 year
- -
- -
- 1 - 5 year
- -
2,103 2,089
20,599 5 - 10 year
- -
49,638 46,086
1,145 10 year
- -
- -
- Sub Total
- -
48,741 48,175
21,744
T o t a l
1,630 1,763
53,081 52,764
23,388
Gov’t Bond Portfolio by Type and Maturity Rp77,915bn
Q Q
Q Q
Realized GainsLosses
on Bonds 51.43
52.54 68.86
80.39 Unrealized
GainsLosses on Bonds
31.78 19.39
22.19 12.77
Total 19.66
71.93 91.05
93.16
Q3 ’12 Gov’t Bond GainsLosses Rp bn
Mark to Market impacts Profit Mark to Market impacts Equity
Nominal value
48.18 21.74
1.76
4.59
1.64 10
20 30
40 50
60 70
Trading AFS
HTM
Fixed Rate Variable Rate
Bonds by Rate Type Portfolio as of Sept 2012Rp bn
62
Stated in Rp Millions
63
Moody’s Fitch
Outlook STABLE
Outlook POS
Long Term Rating Baa3
LT FC Issuer Default BBB-
Foreign LT Bank Deposits Baa3
LT LC Issuer Default BBB-
Local LT Bank Deposits Baa3
Subordinated Debt BB-
Senior Unsecured Debt WR
ST Issuer Default Rating F3
Bank Financial Strength D
Individual Rating CD
Foreign Currency ST Deposits P-3
Support Rating 2
Local Currency ST Deposits P-3
Sta dard Poor’s Pefindo
Outlook STABLE
Outlook STABLE
LT Foreign Issuer Credit BB+
LT General Obligation idAAA
LT Local Issuer Credit BB+
Subordinated Debt idAA+
ST Foreign Issuer Credit B
ST Local Issuer Credit B
64
Dividend Payment
Net Profit for the financial year of 2011 of Rp12,246,043,872,179.50 was distributed as follows:
• 20, or Rp2,449,208,774,435.90, for the annual dividend • Total Dividend Payment of Rp104.96 per share
Schedule : a. Cum Date:
Regular and Negotiated Market: May 15, 2012
Cash Market: May 22, 2012
b. Ex Date: Regular and Negotiated Market:
May 16, 2012 Cash Market:
May 23, 2012 c. Payment Date:
June 5, 2012 Net Profit for the financial year of 2010 of Rp9,218,297,786,087.18
was distributed as follows: • 35, or Rp3,226,404,225,130.51, for the annual dividend
• Total Dividend Payment of Rp138.27 per share • Interim dividend of Rp19.64 paid on 30 December 2010
65
2 8
8 ,7
1 6
4,325 1,783
7 30
12,243 794
2 9
9 ,2
3 3
Beg. Bal. DG to 2 UG from
2 DG to
NPL UG from
NPL Net
Disburs. FX Impact End Bal.
Category 1 Loan Movements Rp bn – Bank Only
Category 2 Loan Movements Rp bn – Bank Only
1 2
,0 5
3 4,325
1,783 785
71 149
37
1 3
,7 6
9
Beg. Bal. Cat. 1 DG UG to 1 DG to
NPL NPL UG
Net Disburs.
FX Impact End Bal.
