BJTM BPD Jawa Timur Tbk.

COMPANY REPORT : JANUARY 2019 As of 31 January 2019

Main Board Individual Index : 173.256
Industry Sector : Finance (8) Listed Shares : 14,828,353,632
Industry Sub Sector : Bank (81) Market Capitalization : 11,047,123,455,840
99 | 11.0T | 0.15% | 84.19%

154 | 1.45T | 0.07% | 93.96%

COMPANY HISTORY SHAREHOLDERS (December 2018)

Established Date : 17-Aug-1961 1. Province of East Java 7,676,913,648 : 51.77%
Listing Date : 12-Jul-2012 (IPO Price: 430) 2. Public (<5%) 7,151,439,984 : 48.23%
Underwriter IPO :
PT Bahana Securities DIVIDEND ANNOUNCEMENT
PT Mandiri Sekuritas Bonus Cash Recording Payment
F/I
Securities Administration Bureau : Year Shares Dividend Cum Date Ex Date Date Date
PT Datindo Entrycom 2012 39.74 18-Apr-13 19-Apr-13 23-Apr-13 3-May-13 F
2013 40.61 28-Apr-14 29-Apr-14 2-May-14 14-May-14 F
BOARD OF COMMISSIONERS 2014 41.86 15-Apr-15 16-Apr-15 20-Apr-15 8-May-15 F
1. Akhmad Sukardi *) 2015 43.00 5-Feb-16 9-Feb-16 11-Feb-16 3-Mar-16 I
2. Budi Setiawan 2016 43.64 7-Feb-17 8-Feb-17 10-Feb-17 2-Mar-17 F
3. Candra Fajri Ananda *) 2017 44.10 27-Feb-18 28-Feb-18 2-Mar-18 22-Mar-18 F
4. Rudi Purwono *)
*) Independent Commissioners ISSUED HISTORY
Listing Trading
BOARD OF DIRECTORS No. Type of Listing Shares Date Date
1. R. Soeroso 1. First Issue 2,983,537,000 12-Jul-12 12-Jul-12
2. Ferdian Timur Satyagraha 2. Company Listing 11,784,971,132 12-Jul-12 12-Jul-12
3. Hadi Santoso 3. MESOP Phase I 28,614,200 T: 8-Aug-16 : 16-Mar-17
4. Rizyana Mirda 4. Unlisted Shares -604,500 T: 4-Oct-16 : 23-Oct-18
5. Rudie Hardiono 5. MESOP Tahap II 15,002,400 T: 3-Aug-17 : 15-Sep-17
6. Su'udi 6. MESOP Tahap I & II 13,289,800 T: 7-Aug-17 : 31-Aug-17
7. Tony Sudjiaryanto 7. MESOP II 957,000 T: 12-Feb-18 : 23-Aug-18
8. MESOP I & II 471,200 14-Mar-18 14-Mar-18
AUDIT COMMITTEE 9. MESOP II & III 1,205,900 T: 14-Aug-18 : 19-Sep-18
1. Rudi Purwon 10. MESOP III 909,500 T: 29-Aug-18 : 20-Sep-18
2. Candra Fajri Ananda
3. Akhmad Sukardi
4. Nurhadi

CORPORATE SECRETARY
Glemboh Priambodo

HEAD OFFICE
Jl. Basuki Rachmat No. 98 - 104
Surabaya - 60271
Phone : (031) 531 - 0090, 531 - 0099
Fax : (031) - 531 - 0838
Homepage : www.bankjatim.co.id
Email : [email protected]
[email protected]
 BJTM BPD Jawa Timur Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
BPD Jawa Timur Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2015 - January 2019 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
800 640 Jan-15 535 461 520 17,204 410,987 207,056 21
Feb-15 565 520 545 13,163 239,373 130,276 19
700 560 Mar-15 555 510 550 20,128 285,961 152,557 22
Apr-15 580 467 482 21,829 451,978 236,529 21
May-15 535 470 515 14,910 311,394 155,819 19
600 480
Jun-15 520 460 476 7,860 77,311 38,171 21
Jul-15 487 456 465 6,480 39,921 18,894 19
500 400
Aug-15 471 352 388 10,417 101,628 40,936 20
Sep-15 393 349 354 7,174 74,350 27,651 21
400 320
Oct-15 457 354 433 10,820 99,107 41,858 21
Nov-15 461 419 419 10,365 60,539 26,617 21
300 240 Dec-15 464 420 437 12,277 75,524 32,815 19

