BSWD Bank of India Indonesia Tbk.

COMPANY REPORT : JANUARY 2014 As of 30 January 2014

Development Board Individual Index : 1,213.329
Industry Sector : Finance (8) Listed Shares : 859,320,000
Industry Sub Sector : Bank (81) Market Capitalization : 1,396,395,000,000
238 | 1.40T | 0.03% | 97.67%

428 | 0.0004T | 0.00004% | 99.9997%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 28-Sep-1968 1. Bank Of India 659,680,000 : 76.00%
Listing Date : 01-May-2002 2. PT Panca Mantra Jaya 148,609,500 : 17.12%
Under Writer IPO : 3. Public (<5%) 51,030,500 : 6.88%
PT Ciptadana Sekuritas
Securities Administration Bureau : DIVIDEND ANNOUNCEMENT
PT Adimitra Transferindo Bonus Cash Recording Payment
F/I
Plaza Property 2nd Fl. Komp. Pertokoan Pulomas Blok VIII No. 1 Year Shares Dividend Cum Date Ex Date Date Date
Jln. Perintis Kemerdekaan Jakarta 13210 2002 15.00 26-Aug-03 27-Aug-03 29-Aug-03 12-Sep-03 F
Phone : (021) 478-81515 (Hunting) 2003 11.00 16-Jul-04 19-Jul-04 21-Jul-04 26-Jul-04 F
Fax : (021) 470-9697 2005 11.00 28-Jun-05 29-Jun-05 01-Jul-05 08-Jul-05
2005 13.00 17-May-06 18-May-06 22-May-06 30-May-06 F
BOARD OF COMMISSIONERS 2008 20.00 04-May-09 05-May-09 07-May-09 22-May-09 F
1. Vijayalakshmi Rajaram Iyer 2009 24.00 19-Jul-10 20-Jul-10 22-Jul-10 05-Aug-10 F
2. Krishan Kumar Aggarwal *) 2010 23.00 07-Jul-11 08-Jul-11 12-Jul-11 26-Jul-11 F
3. Leland Gerrits Rompas *) 2011 31.51 06-Jul-12 09-Jul-12 11-Jul-12 25-Jul-12 F
4. Handadjaja Sulaiman *)
5. Prakash Rupchand Chugani ISSUED HISTORY
*) Independent Commissioners Listing Trading
No. Type of Listing Shares Date Date
BOARD OF DIRECTORS 1. First Issue 60,000,000 01-May-02 01-May-02
1. Ningshih Suciati 2. Company Listing 246,900,000 01-May-02 12-Dec-02
2. Primasura Pandu Dwipanata 3. Right Issue 552,420,000 29-Jul-08 29-Jul-08
3. Ferry Koswara
4. Gopinathan Eka Murthy
5. Payllore Lakshman Ramachandran Iyer

AUDIT COMMITTEE
1. Krishan Kumar Aggarwal
2. Haryono Adi Prasetyo
3. Teddy Reinier Sondakh

CORPORATE SECRETARY
Iim Wardiman

HEAD OFFICE
Jln. H. Samanhudi No. 37
Jakarta Pusat 10710
Phone : (021) 350-0007
Fax : (021) 380-8178

Homepage : www.boiindonesia.co.id
Email : corporate@bankswadesi.co.id
skmr@bankswadesi.co.id
 BSWD Bank of India Indonesia Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bank of India Indonesia Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
2,600 0.24 Jan-10 600 600 600 1 0.5 0.3 1
Feb-10 600 600 600 1 0.5 0.3 1
2,275 0.21 Mar-10 - - 600 - - - -
Apr-10 - - 600 - - - -
May-10 - - 600 - - - -
1,950 0.18
Jun-10 - - 600 - - - -
Jul-10 - - 600 - - - -
1,625 0.15
Aug-10 - - 600 - - - -
Sep-10 - - 600 - - - -
1,300 0.12
Oct-10 - - 600 - - - -
Nov-10 - - 600 - - - -
975 0.09 Dec-10 - - 600 - - - -

650 0.06 Jan-11 - - 600 - - - -

Feb-11 - - 600 - - - -
325 0.03 Mar-11 - - 600 - - - -
Apr-11 - - 600 - - - -
May-11 - - 600 - - - -
Jun-11 600 600 600 2 2 0.9 1
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 600 600 600 1 0.5 0.3 1
Aug-11 600 600 600 1 0.5 0.3 1
Sep-11 - - 600 - - - -
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 - - 600 - - - -
Finance Index Nov-11 600 600 600 1 2 0.9 1
January 2010 - January 2014 Dec-11 - - 600 - - - -
315%
Jan-12 650 520 650 8 141 84 3
270% Feb-12 920 750 920 7 4 3 2
Mar-12 1,450 920 1,450 6 5 5 5
225% Apr-12 1,820 1,500 1,820 6 4 6 2
May-12 2,500 2,000 2,450 12 10 23 2
180% Jun-12 2,150 1,890 1,890 15 18 37 7
170.8% Jul-12 1,700 1,590 1,600 15 10 16 4
Aug-12 - - 1,600 - - - -
135%
Sep-12 1,600 1,560 1,560 6 21 32 6
Oct-12 1,560 1,560 1,560 4 6 9 3
90% 87.8%
Nov-12 - - 1,560 3 4 5 3
71.6%
Dec-12 1,560 1,560 1,560 4 11 16 4
45%

