4Q22 - Analyst Meeting Long Form
4Q22 - Analyst Meeting Long Form
Results Presentation
Jakarta, 31 January 2023
Table of Contents
List of Contents Page
Introduction 3 – 9
Management Highlights 10 – 22
Risk Management 36 – 42
Super Platform 50 – 54
Smart Branch 55 – 61
Subsidiaries Performance 62 – 67
Appendix 75 – 101
2 |
Share Price Performance & Ownership
BMRI Historical Share Price Performance Versus JCI BMRI Share Performance Versus JCI – YTD Trend
50% BMRI share price YoY JCI performance YoY 60% BMRI JCI
41%
40%
50%
30% 41%
40%
20%
30%
11% 10%
10%
4% 4% 20%
2%
0%
10%
-3%
-10% -5% 4%
-8% 0%
December 2021 December 2022 BMRI 2021A 2022A 2023E* 2024E* 5y avg. 10y avg.
No Shareholder
Number of Shares % Number of Shares %
Net Profit (Rp Bn) 28,028 41,171 44,649 49,224
1 Government of RI 24,266,666,667 52.0% 24,266,666,667 52.0%
Net Profit YoY Growth (%) 67% 47% 13% 10%
2 INA 3,733,333,333 8.0% 3,733,333,333 8.0%
ROA – After Tax (%) 1.72 2.21 2.26 2.32 1.89 2.02
3 Local Institutions 3,521,500,252 7.5% 2,537,353,862 5.4%
ROE – After Tax (%) 13.5 18.08 18.53 18.83 13.89 15.47
4 Local Retail 600,755,671 1.3% 504,795,009 1.1%
P/E (x) 11.7 11.3 9.70 8.80 13.46 13.83
5 Foreign 14,544,410,743 31.2% 15,603,038,295 33.4% P/B (x) 1.62 1.84 1.74 1.60 1.73 1.91
TOTAL 46,666,666,666 100.0% 46,666,666,666 100.0% Dividend Yield (%) 5.1 4.5 5.55 6.04
*Bloomberg consensus
3 |
Bank Mandiri Group – Investment Thesis
4 |
Direct Beneficiary to Structural Growth in Indonesia
Government Consumption
-2,9% Private Wholesale,
Consumption
The passing of Omnibus Law will promote more
50,8% Retail,
5,4% 26,8% investments and job creations
3Q22 GDP
5.72%
Investment
Non Profit 5,0% Rising middle income class is the main driver for
Institutions 6,1%
Subsidiaries, structural shift in domestic consumption
22,4%
Net Export -1,3%
150,00% 124,6%
101,4%
100,00%
95,2% 94,7% The Bank’s dominant share in wholesale and retail
46,0% captures almost the entire spectrum of Indonesia
50,00% 31,7% 30,4% economic drivers
0,00%
Singapore Vietnam Malaysia Thailand Cambodia Philippines Indonesia Brunei
5 |
One-stop Solution For Diverse Customers’ Needs
SAVE
OPERATIONAL FUND
Savings accounts, Time Deposit,
Current Account, Savings accounts,
Mandiri Plan Saving, Pension Savings,
Time Deposit
Student Savings, Digital Savings
BUSINESS EXPANSION
Corporate Card, Working Capital, BORROW
Investment Loan, Digital lending, SME loans, Credit Card, Mortgage, Auto
Syndication Loan, Salary Based Loan (KSM)
INVESTMENT BANKING
Equity & Debt Underwriting, Sharia WEALTH MANAGEMENT
Financing, Corporate Finance & Advisory Mutual Funds, Stocks and Bond Trading
6 |
“All-Rounder Ecosystem Bank” Empowered By Digital Innovations
Market Leader In
Wholesale Business ESG
Bank Mandiri is the largest Bank Mandiri continuously supports and
Wholesale Bank in Indonesia promotes sustainable banking practices, good
with unique access to its governance and bring significant positive
ecosystem value chain impact to society in general through our ESG
initiatives
>35Mn
Deposit
Customers Venturing Into The
Open Ecosystem
~248,000
7.2Mn Through progressive transformation,
EDCs
Unique & Captive Ecosystem Active Prepaid Bank Mandiri has embarked into a digital
Cards journey, continuously offering Digital
Innovations & Superior Digital Solutions
Strong multi-years relationship with the 400+ to customers and business partners
Wholesale corporates and our large pool partners Unique & Captive
of customers provide us access to High Ecosystem 5.3mn
Payroll
We have launched our Super App Livin’
Value Captive Ecosystem By Mandiri and Super Platform Kopra,
~30Mn Accounts
Debit both of which have contributed
Cards significantly to our financial performance
Financial Services
7 |
Securing Dominance Through Progressive Transformation
Mandiri’s Transformation
is on its way, stay tuned!
Transforming HC
UPSKILLING
Upgrade Human Capital
Branch of the future capability
Hybrid Branch
Semi assisted Branch with
tech digital feature
8 |
Respectable and Sustainable Financial Metrics
CAGR/
Consolidated Financial Snapshot 2017 2018 2019 2020 2021 2022 YoY Change
‘17-’22
PATMI (Rp Tn) (a) 20.6 25.0 27.5 16.8 28.0 41.2 46.89% 14.85%
ROE – after tax (%) 12.90 14.43 14.02 9.20 13.48 18.08 4.60ppt 5.18ppt
ROA – after tax (%) 1.91 2.15 2.18 1.17 1.72 2.21 0.50ppt 0.30ppt
Loan (Rp Tn) 730 820 907 965 1,050 1,202 14.48% 10.49%
Provision Expense (Rp Tn) 16.0 14.2 12.1 24.9 19.5 16.1 -17.50% 0.15%
NIM (%) 5.87 5.74 5.56 5.10 5.09 5.47 0.38ppt -0.40ppt
CoC (%) 2.30 1.80 1.40 2.47 2.05 1.44 -0.62ppt -0.88ppt
NPL (%) (b) 3.46 2.75 2.33 3.10 2.72 1.92 -0.80ppt -1.58ppt
NPL Coverage (%) (b) 135 143 144 221 243 285 41.77ppt 150.25ppt
LAR excluding Covid Restru (%) (b) 10.9 9.4 9.1 10.0 10.3 8.1 -2.21ppt -2.80ppt
LAR including Covid Restru (%) (b) N/A N/A N/A 21.3 17.4 11.7 -5.69ppt N/A
Income fr. Livin’, SMS+Internet Banking (Rp Bn) N/A 526 808 964 1,432 1,737 21.25% 34.80% (c)
9 |
Management Highlight
Mandiri Spending Index Analysis and Macroeconomic Outlook
Mandiri Spending Index (MSI) Trend Macro Assumptions
161,1 159,9
160,0
143,3 147,8
140,0 Inflation
125,0
5,95%
5,51%
120,0 113,8 4,35%
3,60%
2,64%
100,0 1,60% 1,87%
1,33%
94,2
80,0
73,3
68,3
60,0
58,0
40,0 Large scale social Large scale social Large scale social Activity Restriction
BI 7-Days Repo Rate
5,75%
restriction restriction restriction Omicron variant
6,00%
5,50%
Emergency 1 Emergency 2 Emergency 3/Delta 5,50%
20,0 5,00%
4,50%
4,25%
4,00%
Note: Mandiri Spending Index Tracks Bank Mandiri’s Customer Spending Data Through Debit Cards, Credit Cards,
Prepaid Cards, and Other Digital Transaction Channel 11 |
Positive Results Driven By Various Strategic Initiatives
Consolidated
Establishing Strong Foundation … … and Achieve Real Results Over Past Couple of Years
Loan (Rp Tn) Loan Market Share CASA (Rp Tn) CASA Market Share Asset (Rp Tn) Asset Market Share
Utilizing data
analytics Sustainable
and digital marketing
Business through ESG
Initiatives
ROA ROE CAR
18,1%
Comprehensive KPI Loan Follow 25,7% 25,2%
23,2% 23,9%
and Reward Management Transaction Strategy 13,6% 13,5%
2,21%
2,08% 20,8% 19,6% 19,6% 19,7%
1,72%
9,0%
Strengthening our Corporate 1,89% 2,00%
13,5% 13,7%
Develop Strategic 1,17%
Culture and “Aggressive But 1,45% 10,2%
Workforce Program 1,18%
Prudent” Gesture as foundation 8,3%
13 |
4Q 2022: Strengths And Challenges To Be Addressed
KEY STRENGTHS KEY CHALLENGES TO BE ADDRESSED
14 |
Solid Consolidated Performance Across Earnings Drivers In 2022
24,68%
21,63% 20,31%
14,48% 15,47% 17,20%
9,01% 8,38%
Loans CASA Assets Net Interest Non Interest Revenue Operating Expense PPOP PATMI (Profit After
Income Income Tax & Minority
Interest)
13,48%
+4bps +38bps
7,05% 7,09% -18bps +34bps
5,47% -61bps +49bps
-32bps 5,09%
3,55% 3,89%
2,85% 2,67% 2,21%
1,71% 2,05% 1,44% 1,72%
1,39%
Loan Yield CoF Deposit NIM Cost to Asset PPOP to Asset CoC ROA ROE
(Bank-only) After tax After Tax
15 |
Loan Grew Positively In 2022 Driven By Our Ecosystem Value Chain Strategy
Loan Growth Accelerated Across Most Segments
-0,8%
Mortgage Corporate SME BMRI Bank- Commercial Payroll Loan Auto Loan Credit Card KUM KUR Mantap BSI BMRI Consol.