200 160 Jan-16 454 420 450 9,107 80,571 35,269 20

Feb-16 475 404 414 22,163 319,293 138,554 20
100 80 Mar-16 483 414 475 8,358 133,113 60,794 21
Apr-16 498 448 460 5,563 117,311 56,336 21
May-16 476 438 444 6,683 50,010 22,585 20
Jun-16 525 446 510 6,823 195,832 95,576 22
Jan-15 Jan-16 Jan-17 Jan-18 Jan-19
Jul-16 640 488 585 17,220 501,189 280,846 16
Aug-16 720 575 600 59,716 2,763,059 1,761,706 22
Sep-16 605 545 565 24,726 807,706 464,243 21
Closing Price*, Jakarta Composite Index (IHSG) and Oct-16 575 525 535 18,358 669,295 361,345 21
Finance Index Nov-16 540 476 505 23,089 418,580 210,615 22
January 2015 - January 2019 Dec-16 650 505 570 58,747 2,461,243 1,450,438 20
90%
Jan-17 655 570 615 40,664 1,297,974 802,548 21
75% Feb-17 650 540 570 32,551 836,008 497,154 19
70.0% Mar-17 700 550 690 34,140 866,583 535,960 22
60% 58.8%
Apr-17 840 645 685 43,383 933,682 676,531 17
May-17 710 635 680 22,229 344,263 233,405 20
45% Jun-17 725 655 665 20,952 327,748 225,319 15
Jul-17 680 615 630 26,911 293,495 188,485 21
Aug-17 740 625 710 33,296 480,435 331,149 22
30%
24.6% Sep-17 720 670 700 16,066 183,136 126,262 19
Oct-17 720 665 695 22,821 253,435 175,324 22
15%
Nov-17 740 680 735 14,066 208,378 148,301 22
Dec-17 740 685 710 11,078 139,222 98,693 18
-

Jan-18 790 705 780 26,003 376,073 278,217 22

-15% Feb-18 810 720 740 30,044 373,932 289,000 19
Mar-18 740 620 630 29,166 320,335 212,189 21
-30% Apr-18 715 630 715 25,693 194,844 132,370 21
Jan 15 Jan 16 Jan 17 Jan 18 Jan 19 May-18 725 685 690 13,966 141,672 98,751 20
Jun-18 740 660 680 8,423 105,203 72,958 13
Jul-18 685 630 650 16,425 118,055 76,470 22
SHARES TRADED 2015 2016 2017 2018 Jan-19 Aug-18 670 630 670 17,984 161,333 103,302 21
Volume (Million Sh.) 2,228 8,517 6,164 2,175 289 Sep-18 670 625 650 11,967 87,511 56,382 19
Value (Billion Rp) 1,109 4,938 4,039 1,516 208 Oct-18 655 600 610 16,859 94,057 58,813 23
Frequency (Thou. X) 153 261 318 230 20 Nov-18 715 610 715 21,066 129,548 86,937 21
Days 244 246 238 240 22 Dec-18 720 680 690 11,999 72,552 50,496 18

Price (Rupiah) Jan-19 755 690 745 20,409 288,634 207,585 22

High 580 720 840 810 755
Low 349 404 540 600 690
Close 437 570 710 690 745
Close* 437 570 710 690 745

PER (X) 7.30 7.64 9.17 7.24 8.77

PER Industry (X) 25.09 20.71 19.10 25.63 24.30
PBV (X) 1.04 1.21 1.36 1.26 1.30
* Adjusted price after corporate action
 BJTM BPD Jawa Timur Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Paul Hadiwinata, Hidajat, Arsono, Achmad, Suharli & Partners

BALANCE SHEET Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(in Million Rp, except Par Value) Assets Liabilities
Cash on Hand 1,888,527 2,112,006 1,709,884 1,673,588 1,913,960 75,000

