● TBIG’s revenue grew 44.5% YoY for FY11 as a whole. EBITDA
rose 48.9% YoY and net profit grew 45.2% YoY. Even though this
represents a high growth rate, the result was less strong than we
had anticipated, and TBIG missed our FY11 revenue, EBITDA
and net profit forecasts by 20.9%, 22.0% and 33.4%, respectively.
● The FY11 figures flow through our model, and we have revised
down our FY12 and FY13 revenue forecasts by 7.3% and 4.9%,
respectively. Our EPS forecasts for FY12 and FY13 have been
revised down by 10.7% and 8.1%, respectively.
● On the other hand, we are still believers in the long-term growth
trajectory of TBIG. Indeed, we expect TBIG to report a doubling of
net profit into FY12 and 29.2% net profit growth into FY13.
● Our DFC-based target price has therefore only been revised down
by 3.4%, from Rp2,900 to Rp2,800. With only 1.8% upside from
current levels we believe TBIG is relatively fairly priced, and we
maintain our NEUTRAL rating relative to the JCI.