BBHI Bank Harda Internasional Tbk.

COMPANY REPORT : JANUARY 2019 As of 31 January 2019

Development Board Individual Index : 144.000
Industry Sector : Finance (8) Listed Shares : 4,142,587,477
Industry Sub Sector : Bank (81) Market Capitalization : 745,665,745,860
412 | 0.75T | 0.01% | 99.15%

334 | 0.19T | 0.009% | 99.33%

COMPANY HISTORY SHAREHOLDERS (December 2018)

Established Date : 21-Oct-1992 1. PT Hakimputra Perkasa 3,084,461,000 : 74.46%
Listing Date : 12-Aug-2015 (IPO Price: 125) 2. Public (<5%) 1,058,126,477 : 25.54%
Underwriter IPO :
PT Lautandhana Securindo DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT Datindo Entrycom Year Shares Dividend Cum Date Ex Date Date Date
-
BOARD OF COMMISSIONERS
1. Bernardus Dwibyantoro *) ISSUED HISTORY
2. Novita Hakim Listing Trading
3. Robertus Soedaryatmo Yosowidagdo *) No. Type of Listing Shares Date Date
*) Independent Commissioners 1. First Issue 800,000,000 12-Aug-15 12-Aug-15
2. Company Listing 2,850,000,000 12-Aug-15 12-Aug-15
BOARD OF DIRECTORS 3. Unlisted -36,500,000 12-Aug-15 12-Aug-15
1. Barlian Halim 4. Add. Listing without RI 365,000,000 26-Jul-17
2. David Fisher Kusnadi 5. Unlisted -3,650,000 26-Jul-17 26-Jul-17
3. Harry Abbas 6. Right Issue 2,574 9-Jul-18 9-Jul-18
4. Yohanes 7. Right Issue 62,134 10-Jul-18 10-Jul-18
8. Right Issue 17,362 11-Jul-18 11-Jul-18
AUDIT COMMITTEE 9. Right Issue 83,162,625 13-Jul-18 13-Jul-18
1. Bernardus Dwibyantoro 10. Right Issue 86,187,100 16-Jul-18 16-Jul-18
2. Ignatius Sri Mulyanto 11. Unlisted Shares -1,694,318 16-Jul-18 16-Jul-18
3. Slamet Agus Pramono

CORPORATE SECRETARY
Kemal S. Sindi

HEAD OFFICE
Asean Tower Floor 2-3
Jl. K.H. Samanhudi No. 10
Jakarta 10710
Phone : (021) 384-1178
Fax : (021) 384-1022; 384-1023
Homepage : www.bankbhi.co.id
Email : corsec@bankbhi.co.id
 BBHI Bank Harda Internasional Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bank Harda Internasional Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* August 2015 - January 2019 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
340 240 Aug-15 170 115 117 4,417 112,561 14,171 13
Sep-15 122 113 115 816 7,604 893 20
298 210 Oct-15 120 74 102 1,177 8,941 964 21
Nov-15 125 95 125 356 2,764 280 17
Dec-15 125 94 120 20 10,026 1,348 8
255 180

Jan-16 - - 120 - - - -
213 150
Feb-16 119 95 119 25 11 1 7
Mar-16 118 95 109 50 57 6 11
170 120
Apr-16 110 96 100 126 95 10 14
May-16 102 91 100 12 2 0.2 8
128 90 Jun-16 108 99 102 18 441 46 9
Jul-16 109 92 94 559 5,260 538 11
85 60 Aug-16 100 85 96 350 188 17 22
Sep-16 96 72 82 263 573 46 20
43 30 Oct-16 84 72 84 144 150 11 17
Nov-16 99 74 74 68 3,407 276 15
Dec-16 85 63 66 136 61,798 7,716 15
Aug-15 Aug-16 Aug-17 Aug-18
Jan-17 108 57 99 47,848 699,506 62,855 20
Feb-17 106 80 90 16,284 109,923 10,599 19
Mar-17 96 77 84 2,654 20,514 1,807 22
Closing Price*, Jakarta Composite Index (IHSG) and Apr-17 254 81 182 19,012 214,421 34,203 17
Finance Index May-17 270 166 204 16,276 178,015 38,495 19
August 2015 - January 2019 Jun-17 356 199 274 34,447 403,842 116,928 15
175% Jul-17 326 212 230 30,039 252,500 64,841 21
Aug-17 238 150 152 28,507 651,600 119,410 22
140% Sep-17 176 141 153 8,897 218,076 38,192 19
Oct-17 158 140 142 5,261 55,343 9,219 22
105% Nov-17 149 122 128 14,625 88,721 13,825 22
90.4% Dec-17 128 100 113 2,032 23,092 3,462 18
70%
Jan-18 202 102 166 8,872 103,381 17,086 22
45.8% Feb-18 266 136 204 22,583 324,497 72,144 19
35% 35.8%
Mar-18 214 170 175 6,422 72,444 14,158 21
Apr-18 230 174 177 7,933 81,891 16,211 21
-
May-18 186 153 165 6,547 38,198 6,530 20
Jun-18 187 154 158 3,055 27,663 4,862 13
-35% Jul-18 190 146 173 2,741 65,563 10,434 22
Aug-18 202 151 165 4,390 124,382 24,052 21
-70% Sep-18 220 145 189 6,809 115,818 22,862 19
Oct-18 214 167 171 2,508 28,457 5,398 23
-105% Nov-18 182 165 170 715 16,518 3,023 21
Aug 15 Aug 16 Aug 17 Aug 18 Dec-18 179 162 171 344 37,103 6,683 18