66
Loan Profile: Q3 Collectability by Segment Bank Only
95.4 96.2
91.7 88.3
87.7 2.5
2.8 5.6
8.0 10.3
0.8 0.1
0.3 0.7
0.4 1.3
0.9 1.9
2.0 1.2
Corp Comm
Small Micro
Cons
5 4
3 2
1
123,294
89,962
32,157 14,797
39,023
2,643
1,949
1,348 4,570
820
661
335 526
10,000 20,000
30,000 40,000
50,000 60,000
70,000 80,000
90,000 100,000
110,000 120,000
Corp Comm
Small Micro
Cons Loan Profile: Q3 Collectability Rp bn by Segment
Bank Only
67
10 20
30 40
50 60
70 Current
30 Days OD
Quarterly DG to NPL Interest DPD - Bank Only
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
5 6
1 1
3 4
5 3
5 9
6 3
2 5
1 ,8
5 8
1 ,9
7 5
2 9
7 4
8 2
8 3
8 5
1 6
1 7
4 5
4 5
5 2
1 ,2
8 4
3 5
7 6
5 5
3 5
5 3
6 4
9 3
7 9
2,000 4,000
6,000 8,000
10,000 12,000
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
Q 3
7 Q
4 7
Q 1
8 Q
2 8
Q 3
8 Q
4 8
Q 1
9 Q
2 9
Q 3
9 Q
4 9
Q 1
1 Q
2 1
Q 3
1 Q
4 1
Q 1
1 1
Q 2
1 1
Q 3
1 1
Q 4
1 1
Q 1
1 2
Q 2
1 2
Q 3
1 2
Rp Value
Quarterly NPL Stock Interest DPD - Bank Only
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
7 ,1
8 1
6 ,5
1 3
,6 3
1 ,6
5 4
6 ,5
5 8
6 ,5
1 6
,5 8
6 7
,8 3
3 9
,6 7
8 7
,7 6
,0 9
9 4
,5 5
3 ,5
8 9
3 ,6
6 8
3 ,9
8 5
3 ,9
2 9
4 3
1 4
2 6
1 4
9 8
3 4
8 5
4 9
2 7
4 6
4 3
5,000 10,000
15,000 20,000
25,000 30,000
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
Q 3
7 Q
4 7
Q 1
8 Q
2 8
Q 3
8 Q
4 8
Q 1
9 Q
2 9
Q 3
9 Q
4 9
Q 1
1 Q
2 1
Q 3
1 Q
4 1
Q 1
1 1
Q 2
1 1
Q 3
1 1
Q 4
1 1
Q 1
1 2
Q 2
1 2
Rp Value
Excluding Micro Consumer Loans Only
10 20
30 40
50 60
70 Current
30 Days OD
68 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
,6 4
5 1
6 ,5
6 1
7 ,1
4 1
6 ,0
4 6
1 5
,2 7
1 1
6 ,2
7 8
1 5
,3 3
4 1
4 ,1
3 1
1 3
,6 4
6 1
3 ,5
4 6
1 3
,5 3
4 1
4 ,2
3 6
1 4
,1 7
1 3
,9 5
7
2 2
A d
d D
e d
uc t
2 3
A d
d D
e d
uc t
2 4
A d
d D
e d
uc t
2 5
A d
d D
e d
uc t
2 6
A d
d D
e d
uc t
2 7
A d
d D
e d
uc t
2 8
A d
d D
e d
uc t
2 9
A d
d D
e d
uc t
Q 1
1 A
d d
D e
d uc
t Q
2 1
A d
d D
e d
uc t
Q 3
1 A
d d
D e
d uc
t Q
4 1
A d
d D
e d
uc t
Q 1
1 1
A d
d D
e d
uc t
Q 2
1 1
A d
d D
e d
uc t
Q 3
1 1
A d
d D
e d
uc t
Q 4
1 1
A d
d D
e d
uc t
Q 1
1 2
A d
d D
e d
uc t
Q 2
1 2
A d
d D
e d
uc t
Q 3
1 2
Others Write-Offs
Repayments Restructuring
Balance
IDR bn
Others includes partial payments, FX impacts, and fluctuation in Working Capital facilities
Loans by Restructuring Type in Q3 2012
Maturity extension;
50.4
Maturity extension
wreduced rates; 5.3
Maturity extension
wother restrg;
42.3 LT loans
wconvert; 1.4
Additional loans; 0.5
Other Restructuring includes reduction of interest rates, rescheduling of unpaid interest extension of repayment period for unpaid interest
Restructured Loan Movement 2002 - 2012
Rp billions Q1
Q2 Q3
Q4 Q1
Q2 Q3
Loans Restructured
4 16
- 1,247
1,144 202
956 NPL Collections
104 143
222 931
195 164
148
69
Plantations 13
Constr 4
T rad
-Re t
8 Others
8 Plantations