only (normal micro) (subsidized
% to total consolidated loans in December 2022 micro)
Retail Loans New Booking Improved in 2022 (Rp Tn) Value Chain Ecosystem Growth Showing Positive Trend (Rp Tn)
SME KUM KUR Payroll Loan Mortgage Auto
2021 (Rp Tn) 2022 (Rp Tn)
▲19.2%
YoY
83,2
183 ▲18.9% 69,8
YoY
147 23 ▲20.2%
120 13 YoY
19 37 ▲16.8% 40,1
99 10 YoY 32,8 33,7
21 28
9 12 40 ▲18.9% 27,3
11 6
12 YoY
25 35 11
11 25 7 8,1 9,4
6
42 38 47 58 0,7 0,8
2019 2020 2021 2022 Micro Loans Consumer Loans SME Loans Payroll Loans Total Retail Loans
(KUM + KUR) from Value Chain
Note: Value Chain data above uses average balance loan figure 16 |
Improving NIM while maintaining ample liquidity
NIM Performance vs LDR Trend (%) Bank-Only QTD Yield of Loans and Cost of Fund Deposits Spread (%)
7,00
Consol. LDR YTD Consol. NIM Yield of Loans - Cost of Fund Deposits Spread
6,50
6,14
6,02
6,00
5,74
5,74 5,63
5,50
5,00
5,47
4,80
4,50
97,52
5,42 5,47
5,31 5,37
85,71
5,09 5,12 5,16
5,01 5,06
80,19 4,73
80,81
17 |
Improvement In Asset Quality Supported By Lower NPL Formation
NPL Formation (NPL Downgrades) (Rp Tn) NPL Ratio By Segment
2,7%
12,00%
2,4%
20,4
1,5%
8,00%
17,0
15,5 15,8
13,6 6,00%
4,92%
4,00%
3,33%
2,00% 1,92%
1,82%
1,04%
0,90%
0,90%
0,00%
2018 2019 2020 2021 2022
18 |
Recurring Fees More Than Offset The Cyclical Weakness Of Non-Recurring Income
Consolidated Non-Interest Income Composition (% to total Non-II) Consolidated Non-Interest Income Trend (Rp Tn)
45,0
100%
9.0%
8% 9%
13% 14% 11%
9.0%
90% 40,0
24% 21% 30% 24% 28% 6,8 5,8 8,8 7,9 9,8
0% 0,0
FY18 FY19 FY20 FY21 FY22 FY18 FY19 FY20 FY21 FY22
19 |
Better Cost Efficiency for Mandiri and Our Subsidiaries
Cost to Income Ratio: Bank-Only vs. Subsidiaries vs. Consolidated Cost to Asset Ratio: Bank-Only vs. Subsidiaries vs. Consolidated
60,26% 5,29%
60,0%
58,66%
4,94%
55,72% 56,12%
55,0%
53,98%
4,27% 4,33%
4,22%
50,0%
47,55%
45,87%
45,23%
45,0%
43,93% 3,12%
3,04%
44,6% 42,42%
2,89% 2,85%
42,4% 2,67%
42,0%
40,0%
2,79%
40,4% 2,72%
2,54%
38,2% 2,47%
35,0%
2,22%
FY18 FY19 FY20 FY21 FY22 FY18 FY19 FY20 FY21 FY22
20 |
Continuously Offering Innovations To Customers Through Our Super App Livin’,
Wholesale Super Platform KOPRA And Smart Branches
As of Dec-2022
21 |
Bank Mandiri Consolidated 2023 Guidance
Credit Cost
1.3–1.5% Lower CoC Drivers:
• Improvement in asset quality
• Ample coverage ratio
• Stable macro environment
22 |
Financial & Operation
A More Optimized Balance Sheet
Consolidated
Balance Sheet Summary (Rp Bn) Dec-21 Sep-22 Dec-22 QoQ YoY
Cash and Placement with BI & Other Banks 196,199 180,000 277,696 54.28% 41.54%
Receivables (Acceptances & Others) 39,572 41,102 45,575 10.88% 15.17%
Gov't Bonds & Marketable Securities 414,475 418,718 423,718 1.19% 2.23%
Loans 1,050,157 1,167,518 1,202,230 2.97% 14.48%
Loan Provisions (69,194) (69,569) (65,362) -6.05% -5.54%
Other Provisions (3,409) (3,565) (3,485) -2.27% 2.22%
Fixed & Other Assets 97,811 105,134 112,173 6.70% 14.68%
Total Assets 1,725,611 1,839,336 1,992,545 8.33% 15.47%
CASA: 899,926 949,165 1,094,554 15.32% 21.63%
Current Account 413,073 416,012 541,801 30.24% 31.16%
Savings Account 486,853 533,153 552,752 3.68% 13.54%
Time Deposits 391,251 412,132 396,291 -3.84% 1.29%
Third Party Funds 1,291,176 1,361,298 1,490,845 9.52% 15.46%
Wholesale Funding 126,686 159,011 161,136 1.34% 27.19%
Other Liabilities 85,637 87,640 88,319 0.77% 3.13%
Total Liabilities 1,503,500 1,607,949 1,740,299 8.23% 15.75%
Equity excl. Minority Interest 204,687 212,096 229,679 8.29% 12.21%
Minority Interest 17,425 19,291 22,567 16.98% 29.51%
Total Liabilities & Equity 1,725,611 1,839,336 1,992,545 8.33% 15.47%
24 |
Solid PPOP and Net Profit Growth
Consolidated
P&L Summary (Rp Bn) 4Q21 3Q22 4Q22 QoQ YoY FY21 FY22 YoY
Interest Income 25,480 28,325 31,123 9.88% 22.15% 97,749 112,382 14.97%
Interest Expense (5,735) (6,172) (7,205) 16.74% 25.64% (24,687) (24,479) -0.84%
Net Interest Income 19,745 22,153 23,918 7.97% 21.13% 73,062 87,903 20.31%
Net Premium Income 459 624 469 -24.84% 2.18% 1,788 2,468 38.03%
Total NII & Premium Income 20,204 22,777 24,387 7.07% 20.70% 74,850 90,371 20.74%
Non-Interest Income 8,482 8,577 10,500 22.42% 23.80% 32,273 35,180 9.01%
Total Operating Income 28,686 31,354 34,887 11.27% 21.62% 107,123 125,551 17.20%
Total Operating Expenses: (14,537) (12,722) (16,610) 30.56% 14.26% (49,140) (53,260) 8.38%
Personnel Expenses (6,496) (5,906) (6,987) 18.30% 7.56% (22,677) (24,642) 8.67%
G&A Expenses (5,762) (5,512) (7,587) 37.65% 31.68% (19,520) (22,102) 13.23%
Other Expenses (2,279) (1,304) (2,036) 56.13% -10.66% (6,943) (6,516) -6.15%
Pre-Provision Operating Profit (PPOP) 14,149 18,632 18,277 -1.91% 29.18% 57,983 72,291 24.68%
Provision Expenses (3,103) (4,188) (4,280) 2.20% 37.93% (19,543) (16,123) -17.50%
Profit from Operations 11,046 14,444 13,997 -3.09% 26.72% 38,440 56,168 46.12%
Non-Operating Income (99) (8) 188 N/A N/A (82) 210 N/A
Net Income Before Tax 10,947 14,436 14,185 -1.74% 29.57% 38,358 56,378 46.98%
Profit After Tax & Minority Interest (PATMI) 8,799 10,444 10,518 0.71% 19.54% 28,028 41,171 46.89%
25 |
Liquidity Remained Ample In 4Q22
Funding
97,9%
94,6% 93,5% 97,1% 93,8% 92,5%
96,4% 94,9%
89,5%89,4% 89,9% 89,2% 91,2% 87,7%
Optimizing Asset 83,0%83,0% 81,1%
86,0%
83,3% 83,7% 84,8% 83,2%
and Liability 97,0% 96,9% 80,0% 77,6%
92,8% 94,0% 93,9% 92,7%
Management 91,7% LDR
(Bank Only) 85,8% 83,8%
80,7%80,8% 81,1% 81,3% 81,2% 83,2% 81,6% MIR
78,6%
76,0%
1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22
Liquidity Ratio
217,4%
202,6% 207,8% 210,9% 196,4%
LCR & NSFR > 100% 179,2% 173,4% 177,7% 168,8% 186,0% 187,6% 197,7% 196,3%
184,6% 186,8%
167,4% 174,4% LCR
(Consolidated)
126,4% 122,7% 120,2% 120,3% 121,6%
NSFR
117,1% 116,6% 116,2% 120,8% 116,6% 113,0% 121,0% 124,2% 125,2% 121,6% 121,9% 124,4%
4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22