Jan-19 212 170 180 2,046 13,007 2,449 22

SHARES TRADED 2015 2016 2017 2018 Jan-19
Volume (Million Sh.) 142 72 2,916 1,036 13
Value (Billion Rp) 18 9 514 203 2
Frequency (Thou. X) 7 2 226 73 2
Days 79 149 236 240 22

Price (Rupiah)
High 170 119 356 266 212
Low 74 63 57 102 170
Close 120 66 113 171 180
Close* 123 68 116 171 180

PER (X) -9.43 44.82 44.87 -27.18 -28.61

PER Industry (X) 25.09 20.71 19.10 25.63 24.30
PBV (X) 1.16 0.64 1.03 1.62 1.69
* Adjusted price after corporate action
 BBHI Bank Harda Internasional Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Kanaka Puradiredja, Suhartono

BALANCE SHEET Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(in Million Rp, except Par Value) Assets Liabilities
Cash on Hand 13,194 14,326 1,498 14,636 2,500

Placements with Other Banks 171,253 234,945 221,686 220,100

2,000
Marketable Securities 180,165 147,078 1,717,957 119,481
Loans 1,454,447 1,379,143 - 1,716,679
1,500
Investment - - - -
Fixed Assets 33,062 31,745 32,682 33,041
1,000
Other Assets 53,197 96,724 153,640 189,325
Total Assets 2,079,034 2,058,463 2,458,824 2,446,772 500
Growth (%) -0.99% 19.45% -0.49%
-
Deposits - 1,639,358 1,945,841 1,721,752 2015 2016 2017 Sep-18
Taxes Payable 2,872 1,907 2,880 4,296
Fund Borrowings - - - -
Other Liabilities - 871 1,844 5,445 TOTAL EQUITY (Bill. Rp)
Total Liabilities 1,703,066 1,676,655 2,018,490 2,005,549
440 441
Growth (%) -1.55% 20.39% -0.64% 441

376 382

Authorized Capital 1,000,000 1,000,000 1,000,000 1,000,000 351

Paid up Capital - 365,000 401,500 401,500

Paid up Capital (Shares) - 3,650 4,015 4,015 261

Par Value - 100 100 100

Retained Earnings -31,011 -23,709 -13,148 -32,695
171

Total Equity 375,968 381,808 440,333 441,173

Growth (%) 1.55% 15.33% 0.19%
81

-9

INCOME STATEMENTS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 2015 2016 2017 Sep-18
Total Interest Income - 215,914 212,854 167,856
Growth (%) -1.42%
TOTAL INTEREST INCOME (Bill. Rp)
Interest Expenses - 121,423 115,393 89,551
216 213
Other Operating Revenue - 10,091 16,036 5,016 216

Other Operating Expenses - 85,278 97,528 101,534

168
Income from Operations - 8,212 14,126 -18,213 172

Growth (%) 72.02%

128

Non-Operating Revenues 1,541 2,667 1,171 -2,553

Income Before Tax -59,997 10,879 15,297 -20,766 84

Provision for Income Tax - 3,792 4,935 -1,219

Profit for the period - 7,087 10,362 -19,547
40

Growth (%) 46.22%

-4

2015 2016 2017 Sep-18

Period Attributable - 7,087 10,362 -19,547
Comprehensive Income - 5,625 8,651 -19,547
Comprehensive Attributable - 5,625 8,651 -19,547
PROFIT FOR THE PERIOD (Bill. Rp)

RATIOS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 10

Dividend (Rp) - - - - 7.1

10

EPS (Rp) 1.94 2.58 -4.87 4

BV (Rp) 104.61 109.67 109.88 Sep-18

DAR (X) 0.82 0.81 0.82 0.82 -2

2015 2016 2017

DER(X) 4.53 4.39 4.58 4.55
ROA (%) - 0.34 0.42 -0.80 -8

ROE (%) - 1.86 2.35 -4.43

OPM (%) 3.80 6.64 -10.85
-14

NPM (%) 3.28 4.87 -11.65 -20

Payout Ratio (%) - - - -20

Yield (%) - - - -

*US$ Rate (BI), Rp 13,794 13,436 13,548 14,929