Bus Serv Constr
Mfg-FB Mfg-Chem
Mining-Oil Gas Trad-Ret
Trad-Distr Trans
Utilities Mfg-Oth
Trad-Oth Others
1 Non-consolidated numbers Each sector 4
Excluding Micro Consumer Loans Only
70 3
4 5
30 Days 90 Days
31-60 Days
Trad-Ret Mfg-Text
Others Trad-Distr
Oth.Mfg Trad-Dom
Mfg-RawM
USD IDR
Consumer Invest
Program
WC
Comm Small
10 20
30 40
50 60
70 80
90 100
Collect. Int. Aging
Sector Currency
Purpose Segment
Loan Profile: Q3NPL Downgrades Only Rp379.1bn Bank Only
Excluding Micro Consumer Loans Only
Corporate, Commercial Small Business loans downgraded to NPL in
Q3 totaled Rp379.12billion. Of these loans:
85.34 were more than 90 days overdue
on interest payments
78.7 came from our Corporate portfolio
Largest downgrades by sector:
Retail Trading
Manufacturing Textile
Distribution Trading
100 were IDR loans
88.4 were Working Capital loans, 11.1 were Investment Loans
71
3 4
5
30 days 90 days
61-90 days Current
Mfg-Chem Trad-Distr
Others Trad-Ret
Trad-Dom Mfg-Oth
Mass Trans Mfg-Metal
USD IDR
Consumer Export
Invest Program
Synd WC
Comm Corp
Small
10 20
30 40
50 60
70 80
90 100
Collect. Int. Aging
Sector Currency
Purpose Segment
Loan Profile: Q3 Non-Performing Loans Only Rp4,644Bn Bank Only
Excluding Micro Consumer Loans Only
19.6 remain current on interest
payments and an additional 1.7 are less than 90 days overdue
58.2 are to Corporate customers
64.2 are Working Capital loans and
26.0 are Investment loans
Primary sectors are:
Chemical Manufacturing
Distribution Trading
Retail Trading
72.9 are Rp loans
25.8 are Cat. 3 5.0 are Cat. 4
Corporate, Commercial Small Business NPLs totaled Rp4,644 Billion in
Q3. Of these NPLs in Q3:
72
Comm Corp
Small
30 Days 1 Day
31-60 Days 61+ Days
Current
Trad-Ret Mfg-Text
Others Mfg-Oth
Trad-Distr Mfg-FB
Plantations Bus Serv
Mfg-PP
USD IDR
Consumer Export
Program WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Segment Days Aging
Sector Currency
Purpose Origin Year
Loan Profile: Q3 Downgrades to Cat 2 Only Rp2,164Bn Bank Only
Excluding Micro Consumer Loans Only
Rp2,164 Billion in Corporate, Commercial Small
Business loans were downgraded to Category 2 in Q3. Of the Special
Mention Loans downgraded:
51.7 are for Small Business 35.6 are to Commercial customers
20.3 are current 0.9 are 1 day
overdue in interest payments
Primary sectors downgraded are:
Retail Trading
Textile Manufacturing
Trade Distribution
83.6 are Rupiah loans
73.8 are Working Capital loans
73
Comm Corp
Small
30 days 1 day
31-60 days 61+ days
Current
Mfg-Text Trad-Ret
Trad-Oth Mfg-Oth
Mfg-NonM Constr
Export Mining
Agri Mfg-Chem
Trans
USD IDR
Invest Synd
WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Segment Days Aging
Sector Currency
Purpose Origin Year
Loan Profile: Q3 Category 2 Loans Only Rp7,851bn Bank Only
Excluding Micro Consumer Loans Only
Rp7,851 billion in Corporate, Commercial Small