MIR : Macroprudential Intermediation Ratio, defined as Total Financing (Loan & Bonds) divided by Total Funding (3rd party funds & qualified wholesale funding)
LCR : High Quality Liquid Asset divided by Net Cash Outflow
NSFR : Bank's available stable funding (“ASF”) divided by its required stable funding (“RSF”)
26 |
Improved Profitability
Consolidated
KEY RATIOS (%) FY19 FY20 FY21 FY22 YoY
PROFITABILITY
NIM 5.56 5.10 5.09 5.47 0.38ppt
Cost to Income Ratio 45.2 47.6 45.9 42.4 -3.45ppt
Cost to Asset Ratio (annualized) 3.04 2.89 2.85 2.67 -0.17ppt
Non-Interest Income to Asset Ratio 2.17 2.07 1.98 1.89 -0.08ppt
Cost of Credit 1.40 2.47 2.05 1.44 -0.62ppt
RoA – after tax 2.18 1.17 1.72 2.21 0.50ppt
RoRWA – after tax 2.93 1.74 2.73 3.63 0.90ppt
RoE – after tax 14.02 9.20 13.48 18.08 4.60ppt
FUNDING, LIQUIDITY & CAPITAL
CASA Ratio 65.3 65.6 69.7 73.4 3.72ppt
Loan to Deposit Ratio (LDR) 96.5 83.4 80.8 80.2 -0.62ppt
Deposit to Interest Bearing Liabilities Ratio 89.0 91.1 91.1 90.3 -0.82ppt
Tier-1 Capital 19.8 18.4 18.4 18.0 -0.40ppt
CAR 20.9 19.6 19.6 19.7 0.09ppt
ASSET QUALITY
NPL Ratio 2.33 3.10 2.72 1.92 -0.80ppt
Special Mention Ratio 4.58 4.39 4.31 3.76 -0.55ppt
Coll. 1 Restructured BAU Ratio 2.20 2.53 3.22 2.46 -0.76ppt
Loan At Risk BAU Ratio 9.11 10.0 10.3 8.1 -2.16ppt
Coll. 1 Covid Restructured Ratio - 11.3 6.9 3.6 -3.33ppt
Loan At Risk incl. Covid Restructured Ratio - 21.3 17.4 11.7 -5.69ppt
NPL Coverage 144 221 243 285 41.77ppt
Loan At Risk BAU Coverage 36.8 67.7 64.3 66.5 2.20ppt
All asset quality ratios above include loan to other banks
27 |
Loan & Deposit: Ending Balance
Loan Breakdown (Rp Tn) 3rd Party Funds Breakdown (Rp Tn)
(a) Break QoQ Current Account Savings Account Time Deposit Subsidiaries Break YoY QoQ
Corporate Commercial SME Micro Consumer Subsidiaries YoY
1.400,0
down down
1.600,0
92,1 93,8
152,1 12.6% 15.3% 3.7% 260,5 289,0
141,5 146,6 267,0 249,5
131,9 136,8 5.6% 12.0% 1.5% 800,0
408,5 416,7
173,8 173,0 380,9 392,8
400,0
400,0
370,2 200,0
378,4 355,8 372,4 376,4
0,0 -
Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22
(a) Includes Institutional Banking and International Banking
28 |
Rp 185.4 Tn Disbursed in 4Q 2022
Loan Movement – 4Q 2022 (Bank-Only, Rp Tn) Loan Disbursement by Segment – 4Q 2022 (Bank-Only, Rp Tn)
33,5
26,4 14,4 185,4
185,4 23,3
101,5
4,2
5,1 932,6
907,8 17,9
32,8
97,0
3Q22 Disburs. Install. Payment Pay-off FX Impact Write-Offs 4Q22 Corporate Commercial Small Micro Consumer Total
Notes: Since 2Q21, loan movement data analysis includes short term loan, therefore not comparable to older data
29 |
Prudently Managing Retail Segment
MICRO: Outstanding Loan by Type (Rp Tn) CONSUMER: Outstanding Loan by Type (Rp Tn)
Salary-Based Loan (KSM) Others Auto Loans
160,0
Government Program (KUR) 152,1 Credit Cards Mortgages
Micro Productive Loan (KUM)
140,0
131,9
123,0 120,7 102,8
94,3 92,1 2,4
120,0
26,8
64,9 14,1
60,0
49,3 11,5 13,8 10,9 12,3
10,3
62,1
40,0
53,3
32,0 41,8 50,1
20,0
16,6 22,0 40,0 43,1 44,3 43,5 46,2
17,3 15,5 14,7 13,0 13,3 15,4
0,0
2017 2018 2019 2020 2021 2022 2017 2018 2019 2020 2021 2022
MICRO Loan Growth by Type as of Dec 2022 CONSUMER Loan Growth by Type as of Dec 2022
% to Total
% to Total Loan % to Total YoY QoQ % to Total Loan YoY QoQ
Loan Type Loan Type Consumer
Bank-Only Micro Loan (%) (%) Bank-Only (%) (%)
Loans
Government Program (KUR) 6.7 40.8 16.5 0.5 Mortgages 5.4 48.8 8.4 4.1
Credit Cards 1.5 13.7 15.2 8.6
Micro Productive Loan (KUM) 1.7 10.1 16.2 8.9
Auto Loans 3.9 35.2 15.2 6.2
Salary-Based Loan (KSM) 8.0 49.0 14.1 5.5
Others 0.3 2.3 6.3 0.6
Total Micro Loan 16.3 100.0 15.3 3.7 Total Consumer 11.0 100.0 11.6 5.3
% Outstanding Increase Rp Tn %
Outstanding Increase Rp Tn Outstanding Increase Rp Tn %
29% 29% Oil & Gas 1,9 280%
Government 8,3 Government 8,3
8% 7% Shipyard Mfg. 1,8 87%
Infra. Constr. 3,9 Infra. Constr. 3,6
430% 872% Energy & Water 1,6 36%
Cigarrete Mfg. 3,7 Cigarrete Mfg. 3,1
18% 18% Land Transport. 1,0 43%
Coal Mfg. 3,5 Coal Mfg. 3,0
Financial Services 6% Financial Services 4% Financial Services 1,0 10%
2,0 1,1
Shipyard Manufacturing 1,8 68% Trading - CPO 1,0 29% Coal Mfg. 0,6 17%
Trading - CPO 1,1 25% Retail Trade - F&B 1,0 Cigarrete Mfg. 0,5 109%
13%
Retail Trade - F&B 1,0 Telco 0,3 Telco 0,5 11%
13% 2%
Telco 0,8 Machinery Mfg. 0,3 Palm Plantation & CPO 0,4 1%
4% 23%
Land Transport. 0,6 Retail Trade - Oil & Gas 0,3 Water Transport. - Freights 0,4 2%
8% 125%
NII per Segment Analysis 2022 in Rp Bn (Bank Only) Non-Interest Income per Segment 2022 in Rp Bn (Bank Only)
13.855 5.944
13.834
3.020
7.311
2.197
4.079
Corporate
10.465 4.001
9.707
8.604
8.312 8.270 2.943
2.365
7.438 Treasury
5.062
1.668
6.455
6.260 5.261
4.477
12.173
11.636
3.793
2.678
5.565
2.907 Micro
1.930
3.480
6.545
7.513
2.467
2.962
6.644
7.342
1.814
1.861
2.371
SME
2.106
(304)
(572)
909
FY21 FY22 FY21 FY22 FY21 FY22 FY21 FY22 FY21 FY22 FY21 FY22 Commercial
Corporate Commercial SME Micro Consumer Treasury 825
32 |
Net Interest Margin Analysis
QTD NIM, Loan Yield and Cost of Funds(a) (Bank-Only) QTD Cost of Deposits (Bank-Only)
Yield of Loan NIM CoF IBL 5,33% Cost of deposits
5,14%
8,47% 4,59% Time deposit
7,59% 7,38% 7,51% Demand deposit
7,22% 7,05% 7,06% 7,01%
6,92% 6,84% 6,89% 6,84%
3,41% Saving deposit
5,48% 3,08%
5,20% 5,18% 5,25% 2,84% 2,79% 2,74%
4,78% 4,89% 5,06% 2,59% 2,54% 2,50%
4,67% 4,58% 2,32%
4,25% 4,33% 2,08% 2,05% 2,16%
3,94% 2,00%
1,80%
3,00% 2,91% 1,62% 1,51%
2,70% 1,95% 1,91% 1,95% 1,48% 1,40% 1,38% 1,35%
2,19% 1,79% 1,36%
1,96% 1,80% 1,67% 1,62% 1,33%
1,62% 1,47% 1,46% 1,65% 1,41% 1,23% 1,19% 1,37%
1,39% 1,41% 1,11% 1,22%
1,08% 0,97% 0,91% 0,91% 0,89% 0,77%
0,59% 0,51% 0,46% 0,45% 0,45%
1Q20
2Q20
3Q20
4Q20
1Q21
2Q21
3Q21
4Q21
1Q22
2Q22
3Q22
4Q22
1Q20
2Q20
3Q20
4Q20
1Q21
2Q21
3Q21
4Q21
1Q22
2Q22
3Q22
4Q22
(a) Cost of total interest-bearing liabilities (i.e. bonds, deposits, and other interest-bearing liabilities).