Placements with Other Banks 3,325,793 3,023,916 4,945,925 8,945,755 13,347,240

60,000
Marketable Securities 3,344,110 5,502,076 3,528,397 4,742,414 7,791,445
Loans 26,194,879 27,423,746 28,353,067 30,360,407 32,694,687
45,000
Investment - - - - -
Fixed Assets 321,201 339,148 857,420 943,613 972,057
30,000
Other Assets 49,319 105,045 86,856 42,166 46,012
Total Assets 37,998,046 42,803,631 43,032,950 51,518,681 62,689,118 15,000
Growth (%) 12.65% 0.54% 19.72% 21.68%
-
Deposits 30,882,106 35,117,111 34,016,842 41,294,069 50,915,931 2014 2015 2016 2017 2018
Taxes Payable 74,472 20,626 93,025 151,000 149,441
Fund Borrowings 316,984 490,214 972,799 1,296,878 725,563
Other Liabilities 78,850 132,310 103,421 187,014 211,319 TOTAL EQUITY (Bill. Rp)
Total Liabilities 31,954,411 36,508,170 35,823,378 43,702,607 54,217,182
8,472
Growth (%) 14.25% -1.88% 21.99% 24.06% 8,472
7,816
7,210

Authorized Capital 9,000,000 9,000,000 9,000,000 9,000,000 9,000,000 6,744

6,044 6,295

Paid up Capital 3,729,421 3,729,421 3,736,264 3,736,575 3,744,534

Paid up Capital (Shares) 14,918 14,918 14,945 14,946 14,978 5,015

Par Value 250 250 250 250 250

Retained Earnings 1,804,846 2,056,672 2,443,428 2,977,508 3,577,430
3,287

Total Equity 6,043,635 6,295,461 7,209,572 7,816,074 8,471,936

Growth (%) 4.17% 14.52% 8.41% 8.39%
1,559

-169

INCOME STATEMENTS Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 2014 2015 2016 2017 2018
Total Interest Income 4,083,943 4,703,655 4,904,378 4,889,674 5,200,739
Growth (%) 15.17% 4.27% -0.30% 6.36%
TOTAL INTEREST INCOME (Bill. Rp)
Interest Expenses 1,203,004 1,579,710 1,446,372 1,404,762 1,512,632
5,201
Other Operating Revenue 372,877 339,158 349,751 371,186 413,321 4,904 4,890
5,201

4,704
Other Operating Expenses 1,902,470 2,266,204 2,356,175 2,213,291 2,395,507
4,084
Income from Operations 1,351,346 1,196,899 1,451,582 1,642,807 1,705,921 4,140

Growth (%) -11.43% 21.28% 13.17% 3.84%

3,079

Non-Operating Revenues 24,490 64,354 546 -5,866 47,777

Income Before Tax 1,375,836 1,261,253 1,452,128 1,636,941 1,753,698 2,018

Provision for Income Tax 436,752 376,750 423,912 477,571 493,390

Profit for the period 939,084 884,503 1,028,216 1,159,370 1,260,308
957

Growth (%) -5.81% 16.25% 12.76% 8.71%

-104

2014 2015 2016 2017 2018

Period Attributable 939,084 884,503 1,028,216 1,159,370 1,260,308
Comprehensive Income 939,084 884,503 1,543,254 1,159,370 1,314,422
Comprehensive Attributable 939,084 884,503 1,543,254 1,159,370 1,314,422
PROFIT FOR THE PERIOD (Bill. Rp)

RATIOS Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 1,260

1,159
Dividend (Rp) 41.86 43.00 43.64 44.10 -
1,260

1,028
EPS (Rp) 62.95 59.29 68.80 77.57 84.14 939
1,003

885
BV (Rp) 405.13 422.01 482.41 522.94 565.62
DAR (X) 0.84 0.85 0.83 0.85 0.86 746

DER(X) 5.29 5.80 4.97 5.59 6.40

ROA (%) 2.47 2.07 2.39 2.25 2.01 489

ROE (%) 15.54 14.05 14.26 14.83 14.88

OPM (%) 33.09 25.45 29.60 33.60 32.80
232

NPM (%) 22.99 18.80 20.97 23.71 24.23 -25

Payout Ratio (%) 66.50 72.52 63.43 56.85 - 2014 2015 2016 2017 2018
Yield (%) 9.10 9.84 7.66 6.21 -

*US$ Rate (BI), Rp 12,436 13,794 13,436 13,548 14,542