Business loans were in Category 2 in Q3. Of these Special Mention loans:
41.5 are to Corporate customers
45.9 are current or 1 day
overdue, with an additional 39.2 less than 30 days overdue
Primary sectors in Category 2 are:
Textile Manufacturing
Retail Trading
Non Metal Manufacturing
70.3 are IDR loans
57.1 are Working Capital loans
70.8 were Category 2 in Q2 12
74
1 2
Corp Small
Trad-Ret Mfg-Metal
Mfg-FB Agri
Mfg-Chem Others
Constr
FX IDR
Invest Program
Synd WC
2004 2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Segment
Sector Currency
Purpose Origin Year
Loan Profile: Q3 Upgrades to PL Rp33.5 bn Bank Only
Excluding Micro Consumer Loans Only
Corporate, Commercial Small Business loans upgraded to PL in Q2
totaled Rp33.5bn. Of these loans:
45.3 were to Corporate borrowers
99.9 originated later than 2004
Largest upgrades by sector:
Retail Trading
Raw Metal Manufacturing
Food Beverage Manufacturing
54.7 were IDR loans
49.2 were Working Capital loans
75
1 2
Comm Corp
Small
Others Plantations
Mfg-Oth
Bus Serv
Mfg-FB Mining
Trad-Ret Trad-Distr
Trans
Mfg-Chem Utilities
USD IDR
Consumer Employee
Invest Program
Synd WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Segment
Sector Currency
Purpose Origin Year
Loan Profile: Q3 Performing Loans Only Rp253,26bn Bank Only
Excluding Micro Consumer Loans Only
Rp253,26bn in Corporate, Commercial Small Business loans were
performing in Q3. Of these performing loans:
49.9 are to Corporate customers
36.6 are to Commercial customers
90.0 originated since 2005
Primary sectors are:
Plantations
Business Service
FB Manufacturing
82.4 are Rupiah loans
50.1 are Working Capital loans, 39.5 are Investment loans
76
1 2
3 4
5
30 days 61+ days
Current
Mfg-Chem Others
Mfg-Text Mfg-Oth
Mfg-PP Trading
Mfg-NonM Plantations
USD IDR
Invest Synd
WC
Comm Corp
Small
10 20
30 40
50 60
70 80
90 100
Collect. int Aging
Sector Currency
Purpose Segment
Loan Profile: Q3 Restructured Loans Only Rp13,96bn Bank Only
Of the remaining Rp13,96 billion in restructured Corporate, Commercial
Small Business loans in Q3 :
Excluding Micro Consumer Loans Only
92.5 are performing
79.2 of Restructured Loans are
current in interest payments
Primary sectors are:
Manufacturing •
Chemicals •
Textiles •
Pulp Paper
Trading
55.8 are Rupiah loans
60.2 are Working Capital loans
83.0 are to Corporate customers
3.5 deteriorated in collectability
0.2 showed improved collectability
77
95.4 are performing loans, with
2.5 in Category 2
51.7 of Category 2 loans are
current in interest payments
Primary sectors in Corporate are:
Plantations
Food Beverage Mfg
Trading
Business Services
75.0 are Rupiah loans
46.5 are Investment loans; 41.0
are Working Capital loans
Loan Profile: Q2 Corporate Loans Only Rp129,254bn Bank Only
Rp129,294billion in loans were in the Corporate portfolio in Q2. Of the