Note: Figure above use average daily balance approach Note: Figure above use average monthly ending balance approach
QTD Loan Yield per Segment (Bank-Only) NIM Analysis – Bank-only, subsidiaries and consolidated (%)
12,9% Corporate Commercial SME Consumer Micro
FY21 9M22 FY22
11,5% 11,7% 11,4% 11,6% 11,5% 11,4% 11,5% 6,94% 6,70% 6,70%
11,4% 11,1% 11,2%
6,30%
10,5% 6,03% 6,20%
9,8% 5,16% 5,24% 5,42% 5,47%
9,2% 5,09%
8,8% 8,8% 8,8% 8,9% 8,8% 4,73%
8,6% 8,7% 8,6%
8,2% 8,5%
7,5% 7,9% 7,9% 7,9% 8,1%
7,8% 7,8%
6,8% 6,8% 8,0% 8,0%
6,6% 6,7%6,6% 6,7%
6,5% 6,5% 6,3% 6,5% 6,4% 6,1% 6,3% 6,5%
6,2%
6,8% 6,6%
6,1% 6,1% 6,4%
5,9%
5,5% 5,2% 5,0% 5,0% 5,0% 5,4%
1Q20
2Q20
3Q20
4Q20
1Q21
2Q21
3Q21
4Q21
1Q22
2Q22
3Q22
4Q22
Note: Figure above uses average monthly ending balance approach Notes: Bank Only NIM is using average daily balance approach
33 |
Non-Interest Income Breakdown Consolidated
% to Non-Interest
Non-Interest Income Breakdown (Rp Bn) 4Q21 3Q22 4Q22 QoQ YoY FY21 FY22 YoY
Income Consolidated
Loan Related Fee (a) 444 791 827 7.9% 4.6% 86.2% 2,467 3,067 24.3%
Deposit Related and Remittance Fee (b) 711 950 975 9.3% 2.7% 37.2% 3,307 3,707 12.1%
Credit Card 335 328 344 3.3% 4.8% 2.7% 1,164 1,282 10.1%
Mutual Fund & Bancassurance 130 202 228 2.2% 12.9% 76.3% 845 855 1.2%
KOPRA Fee (c) 562 529 592 5.6% 12.0% 5.4% 1,946 2,141 10.0%
E-Channel 838 831 941 9.0% 13.2% 12.3% 2,843 3,364 18.3%
ATM 168 122 118 1.1% -2.7% -29.7% 617 480 -22.1%
Livin’ App, SMS & Internet Banking (d) 441 422 461 4.4% 9.3% 4.7% 1,432 1,737 21.2%
Other E-Channel 228 287 362 3.4% 25.8% 58.9% 793 1,147 44.8%
Fixed Income, FX & Derivatives 1,251 747 1,228 11.7% 64.4% -1.8% 7,119 4,580 -35.7%
FX & Derivatives 843 532 686 6.5% 29.0% -18.6% 2,909 2,814 -3.3%
Fixed Income 407 215 541 5.2% 152.0% 32.9% 4,210 1,766 -58.1%
Core Non-Interest Income 4,269 4,378 5,135 48.9% 17.3% 20.3% 19,693 18,996 -3.5%
Cash Recoveries 1,624 1,995 1,677 16.0% -16.0% 3.2% 4,705 6,339 34.7%
Other Income 97 695 275 2.6% -60.4% 184.2% 840 1,669 98.7%
Total Non-Interest Income - Bank Only 5,991 7,068 7,087 67.5% 0.3% 18.3% 25,238 27,005 7.0%
Subsidiaries 2,491 1,509 3,413 32.5% 126.1% 37.0% 7,035 8,175 16.2%
Total Non-Interest Income - Consolidated 8,482 8,577 10,500 100.0% 22.4% 23.8% 32,273 35,180 9.0%
Non-Interest Income to Revenue 29.6% 27.4% 30.1% 2.7ppt 0.5ppt 30.1% 28.0% -2.1ppt
(a) Bank Guarantee and Trade are re-classified into KOPRA Fee since 2Q22
(b) Cash Management and Wholesale Transfer Fee are re-classified into KOPRA Fee since 2Q22
|
(c) New classification fee since 2Q22 (incl. Bank Guarantee, Trade, Cash Management, Wholesale Transfer Fee)
(d) In 4Q22, this consisted of Livin’ Fee Rp458Bn, and SMS and Internet Banking Rp3Bn 34
Operating Expense Breakdown Growth
Rp Bn 4Q21 3Q22 4Q22 FY21 FY22 YoY %(a)
CIR Consol (%) CIR Bank Only (%) QoQ YoY
Cost to Asset Consol (%) Cost to Asset Bank Only (%)
Base Salary 1,196 1,281 1,275 -0.4% 6.6% 4,791 5,101 6.5% 7.7%
47,55%
46,25% 45,23% 45,87%
44,23% 44,61% 44,81% 43,93%
42,83% 41,96% 42,42%
Other Allowances 2,888 2,358 3,138 33.1% 8.7% 10,190 10,583 3.9% 18.9%
43,33%
44,60% Training 107 97 152 56.6% 42.5% 207 364 75.6% 0.9%
41,42% 41,84% 41,98% 42,44%
41,14% 40,40% 38,20%
39,20% 39,15%
Bank-Only Personnel Expenses 4,190 3,736 4,565 22.2% 9.0% 15,188 16,048 5.7% 27.5%
3,12% 3,16% 3,11% 3,12%
3,07%
2,97% 3,01% 3,04% IT & telecoms 792 676 783 15.8% -1.2% 2,692 2,562 -4.8% 4.7%
2,89% 2,85%
2,67%
Occupancy Related 822 723 1,047 44.8% 27.5% 2,687 3,037 13.1% 6.3%
2,98% 2,91% 2,92% 2,91%
2,86% 2,82% 2,79% 2,72% Promo & Sponsor 530 666 806 21.0% 52.1% 1,603 2,048 27.8% 4.9%
2,54% 2,47%
2,22%
Transport & Travel 103 119 154 28.9% 49.9% 339 466 37.2% 0.9%
53,3
Goods, Prof. Svcs. & Oth. 985 899 1,114 23.9% 13.1% 3,266 3,218 -1.5% 6.7%
49,1
6,5
Employee Related 688 467 888 90.1% 29.2% 2,716 2,699 -0.6% 5.3%
44,5
6,9 Bank-Only G&A Expenses 3,919 3,551 4,792 34.9% 22.3% 13,304 14,031 5.5% 28.9%
40,1
37,7 6,0
Bank-Only Other Expenses 1,811 1,113 1,419 27.5% -21.6% 5,001 4,702 -6.0% 8.5%
35,0 5,2
4,8
31,3 4,8 Bank-Only OPEX (a) 9,920 8,400 10,777 28.3% 8.6% 33,493 34,780 3.8% 64.9%
28,8
3,7
25,4 3,6 Subsidiaries - Personnel Expense 2,306 2,170 2,422 11.6% 5.0% 7,489 8,594 14.8% 14.6%
22,5 3,1 24,6
Subsidiaries - G&A Expense 1,843 1,961 2,795 42.5% 51.7% 6,216 8,072 29.9% 16.8%
18,9 3,2 19,7 22,7
17,2
2,6 16,3 Subsidiaries - Others Expense 468 192 616 221.5% 31.6% 1,942 1,814 -6.6% 3.7%
14,9
13,6
12,4
10,8 Subsidiaries OPEX (b) 4,616 4,322 5,833 34.9% 26.3% 15,647 18,480 18.1% 35.1%
9,4
8,0
Personnel expense Consolidated 6,496 5,906 6,987 18.3% 7.6% 22,677 24,642 8.7% 42.1%
