2.0 1.8
1.9 1.8 2.2 2.3
2.6
1.2 1.2 1.4
1.7 2.1 2.1
2.3
0.4 0.2 0.2 0.3
0.5 0.7 0.8
0.4 0.2
0.6 0.5 0.5 0.7 0.6
- 0.5
1.0 1.5
2.0 2.5
3.0 Gross NPL
Net NPL 551
527 593
575 701 699
754
508 480
534 648
603 621
786
373 368 403 406
516 587
679
324 334
441 557
728 796
962
20 40
60 80
100 120
140 160
180
- 200
400 600
800 1,000
1,200
R p
b n
Credit Provision LHS Absolute NPL LHS
Coverage Ratio RHS
Gross NPL Bank
2Q ‘12
2Q ’13
YoY Write Off
Rp bn Konsumer
0.10 0.11
0.01 2
Mikro 3.8
6.9 3.1
79
Komersial 5.2
7.2 2.0
63
KPR 0.5
3.0 2.5
-
Total 1.4
2.3 0.90
144
16
13 12 7
8 9
6 7
4 4
5 4
4 4
4 32 33
34 37
42 47
61 52
39 43 44
54 53 62
51 51 56 54
46 46 28
42 51 45
44 32
28 19
4 4
3 1
2 2
4 2
5 7
7 9
14 16
10 20
30 40
50 60
70 80
90 100
S p
e ci
a l
M e
n ti
o n
C o
n tr
ib u
ti o
n Consumer
Micro Commercial
Mortgage
26 25 24 21 33 25 28 19 37 37 51 46 67 63 67 68 109 95
147 195 247 278
332 344 524 570
790 997
105 103 182
138 159
190 113 224
438 365
516 339
420 304
8 8 8
3 7
7 15 9
44 60
88 96
210 254
- 0.5
1.0 1.5
2.0 2.5
3.0 3.5
4.0 4.5
- 200
400 600
800 1,000
1,200 1,400
1,600 1,800
S p
e ci
a l
M e
n ti
o n
T o
ta l
L o
a n
s
A b
so lu
te S
p e
ci a
l M
e n
ti o
n L
o a
n s
R p
b n
Consumer LHS Micro LHS
Commercial LHS Mortgage LHS
to Loans RHS
17
6 6 5 5 4 4 3 7 7 5 5 4 4
3 9
11 15 14 15 17 22
24 34
31 36
26 36 39
84 81 78 79 79 78
73 65
59 63 53
64 51 49
2 2
2 2 2 2
2 4 1
6 7 9 9
10 20
30 40
50 60
70 80
90 100
N P
L C
o n
tr ib
u ti
o n
Consumer Micro
Commercial Mortgage
21 23 20 19 22 24 24 23 22 22 27 29 30 29 34 39 62 58
75 98 149
78 114 137
201 186 289
378 312 299
313 320 409
455 495
211 196
277 297
464 408
467
6 7 8 9
10 10
11
12 2
5 32
48 68
87
- 0.5
1.0 1.5
2.0 2.5
3.0
- 200
400 600
800 1,000
1,200
N e
t P
e rf
o rm
in g
L o
a n
T o
ta l
L o
a n
s
A b
so lu
te N
e t
P e
rf o
rm in
g L
o a
n s
R p
b n
Consumer LHS Micro LHS
Commercial LHS Mortgage LHS
to Loans RHS
Non Performing Loans
18
Placement to Bank Indonesia
10.1 Interbank
Placement 3.2
Marketable Securities
17.4
Loans 67.9
Others 1.3
Time Deposit,
26.6
Savings Account, 7.6
Current Account,
17.4 Interbank
Lending, 7.2 Bonds, 2.4
Analisa Imbal Hasil
19
Asset Yield 2Q ‘12
2Q ’13
Placement to Bank Indonesia
4.0 3.9
Interbank Placement 3.1
2.8 Securities
4.7 4.8
Loans Yield 19.1
17.0 Others
0.2 0.0
Cost of Fund 2Q ‘12
2Q ‘13
Interbank Liabilities 4.3
4.7 Securities
11.6 11.0
Deposits From Customers 5.3
4.4
Current Account 2.2
2.1 Time Deposit
6.9 6.4
Savings Account 2.3
1.9 Loans received
0.1 0.0
42 41 40 24
58 48 45
25 40
47 49 26
52 51 39 42 42
54 26
34 37
50 41
34 32 49
26 29 19 17 18
22 16 19 18
25 19 19 19
24 22 20
10 20
30 40
50 60
70 80
90 100
Fu n
d in
g P
ro p
o rt
io n
Government Corporate
Retail
89 87 86 84 84 83 82 82 82
80 79 77 76 75
10 11 12 12 13 14 15 15 15
16 18 19 20 21
1 1
2 3
3 3
3 2
2 3
3 2
2 2
1 1
1 1
2 2
10 20
30 40
50 60
70 80
90 100
L e
n d
in g
P ro
p o
rt io
n Consumer
Micro Commercial
Mortgage
Basis Nasabah Mikro Tumbuh Cepat Strategi Funding Berhasil Baik
20
21
Aktiva Tertimbang
Menurut Resiko ATMR
2Q ‘12
2Q ’13
YoY
Total ATMR 25,235
30,392 20.4
Risiko Kredit 19,759
23,126 17.0
Risiko Operasional 5,191
6,254 20.5
Risiko Pasar 284
1,011 255.7
ATMRTotal Aktiva 42.9
43.9 1.0