Corporate Loans in Q3:
1 2
3 5
30 Days 61+ Days
Current
Plantations Mfg-FB
Others Trading
Bus Serv Electricity
Oth.Mfg Mining-Oil
Gas Mfg-Chem
Comm
USD IDR
Export Invest
Synd WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Cat. 2 Int. Aging Sector Currency
Purpose Origin Year
78
1 2
5
30 Days 1 Day
31-60 Days 61+ Days
Current
Oth.Mfg Others
Bus Serv Trad-Distr
Plantations Mfg-Chem
Oth.Trading Mass Trans
Mfg-Metal Mining
Mfg-FB
USD IDR
Consumer Export
Invest Synd
WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Cat. 2 Int. Aging Sector Currency
Purpose Origin Year
96.1 are performing loans, with
2.8 in Category 2
61.2 of Category 2 loans are
current in interest payments
Primary sectors in Commercial are:
Other Manufacturing
Business Service
Distribution Trading
Plantations
85.7 are Rupiah loans
54.2 are Working Capital
loans, 37.2 are Investment loans
Loan Profile: Q3 Commercial Loans Only Rp93,569bn Bank Only
Rp93,569 billion in loans were in the Commercial portfolio in Q3. Of the
Commercial Loans in Q3:
79
1 2
3 5
30 Days 1 Day
31-60 Days 61+ Days
Current
Trad-Ret Trad-Distr
Plantations Mfg
Bus Serv Others
Oth.Trad Constr
IDR
Consumer Export
Invest Program
WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Cat. 2 int. Aging Sector Currency
Purpose Origin Year
91.7 are performing loans, with
5.6 in Category 2
15.4 of Category 2 loans are
current in interest payments
Primary sectors in Small Business
are:
Retail Trading
Distribution
Plantations
99.8 are Rupiah loans
76.9 are Working Capital loans
Loan Profile: Q3 Small Business Loans Only Rp35,086bn Bank Only
Rp35,086 billion in loans were in the Small Business portfolio in Q3 Of the
Small Business Loans in Q3:
Excluding Micro Consumer Loans Only
80
1 2
4
5
30 days
1 day
31-60 days 61+ days
Current
Others Plantations
Oth.Mfg Bus Serv
Mfg-FB Trad-Ret
Trad-Distr Trans
Mfg-Chem Electricity
Comm Corp
Small
Consumer Invest
Synd WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Cat. 2 Int. Aging Sector Segment
Purpose Origin Year
95.8 are performing loans, with
2.6 in Category 2
69.7 of Category 2 loans are
current in interest payments
Primary sectors in Rupiah loans are:
Plantations
Other Manufacturing
Business Services
Food Beverage Mfg
45.7 are Corporate loans
55.4 are Working Capital
loans, 36.5 Investment loans
Loan Profile: Q3 Rupiah Loans Only Rp212,182bn Bank Only
Rp212,182 billion in loans were Rupiah denominated in Q3 Of the Rupiah
Loans in Q3:
Excluding Micro Consumer Loans Only
81
1 2
5
30 days
1 day
31-60 days 61+ days
Current
Mining-Oil Gas
Oth.Mfg Mining-Coal
Plantations Trading
Mfg-Chem Bus Serv
Mass Trans Utilities
Comm Corp
Small
Employee Export
Invest Synd
WC
2000 2004
2000-2004
10 20
30 40
50 60
70 80
90 100
Collect. Cat. 2 Int. Aging Sector Segment
Purpose Origin Year
92.1 are performing loans