8,3 9,9 11,4 12,8 14,0 15,4 16,6 17,6 18,9 19,5 22,1 G&A Expense Consolidated 5,762 5,512 7,587 37.6% 31.7% 19,520 22,103 13.2% 45.7%
Other Expense Consolidated 2,279 1,304 2,036 56.1% -10.7% 6,943 6,516 -6.2% 12.3%
FY22
FY12
FY13
FY14
FY15
FY16
FY17
FY18
FY19
FY20
FY21
Consolidated OPEX (a+b) 14,537 12,722 16,610 30.6% 14.3% 49,140 53,260 8.4% 100.0%
G&A Expenses (Rp Tn) Personnel Expenses (Rp Tn) Other Expense (Rp Tn) Notes : (a) % to consolidated total expense (QTD)
35 |
Risk Management
Asset Quality Highlight
Consolidated Total Covid-19 Restructured Loans Consolidated Loans at Risk Including Covid-19 Restructured
% to Consolidated Loan
17,4%
16,6%
8,4% 8,0% 14,6%
6,5% 2,7%
2,7% 13,4%
5,3%
4,2% 2,4% 11,7%
4,3% 2,2%
4,6%
1,9%
4,3%
87,9 85,9 3,2% 4,0%
75,5 2,9%
3,8%
18,2 18,2 61,6 2,8%
17,3 50,7 3,1%
16,0 2,5%
69,7 14,8 7,1%
67,7 58,2 6,4%
5,1%
45,6 35,9 4,1% 3,6%
Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22
Bank -Only Covid-19 Restru (Rp Tn) Subsidiaries Covid-19 Restru (Rp Tn) NPL (%) Cat 2 (%) Cat 1 Restru BAU (%) Cat 1 Restru Covid (%)
Consolidated Gross NPL Ratio and NPL Coverage Consolidated Gross CoC (YTD)
0,1
285%
268% 300%
247% 253%
0,0 243%
250% 2,05%
0,0
0,0
200%
0,0 50%
Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22
NPL - Consolidated NPL Coverage - Consolidated CoC - Consolidated
2,72%
3,46%
2,75%
2,36%
3,28%
3,33%
3,10%
3,15%
3,08%
2,96%
2,66%
2,42%
2,24%
1,92%
2,33%
3,4% 2,7% 2,2% 2,2% 2,2% 2,5% 2,5% 2,7% 2,7% 2,5% 3,2% 2,9% 2,8% 3,1% 2,5%
4Q 2022 Loan Loss Reserve (Bank-only, Rp Tn) 4Q 2022 Loan Stage Profile by Segment (Bank-only)
39 |
COVID-19 Restructured Portfolio NPLs Analysis
COVID-19 Restructured NPLs by Risk Profile & Segment COVID-19 Restructured Loan Risk Profile
Low
Risk SME
23% 21%
High Risk
Cons. 13%
December 2022 December 2022
44%
NPL formed: High Risk NPL formed:
52% Rp1.7 Tn
Rp1.7 Tn
Low Risk
Medium Risk 39%
25% Micro December 2022
35% Outstanding:
Rp35.9 Tn
Medium
By Risk Profile Low Risk Med Risk High Risk Total Risk
49%
(a) Covid-19 Restructured NPLs (Rp) 893 Bn 424 Bn 401 Bn 1,719 Bn
(a/b) NPL Ratio By Risk Profile (%) 6.45% 2.42% 8.83% 4.79%
40 |
Provisioning Details (BAU and Covid-Restructured Build Up)
Loan Mix
YTD Cost of Credit (%)
Business Unit (% of consolidated loan)
2018 2019 2020 2021 2022 2018 2019 2020 2021 2022
Corporate 40.7 40.2 38.6 34.6 34.4 (0.4) 0.4 1.2 1.3 0.3
Commercial 17.0 16.7 17.5 16.5 16.3 4.8 2.5 3.4 2.7 1.1
SME 6.9 6.5 6.2 5.7 5.6 4.5 3.2 2.2 1.5 1.8
Micro 12.5 13.6 13.5 12.6 12.6 2.1 1.7 3.1 2.6 2.8
Consumer 10.7 10.4 9.7 8.8 8.3 2.4 2.1 4.4 2.3 2.4
Total Bank Only 87.7 87.3 85.5 78.9 77.6 1.6 1.3 2.3 1.9 1.2
Bank Syariah Indonesia(b) 8.2 8.3 9.3 16.3 17.2 3.8 2.1 2.3 2.4 1.2
Mandiri Taspen 1.9 2.2 2.9 3.0 3.1 0.4 0.5 1.6 2.6 2.0
(a)
Mandiri Tunas Finance 2.0 1.9 2.0 1.7 1.9 2.9 2.6 4.3 3.7 1.9
(a)
Mandiri Utama Finance 0.5 0.5 0.5 0.5 0.5 5.2 3.4 3.8 4.2 5.6
Total Subsidiaries 12.6 12.9 14.7 21.5 22.6 3.2 1.9 2.5 2.5 2.2
Elimination -0.3 -0.2 -0.3 -0.4 -0.2
Total Consolidated 100.0 100.0 100.0 100.0 100.0 1.8 1.4 2.3 2.1 1.4
4141 ||
CAR and CET1 Ratios are Well Above Minimum Requirement (Bank-Only)
1,07% 1,10%
Tier 2 1,14%
1,09%
1,09% 1,10%
20,57% 20,29%
CET 1 19,82%
18,81% 18,51% 18,36%
(Equivalent to Tier 1)
Leverage Ratio = Tier 1 Capital divided by Total Exposure (On Balance Sheet Exposure + Derivatives Exposure + Securities Financing Transaction Exposure + Other Off-Balance Sheet
Exposures)
42 |
Super App Livin’
Continuously Self-Disrupting By Harnessing Innovation To Generate Real
Business Outcomes
Delivering all financial services and integrated with Designed as a journey to go BEYOND BANKING,
URBAN LIFESTYLE ecosystem In ONE APPLICATION with every stage laying the foundation for sustainable growth
We are here!
Comprehensive
Banking Experiences
We are ready to swiftly adapt
All banking services ENDLESS OPPORTUNITIES
controlled in your hand
Venturing into digital ecosystem,
creating a complete cycle
Full-suite
Financial Services THE NEXT BIG THING
Complete financial services Monetizing the crowd,
from insurance, investment democratizing the services
and consumer financing
STAGE 3
Shifting from physical UNLOCKING VALUE
STAGE 1
44 ||
Undisputed Results! 22 Mn Downloads In A Year, Highest In The Industry
Quarterly Transaction Volume (in Mn) Quarterly Transaction Value (in Rp Tn)
508
450
400
357 365 380 425
341 339 388 3.6X
350
333 341
274 284 307
281
300
259 289 280 2.3X
300
250
279 264 271 234
253 259 262 197
200 241 235 244
146 200
229 244 365
128 200 229 230
150
200 210 199 208 193 205 200
166 174 100
100
Incremental
deposits,
30%
+10% contributed by
new customer
+15%
75% 75%
5%
46 |
Continuously Making Big Leaps, Livin’ Around The World!
Cancel
KANADA
BELANDA
INGGRIS
SOUTH
UK (Nov 22)
U.E. ARAB KOREA TAIWAN
PRANCIS USA
HONGKONG
Saudi Arabia
MALAYSIA
BRUNEI CAYMAN
JEPANG DARUSSALAM ISLAND
SINGAPORE
AUSTRALIA
USA (Jan 23) UAE (Des 22) Saudi Arabia (Des 22)
More features to come to complement diaspora’s needs
47 |
Sukha & Investment: Satisifying Customers’ Needs Beyond Ordinary
Banking, An Innovative Way To Bring The Masses In
Venturing beyond banking! non-stop innovation to bring Democratizing investment, unlocking the door to wealth
digital lifestyle use cases creation for the masses
Launched: May 2022 Growth Since Launched: Launched: May 2022 Growth Since Launched:
Growth of
2X Growth of
User Base
4X user base
Upcoming
Feature:
Bonds
Product
Growth of IDR
Value of
IDR 4X transaction
Value
value
~3Tn transactions
~58.1Bn of transactions*
In Partnership With:
48 |
Endlessly Innovating, Focus On Staying Relevant And Creating New
Revenue Streams
October 2021 December 2021 January 2022 May 2022 June 2022 November 2022 December 2022 Q1 2023
First Bank Exclusive mobile Seamless access Ecosystem Skip the Registration for Credit Card as Cross border Primary Virtual BNPL
Public
that implemented banking partner to broad Integration queueing using overseas a SoF for QRIS Remittance Bonds Card (buy now,
Launch
BI-Fast of MotoGP 2022 spectrum of for every branch customers payment pay later)
investment customer reservation at
products needs any branch And 10+ more features to come…
49 |
Super Platform Kopra
Mandiri To Be The Main Operating Bank For Our Wholesale Clients
Cash Inflow Solution
Liquidity Management
51 |
A “One Stop Shopping” Solution For Your Business Needs
Remittance Tracking
Financial Dashboard Tracking status telegraphic transfer
Balance & Limit information, from Mandiri to other banks
transaction reminder, special rate
information
Supplier Onboarding
Easy registration for supplier to join Kopra
External Bank Account Information ecosystem
Other banks’ account information are
displayed on the Kopra financial dashboard
Kopra Mobile Apps
Approve transaction, check financial dashboard,
Online Subsidiaries Registration and validate Bank Guarantee on the go
Register company group member with
ease
Market Overview
Market highlight, macroeconomic forecast, and
Online Onboarding Current Account Virtual Assistant economic overview via Kopra
Open a current account digitally through Kopra Face-to-face communication via voice call, video
call or chats with bank
52 |
First Domestic Bank With Mobile App For Wholesale Customer
Smart
Account
E-FX
Value Chain
15.223 18.567 11.410 13.837
110 209 49 51 Billing
Reconcilliation
Dec-21 Dec-22 Dec-21 Dec-22 Dec-21 Dec-22 Dec-21 Dec-22
Hospital
Solution
Cash Mgmt
Cash Lite
1.946 2.142
617 885 647 879 165 174 Online
Custody
Dec-21 Dec-22 Dec-21 Dec-22 Dec-21 Dec-22 Dec-21 Dec-22
**Figures represent a
FBIcustomer per month
consists of guarantee, Trade, cash management, and others (custodian, transfer, & e-fx)
54 |
Smart Branch
The Role Of Branch Has Been Changing In Bank Mandiri
# of branch is declining, followed by the Most of the Financial Transaction in branch are 50% of the remaining branch activity is cash
number of transaction in branch moving into Livin’ related
# of Branch # of Branch Fin. Trx (in Mn) Sales & Canvassing Complaint Handling
# of financial transaction per branch ('000) # of Digital Fin. Trx (in Mn) Cash Transactions Non-Cash Transactions
70
66 66
183
1.657
58 173
2.631 2.632 170
52 52
2.583 146
8%
124
2.510 123 25% 16%
1.028
2.402
662
2.363
479
345 51%
287
2017 2018 2019 2020 2021 2022 2017 2018 2019 2020 2021 2022
Including 241 Smart Branches
56 |
Mandiri Changes The Concept Of Branch To Experience Center
Traditional Branch: Point of Contact and Transactional Smart Branch: Point of Sales and Experience Center
Branch Focus
Branch Focus • Sales focus and regional ecosystem business development
• Focus on customer point of contact • Handling beyond transaction
• Transaction in Teller and Customer Service Dominates • Digital financial literacy education
Customer Experience
Customer Experience • Digital based solution (eReservation, CRM, CSM and vBox)
• Manual form input that based on paper • No waiting time (via branch reservation)
• 10+ minutes on waiting time • Customized product offering and advisory, powered by
• Full offline assistance upskilled staff
• Semi digital assistance
57 |
Smart Branch Has Been Rolled Out With Three Categories
Mandiri just rolled out 241 smart branches pilot project that has highest traffic in the region
58 |
Smart Branch Also Offer Our Customers A Seamless And Enjoyable
Customer Journey
Smart Branch Feature Customer Journey and Deposit Withdrawal
Branch Reservation via Livin’ Fill Out Form through Tablet (Paperless)
Conventional Branch
Smart Branch
Customer
Service • KPI focus on sales and service
77% 76% 74% 72% 70% • Interchange role between Teller and
Digital Customer Service
Teller
54% Advisor
• Focus more on sales
• Able to processed both funding and retail
loan product application
Banking
Hall
• Offer financial solution advisory
Sales Force
Ambassador
7 11 5 7
▲49.6%
Niche Banking Multi-Finance YoY
8.524
▲ 45.0%
1.131 YoY 4.680
1.206 942
Loan : Rp36.9 Tn (17.7% YoY) : Rp 45.1Tn Rp24.5 Tn 5.699
Loan 710
(13.6% YoY) (47.5% YoY)
744 3.229 616
ROE : 27.5%
ROE : 26.7% 42.3% 1.172
646 683 362
246
350 598
Investment Banking International Banking 1.036
125
528
4.305
(a)
3.028 2.162
1.543
Total : Rp3.6 Tn Rp440 Bn Rp5.8 Tn Total : Rp3,776 Bn Rp24.4 Bn
Asset (18.5% YoY) (-8.3% YoY) (56.9% YoY) Asset (44.5% YoY) (4.8% YoY)
2021 2022 2021 2022
ROE : 23.6% 9.7% 4.9% ROE : 1.4% 4.81%
Bank Syariah Indonesia AXA Mandiri Financial Services Mandiri Tunas Finance
Mandiri Taspen Pos Others Total
Notes:
a) Owned 99.93% through Mandiri Sekuritas 63 |
b) Net Profit After Tax and Non-Controlling Interest
Bank Syariah Indonesia
Financial Performance
Financial (Rp (Rp
Performance Bn) Bn) Strategy Focus in 2023
FY21 FY22 YoY Growth
Healthy and Sustainable Business
Loan 171,291 207,705 21.3%
Growth: aggressive growth in consumer,
% to Mandiri Loans 16.3 17.3 1.0ppt
Deposit 233,251 261,491 12.1% 1 pawning and micro products, and
moderate funding growth focus in
Revenue 16,245 19.280 18.7% improving CASA
NPAT 3,028 4,305 42.2%
% to Mandiri NPAT 10.8 10.5 (0.3ppt)
Key Financial Ratio Syariah Ecosystem Intensification:
Cost of Fund (%) 2.4 1.6 (0.7ppt) 2 platform development, payroll business
and Islamic ecosystem
Gross NPL (%) 2.9 2.4 (0.5ppt)
Coverage Ratio (%) 148.9 180.2 31.3ppt
LFR (%) 73.4 79.4 6.0ppt
CAR (%) 22.1 20.4 (1.7ppt)
ROA (%) 1.6 2.0 0.4ppt Wholesale and Retail Collaboration:
ROE (%) 12.9 15.8 2.9ppt 3 building entry gate for retail and consumer
FBI Strategy Focus: E-channel and Pawning
64 |
AXA Mandiri Financial Services
Strong growth of NPAT in 2022
Bancassurance
Gross Written Premium 9,504 11,199 12,845 12,454 -3.0% Rank
#2
(14% m/s)
Total Gross Claim 5,348 4,856 9,052 12,199 +34.8%
Telemarketing
Rank
Management Expense 948 1,010 1,023 1,087 +6.3%
#2
(20% m/s)
Net Profit After Tax 1,004 1,002 1,036 1,172 +13.1%
All Channel
Rank
Total Asset 32,753 37,556 41,079 39,733 -3.3% #4
(7% m/s)
65 |
Mandiri Taspen
Bank Mantap is Still on The Right Track To Be Indonesia’s Best Pension Business Bank
Financial
Financial Performance
Performance (Rp(Rp
Bn)Bn) Net Interest Margin, Yield of Assets & CoF
YoY
2018 2019 2020 2021 2022
Growth 16,8%
Loans 15,526 20,316 25,662 31,351 36,911 17.7%
% to Mandiri Loans 1.9 2.2 2.9 3.0 3.1 0.1ppt 15,1%
14,4% 14,1%
Deposits 15,260 19,864 27,581 34,128 40,664 19.2% YoA 13,6%
13,1% 12,8%
NPAT 334 445 429 646 1,206 86.8%
% Mandiri NPAT 1.3 1.6 2.2 2.3 2.9 0.6ppt
Key Financial Ratios:
CER (%) 57.9 55.1 51.9 44.0 41.3 (2.6ppt) 7,5% 7,2% 7,2%
CoC (%) 0.6 0.5 1.5 2.5 1.8 (0.7ppt) 6,6% 6,4%
Gross NPL (%) 0.6 0.7 0.8 0.8 0.8 0.0ppt CoF
4,7%
CAR (%) 24.3 21.7 17.4 19.4 20.3 0.9ppt 4,2%
ROA (%) 2.6 2.6 1.9 2.0 3.2 1.2ppt
ROE (%) 20.5 19.3 14.9 17.7 27.5 9.8ppt
NIM
Loans
4,9 10,5 15,5 20,3 25,7 31,4 36,9 7,6% 6,6% 6,9% 6,0% 6,4% 6,9% 6,7%
2016 2017 2018 2019 2020 2021 2022 2016 2017 2018 2019 2020 2021 2022
66 |
Mandiri Tunas Finance
Strong Franchise In New Cars Financing
Disbursement by JF vs NJF (Rp Bn) Disbursement by Vehicle Type (Rp Bn) Financial Performance (Rp Bn)
New Car Used Car Motorcycle
JF Non JF
2018 2019 2020 2021 2022 YoY Growth
% to Mandiri
1.6 1.6 (1.7) 0.9 1.8 0.9ppt
32 NPAT (%)
10.798 10.048 1.623 Disbursement 26,991 28,780 16,740 20,621 27,769 34.7%
2018 2019 2020 2021 2022 2018 2019 2020 2021 2022
67 |
Environmental, Social &
Governance
Bank Mandiri ESG Performance at a Glance
We have recently established a dedicated ESG Group as part of our commitment toward sustainable business
156,5 176,1 205,4 210,0 226,3 221,1 228,8 other sectors prohibited by other laws and regulations.