65.1 of Category 2 loans are
current in interest payments
Primary sectors in FX loans are:
Mining Oil Gas
Other Manufacturing
Mining - Coal
Plantations
71.6 are Corporate loans
49.4 are Investment loans ; 25.2
are Working Capital loans
Loan Profile: Q3 FX Loans Only Rp45,727bn Bank Only Rp45,727 billion in loans were FX
denominated in Q3. Of the FX Loans in Q3:
Excluding Micro Consumer Loans Only
82
Mandiri Credit Card Delinquency Rates
75.6
62.6 59.1
53.8 46.4
56.6 69.7
68.1 81.6
93.4 87.9
95.8 105.8
104.8 101.8
100.2 106.1
32.6 40.8
37.5 37.1
29.7 28.6
43.5 45.7
57.3 53.5
63.0 65.6
65.5 63.8
61.5 59.2
64.9
6.9 8.8
13.9 14.5
17.6 16.9
24.4 23.6
36.0
10.8 13.1
12.5 15.0
15.4 17.9
19.7
Q 4
5 Q
4 6
Q 1
7 Q
2 7
Q 3
7 Q
4 7
Q 1
8 Q
2 8
Q 3
8 Q
4 8
Q 1
9 Q
2 9
Q 3
9 Q
4 9
Q 1
1 Q
2 1
Q 3
1 Q
4 1
Q 1
1 1
Q 2
1 1
Q 3
1 1
Q 4
1 1
Q 1
1 2
Q 2
1 2
Q 3
1 2
NPLs 90+DPD Write-Offs
Recoveries
Quarterly Charge-offs, NPLs Recoveries Rp Bn
10.2 8.8
6.7 5.4
4.2 5.2
4.8 5.3
5.2 5.7
5.4 5.1
4.7 5.0
4.8 4.6
5.3 4.3
3.5 2.8
2.2 2.5
2.5 2.7
2.6 2.7
3.0 2.82.6
2.32.4 2.4
2.2 5.0
4.8 3.9
3.3 2.4
2.4 2.2 2.2
2.1 2.2 2.2
2.22.3 2.2
2.0 2.4 2.5
2.0 1.8
1.3 1.2
1.1 1.1
1.0 1.1
1.1 1.1 1.1
1.1 1.0
Q 4
5 Q
4 6
Q 1
7 Q
2 7
Q 3
7 Q
4 7
Q 1
8 Q
2 8
Q 3
8 Q
4 8
Q 1
9 Q
2 9
Q 3
9 Q
4 9
Q 1
1 Q
2 1
Q 3
1 Q
4 1
Q 1
1 1
Q 2
1 1
Q 3
1 1
Q 4
1 1
Q 1
1 2
Q 2
1 2
Q 3
1 2
30 DPD - Rp 90 DPD - Rp
30 DPD - Cards 90 DPD - Cards
St a
ff in
g an
d D
is tr
ib u
ti o
n N
e tw
o rk
G ro
w th
17,204 17,735
18,397 19,693
21,192 21,062
21,631 22,408
22,909 23,445
24,282 24,954
25,236 25,706
26,327 27,305
27,907 28,183
28,153 28,518
2001 2002
2003 2004
2005 2006
2007 2008
2009 Q110
Q210 Q310
Q410 Q111
Q211 Q311
Q411 Q112
Q212 Q312
635 687
730 789
909 924
956 1,027
1,095 1,108
1,180 1,296
1,370 1,381
1,442 1,526
1,537 1,548
1,643 1,733
2001 2002
2003 2004
2005 2006
2007 2008
2009 Q110
Q210 Q310
Q410 Q111
Q211 Q311
Q411 Q112
Q212 Q312
3,160 4,000
4,716 5,537
6,025 6,265
7,041 7,851
12,666 14,165
14,359 14,822
18,321 18,581
18,939 21,478
22,794 23,602
28,309 31,139
2001 2002
2003 2004
2005 2006
2007 2008
2009 Q110
Q210 Q310
Q410 Q111
Q211 Q311
Q411 Q112
Q212 Q312
1,184 1,559
2,022 2,470
2,560 2,800
3,186 4,120
4,996 4,997
5,224 5,495
6,496 6,505
8,480 8,993
8,996 8,996
10,361 10,466
2001 2002
2003 2004
2005 2006
2007 2008
2009 Q1
… Q2
… Q3
… Q4
… Q1
… Q2
… Q3
… Q4
… Q1
… Q2
… Q3
…
Em ploy
ees
D om
es tic
Branc h
N et
w ork
A T
M N
et w
ork
A T
M -Link
N et
w ork
Lo an
g ro
w th
, q
u al
it y
p ro
vi si
o n
in g
r e
lat iv
e t
o p
e e
rs
B an
k O
n ly
, A
s o
f Ju
n e
2 1
2
315 215
204 108
100 92
90 88
86 37
BCA BRI
Mandiri CIMB Niaga
Permata BNI
Danamon Panin
BII BTN
Rati o
of Prov
is ions
to NPL
306,833 304,806
225,956 173,527
130,171 90,524
83,098 79,284
68,856 67,145
Mandiri BRI
BCA BNI
CIMB Niaga Danamon
Panin Permata
BII BTN
T otal
Loans Rp
bn
41.4 39.5