2019 2020 2021 1Q22 2Q22 3Q22 4Q22
Sustainabe Portfolio (Rp Tn) % to Total Loan
70 |
Environmental
Community Engagement Community engagement for (a) Including debtors who are in the certification process
for Schools sustained livelihood 71 |
Environmental
Supporting Indonesia’s Energy Transition Projects Bank Mandiri Coal Sector Lending Policy
72 |
Social
73 |
Governance
Enabler
Executive Oversight Regulations International Standard International Best Practice
Data privacy and security are monitored by Board of Commissioners through Risk ISO 27001:2013
Monitoring Committee (KPR) and the Board of Directors through Risk Management & ISO 9001:2015 NIST
Credit Policy Committee (RMPC) on quarterly basis ISO 9001:2015 Framework
74 |
Appendix
Breakdown of Interest Income & Interest Expense
In Rp Bn
Interest Expense
Time Deposits 2,575 2,479 2,910 17.4% 13.0%
Savings 763 863 847 -1.9% 11.0%
Current Account 1,294 1,295 1,709 32.0% 32.1%
Borrowings 470 626 844 34.8% 79.6%
Securities issued 628 905 888 -1.9% 41.4%
Subordinated loan 1 0 1 271.4% -2.4%
Others (Incl. Syariah Expense) 4 5 6 36.1% 58.7%
Total 5,734 6,172 7,205 16.7% 25.6%
76 |
Improvement in Asset Quality
Write Off & Recovery (Rp Bn) – Bank Only Net NPL Formation (a) (%) – Bank Only
33,3% 38,7% 38,5% 38,2% 44,1% Corp Comm SME Micro Cons Total Bank Only
36,3%
20.000
18.000
28,8%
16.000
6.303
12.000
5.124
4.685
10.000
4.171
3.854
3.686
3.287
8.000
11.409
11.586
13.230
10.841
12.900
14.284
6.000
9.651
4.000
2.000
2016 2017 2018 2019 2020 2021 2022 2022 0.08 1.69 2.78 2.75 2.71 1.32
Write Off Recovery Recovery Rate
NPL by Segment (Rp Tn) – Bank Only NPL Movement (Rp Tn) – Bank Only
30,0
NPL Movement 4Q21 1Q22 2Q22 3Q22 4Q22
4Q22 NPL (%)
24,9 Wholesale Banking
25,0
1,7
23,1 Corporate 0.90% Beginning Balance 20.3 19.2 19.2 17.6 16.0
0,9
0,2 1,7 (+) Downgrade 0.8 1.0 1.5 0.5 0.2
1,4 Commercial 4.92%
20,0
17,4 (-) Upgrade 0.0 0.0 0.0 0.0 0.0
0,4
New Comm. 0.95% (-) Collection 0.3 0.2 0.7 0.7 0.4
1,9
15,0
1,6 (-) Write-Offs 1.2 1.3 2.7 1.5 2.5
0,6 Legacy Comm. 10.75% (+) Others 0.1 0.0 0.1 0.0 0.1
17,8
15,2
10,0 SME 0.90% Ending Balance 19.6 19.2 17.6 15.9 13.4
9,7 Retail Banking
Micro 1.04% Beginning Balance 4.2 3.5 3.8 4.2 4.4
5,0
19,10%19,74%19,72%19,22%
17,89%
15,82%15,13%
12,3% 12,0% 11,9% 194,2 195,0 13,21%
7,8% 190,4 12,06%
7,7% 10,9% 182,8 10,44%
7,4%
7,3% 22,9 25,3 25,7
8,4%
7,0%
7,1% 8,0% 24,6 166,1 162,4
6,8% 118,3 118,3 121,1 6,6%
150,3
1,3 2,5 111,1 5,3% 35,2 23,7
6,6% - 4,2% 33,7 37,6 23,2 140,8
9,4 9,4 14,1
6,2% 3,4 36,2 21,9
11,4 21,1 125,5
87,9 36,6
85,9 39,1 18,4
2,6 3,0 39,0
12,6 75,5 36,1
14,3
78,2 76,4 79,2 3,4
75,0 75,9 73,9 74,9 74,8 61,6 34,6
71,7 14,4
21,2 17,2 3,9
20,2 18,5 15,2 50,7
22,4 24,0 23,1 21,2 9,7 3,2
26,4 4,6
24,0 24,7 24,6 30,0
28,2 25,7 23,5 24,8
24,5 26,2 27,3 25,8 33,0 31,5 31,7 35,6 29,6 107,6 107,6 104,4 96,3 72,8 68,6 57,7 48,0 42,9 133,9 133,7 131,7 122,0 105,8 100,1 89,4 83,6 72,5
Dec-20* Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22 Dec-20* Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Sep-22 Dec-20* Mar-21 Jun-21 Sep-21 Dec-21 Mar-22 Jun-22 Sep-22 Dec-22
Current Ratio 32.6% 34.5% 36.9% 35.9% 42.2% 41.2% 42.4% 44.9% 39.6% 90.9% 90.9% 86.2% 86.7% 82.8% 79.9% 76.5% 77.9% 84.6% 70.3% 68.8% 67.6% 66.8% 63.7% 61.7% 59.5% 59.4% 57.8%
SML 37.5% 33.9% 31.8% 34.6% 30.7% 32.3% 32.9% 33.3% 40.1% 8.0% 8.0% 11.7% 10.3% 14.3% 16.7% 19.1% 15.8% 9.1% 17.7% 18.1% 19.3% 19.8% 22.0% 24.1% 25.9% 25.6% 27.6%
NPL 29.9% 31.7% 31.3% 29.5% 27.1% 26.4% 24.8% 21.8% 20.3% 1.1% 1.1% 2.1% 3.1% 2.9% 3.5% 4.4% 6.3% 6.3% 12.0% 13.0% 13.2% 13.4% 14.3% 14.3% 14.6% 15.0% 14.7%
Dec 2021 Sep 2022 Dec 2022 Dec 2021 Sep 2022 Dec 2022
BAU Restru
Rp 68.2 Tn Rp 70.1Tn Rp 66.2Tn Rp 78.2 Tn Rp 79.2 Tn Rp 74.8 Tn
Dec 2021 Sep 2022 Dec 2022 Dec 2021 Sep 2022 Dec 2022
COVID Restru
Rp 69.7 Tn Rp45.5 Tn Rp35.9 Tn Rp 87.9 Tn Rp 61.6 Tn Rp 50.7 Tn
Total Restru/
Total Loan 16.7% 12.7% 10.9% 15.8% 12.1% 10.4%
79 |
Recoveries of Written Off Loan – Historical Data
• Aggregate of Rp97.5 Tn (US$ 6.263Bn) in written-off loans as of end-of December 2022, with significant recoveries and write back on-going:
80 |
Government Bond Portfolio (Rp329 Tn as of December 2022)
Government Bond Portfolio by Type and Maturity Bonds by Rate Type & Portfolio as of December 2022 (Rp Bn)
FVTPL : Fair Value to Profit & Loss Total 3.2 1,802 (1,163) 3,225 4.3
FVOCI : Fair Value to Other Comprehensive Income
AC : Amortized Cost
81 |
Bank Mandiri Credit Ratings
MSCI (23 November 2022) Standard & Poor (28 December 2022)
ESG Rating BB Outlook BBB-/Stable/A-3
82 |
Bank Mandiri Corporate Actions
Net profit for the financial year of 2021 of Rp 28.03 Tn was distributed Bank Mandiri raised USD300 million from its first green bond to
as follows: finance environmentally and socially focused projects with details as
o 60% for the annual dividend payment followed:
o Total dividend payment of Rp 360.36 per share
Action Date
83 |
Key Statistics of Bank Mandiri (Bank Only)
10% Current
0%
Collect. Int. Aging Sector Currency Purpose Segment * Excluding Micro & Consumer
86 |
4Q22 Loan Detail*: Non-Performing Loans
Loan Profile: Non-Performing Loans (Rp 14,000 Bn) Bank Only
100% Oth
Trad-Dom SME
Mfg-Metal NPLs totaled Rp 14,000 Bn. Of these NPLs in 4Q 2022:
90% Trad-Ret
Fx
Plantations • 48.3% were still in Current on interest payments
80%
90+ Days
Trad-Imp • 69.0% were to Commercial Segment
70% Mfg-Chem • 79.1% were Working Capital Loans and 20.7% were
5
Investment loans
Mfg-Rawm Working Commercial
60%
Capital
• Primary sectors were:
50%
61-90 Days • Distribution Trading
1-6 Days
Mass trans • Export Trading
40%
Rp
• Textile Manufacturing
3
0% * Excluding Micro & Consumer
Collect. Int. Aging Sector Currency Purpose Segment
87 |
4Q22 Loan Detail*: Downgrades to Category 2
Loan Profile: Downgrades to Cat. 2 (Rp 4,763 Bn) Bank Only
100% 61-90 Days Export The downgrade loan to Category 2 in 4Q 2022 totaled
Trade-Ret
31-60 Days Mining-Metal Ore
SME
15-30 Days
Rp4,763 Bn. Of these loans:
90% Bus. Serv
Commercial Trade-Distr • 85.7% were from Corporate segment
80%
• 90.8% were still in Current on interest payments
70% • Primary sectors downgraded were:
Fx • Electricity Utility
60%
• Distribution Trading
Syndicated
50% 2016-
• Business Services
Current Current
Corporate Electricity Year • 74.1% were Fx loans
40%
• 85.7% of the total downgrades to Category 2
30% were Syndicated loans
20%
Rp
10%
Working Capital
88 |
4Q22 Loan Detail*: Category 2 Loans
89 |
4Q22 Loan Detail*: Upgrade to PL
Loan Profile Upgrades to PL (Rp 17 Bn) Bank Only
30%
20%
1 Mfg-Wood
10%
90 |
4Q22 Loan Detail*: Performing Loans
Loan Profile: Performing Loans (Rp 663,793 Bn) Bank Only
100%
2 Rp663,793 Bn in Corporate, Commercial & SME loans were
SME
Oth Syndication performing in 4Q 2022. Of these performing loans:
90%
Mining-Oil&Gas Export • 61.8% were from Corporate segment, 28.1% were
Trade-Ret Fx Consumer
80% Constr from Commercial segment
Commercial Mfg-Rawm
Trans-Comm • 99.2% of loan originated in since 2016
70% Trade-Distr
Mining-coal Working • Primary sectors are:
Real estate Capital
60% Mfg-chem • Plantations
Mining-metal ore
50% Mass Trans 2016-Current Year • Business Services
1
Soc serv • Roads and Bridges
40%
Electricity • 66.4% were Rp loans
Rp
30% Corporate Mfg-F&B • 48.0% were Investment loans; 34.7% were Working
Roads & Bridge Investment Capital loans
20%
Bus Serv
10%
Plantations
91 |
4Q22 Loan Detail*: Rupiah Loans
Loan Profile: Rupiah Loans (Rp 451,745 Bn) Bank Only
100% 5 Export
4
61-90 Days
Consumer Rp 451,745 Bn in loans were Rupiah denominated in 4Q 2022.
2 Syndicated
SME
90% Oth Of the Rupiah Loans in 4Q 2022:
31-60 Days
1-6 Days Household Equip.
80% Mfg-Metal • 97.6% were Performing Loans (Category 1 & 2)
Electricity
Constr
• Primary sectors in Rupiah loans were:
70% Soc Serv Working
Trade-Ret Commmercial Capital • Plantations
Mfg-Chem
60% Mass Trans
• Roads & Bridge Construction
Trade-Distr • Business Services
50% Real Estate 2016-Current Year
1 Trans-Comm
• 51.5% were Corporate loans, 34.1% were Commercial
40%
Current
Mfg-F&B
loans, and 14.4% were SME loans
10%
Plantations
0%
Collect. Cat.2 Int. Sector Segment Purpose Origin Year * Excluding Micro & Consumer
Aging
92 |
4Q22 Loan Detail*: FX Loans
10%
Electricity
70%
Mfg-Rawm • 100.0% of the loans in Category-2 were Current in interest
Mfg-Chem
payments
Mining-Coal
60% Working Capital
Plantations • Primary sectors in Corporate were:
50% Current Mining-Metal ore 2016-Current Year • Roads & Bridge Construction
1
Mfg-F&B
• Business Services
40% • Social Services
Electricity
30%
• 56.1% were Rp loans
Rp
Soc Serv
Investment • 45.8% were Investment Loans; 30.6% were Working
20%
Bus Serv Capital Loans
10%
Roads & Bridge
0%
Collect. Cat.2 Int. Sector Currency Purpose Origin Year
Aging
94 |
4Q22 Loan Detail: Commercial Loan
Loan Profile: Commercial Loans (Rp 196,304 Bn) Bank Only
100% Export
5
4
61-90 Days
Syndicated Rp 196,304 Bn in loans were in the Commercial portfolio in 4Q
2 2022. Of the Commercial Loans in 4Q 2022:
90% Fx
Oth
31-60 Days
7-14 Days • 95.1% were Performing Loans, with 6.1% in Category 2
80% Working
Capital
Mfg-Text
Constr
• 82.4% of the Cat.2 in Commercial Loan were Current in
70% Trans-Comm
Electricity interest payments
Mfg-Chem
60% Mfg-Metal • Primary sectors in Commercial were:
Real Estate
• Plantations
50% Trade-Distr 2016-Current Year
• Mass Transportation
1 Bus Serv
40% Current
Mfg-F&B Rp
• Manufacturing other than F&B, Chemical, and Metal
0%
Collect. Cat.2 Int. Sector Currency Purpose Origin Year
Aging
95 |
4Q22 Loan Detail: SME Loan
Loan Profile: Small Business Loans (Rp 67,404 Bn) Bank Only
100% Syndicated
2 Fx
61-90 Days Rp 67,404 Bn in loans were in the SME portfolio in 4Q
Oth
90%
Gov
2022:
Program
31-60 Days Mfg-Metal
80% Soc Serv
Mfg-F&B
Export • 99.1% were Performing Loans, with 2.1% in Category 2
Trade-H&R
Trade-Dom
70% 15-30 Days Mass Trans
• Primary sectors in Small Business were:
7-14 Days Constr • Distribution Trading
60% 1-6 Days • Household Equipments
Bus Serv
Working
Capital
• Plantations
50% 2016-Current Year
1 Trade-Ret Rp
• 96.5% were Rupiah loans
40%
Plantations • 60.3% were Working Capital loans and 23.8% were
30% Current Investment loans
Household Equip
20%
Investment
10%
Trade-Distr
0%
Collect. Cat.2 Int. Sector Currency Purpose Origin Year
Aging
96 |
4Q22 Loan Detail: Micro Loan
100% 4
2 Restru
Rp 152,079 Bn in loans were in the Micro portfolio in 4Q
90% 2022. Of this Micro Loans :
80%
• 99.0% were Performing Loans, with 2.7% in Category 2
KSM
70% • Rp 1,576 Bn (1.0% of Micro Loans) were in NPL
20%
10%
KUM
0% 2013-2015
Collect. COVID-19 Product Currency Origin Year
Restru
97 |
4Q22 Loan Detail: Consumer Loan
Loan Profile: Consumer Loans (Rp 102,768 Bn) Bank Only
100% Employee
2 Restru
Rp 102,768 Bn in loans were in the Consumer portfolio in 4Q
90% Credit Cards
2022. Of this Consumer Loans in 4Q 2022:
80%
• 98.2% were Performing Loans, with 5.2% in Category 2
70% • Rp 1,868 Bn (1.8% of Consumer Loans) were in NPL
Auto
60% • 6.9% in Consumer were still in COVID-19 restructured book
2016-Current
Year
• 48.8% were Mortgage and 35.2% were Auto loan
50% Rp
1 Non-Restru
• 100% were Rupiah loans
40%
30%
Mortgage
20%
10% 2013-2015
2010-2012
0%
Collect. COVID-19 Product Currency Origin Year
Restru
98 |
4Q22 Loan Detail: C-19 Restructured Loans
0%
1 2 3 4 5
99 |
Measure of Scale and Returns Relative to Peers – Bank Only as of September 2022
100
Return on Assets
43,4% BTPN
214 BTPN
45,9% BTN
842 Panin Bank
49,7% Panin Bank
|
943 Maybank
101
52,1% Maybank
CASA Ratio
1.400 Danamon
# ATMs
64,1% Danamon
2.199 BTN
65,7% BRI CIMB
4.383
Niaga
67,7% CIMB Niaga
13.034 BMRI
71,3% BNI
14.018 BRI
73,3% BMRI
16.125 BNI
81,6% BCA
18.161 BCA
4,8% Panin Bank 345 Maybank
7,2% BTN 406 Danamon
CIMB
8,2% BRI 418
Niaga
Loan Growth (YoY)