Jan-13 1,560 1,560 1,560 8 23 36 8

- Feb-13 1,560 1,560 1,560 2 5 8 2
Mar-13 1,450 1,450 1,450 2 3 4 2
-45% Apr-13 1,710 1,400 1,710 5 10 14 4
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 1,690 1,690 1,690 5 29 48 5
Jun-13 1,710 1,700 1,710 15 203 346 8
Jul-13 1,290 970 970 15 30 38 6
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 970 970 970 1 0.5 0.5 1
Volume (Million Sh.) 0.001 0.004 0.2 0.3 0.003 Sep-13 1,100 730 730 2 3 3 1
Value (Billion Rp) 0.001 0.002 0.2 0.5 0.003 Oct-13 630 630 630 2 20 13 1
Frequency (Thou. X) 0.002 0.005 0.09 0.06 0.02 Nov-13 650 650 650 1 0.5 0.3 1
Days 2 4 41 39 5 Dec-13 - - 650 - - - -

Price (Rupiah) Jan-14 1,625 710 1,625 19 3 3 5

High 600 600 2,500 1,710 1,625
Low 600 600 520 630 710
Close 600 600 1,560 650 1,625
Close* 600 600 1,560 650 1,625

PER (X) 14.84 10.80 24.79 7.00 17.31

PER Industry (X) 16.00 6.61 6.58 17.01 16.26
PBV (X) 1.63 1.50 3.62 1.30 3.10
* Adjusted price after corporate action
 BSWD Bank of India Indonesia Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Gani Mulyadi & Handayani (Member of Grant Thornton International Ltd.)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash on Hand 14,415 14,791 20,341 17,224 24,782 3,125

Placements with Other Banks 51,879 114,601 193,976 247,972 236,000

322,611 238,134 102,116 68,486 124,664 2,500
Marketable Securities
Loans 967,684 1,050,807 1,413,687 1,825,423 103,735
1,875
Investment - - - - -
Fixed Assets 13,486 16,204 18,346 17,687 19,350
1,250
Other Assets 1,535 17,510 17,639 31,705 47,474
Total Assets 1,537,378 1,570,332 2,080,428 2,540,741 3,057,340 625
Growth (%) 2.14% 32.48% 22.13% 20.33%
-
Deposits 1,211,242 1,227,276 1,677,849 2,057,391 2,516,108 2009 2010 2011 2012 Sep-13
Taxes Payable 4,345 2,220 5,217 5,463 5,707
Fund Borrowings - - - - -
Other Liabilities 376 4,792 6,987 41,747 20,879 TOTAL EQUITY (Bill. Rp)
Total Liabilities 1,234,899 1,251,617 1,733,939 2,166,972 2,623,408 434
Growth (%) 1.35% 38.54% 24.97% 21.06% 434

374
346
319
Authorized Capital 200,000 200,000 200,000 400,000 400,000
345

302

Paid up Capital 173,600 173,600 173,600 173,600 173,600

257

Paid up Capital (Shares) 868 868 868 868 868

Par Value 200 200 200 200 200 168

Retained Earnings 99,761 113,802 141,910 169,558 228,020

Total Equity 302,479 318,715 346,488 373,769 433,932 80

Growth (%) 5.37% 8.71% 7.87% 16.10%

-9

2009 2010 2011 2012 Sep-13

INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13
Total Interest Income 159,217 167,356 177,634 203,914 187,934
Growth (%) 5.11% 6.14% 14.79%
TOTAL INTEREST INCOME (Bill. Rp)

Interest Expenses 84,720 81,994 81,127 106,251 90,922 204

188
8,507 9,107 14,080 14,373 18,551
204

Other Operating Revenue 178

167
159
Other Operating Expenses 30,752 36,420 39,434 47,612 37,914 162

Income from Operations 50,476 48,242 65,031 73,838 78,044

Growth (%) -4.43% 34.80% 13.54% 121

Non-Operating Revenues 165 -175 - 84 2,571

79

Income Before Tax 50,641 48,067 65,031 73,922 80,615

Provision for Income Tax 13,690 12,975 16,469 18,926 20,154
38

Profit for the period 36,950 35,092 48,562 54,996 60,462 -4

Growth (%) -5.03% 38.38% 13.25% 2009 2010 2011 2012 Sep-13

Period Attributable - - - 54,996 60,462

Comprehensive Income 36,950 35,092 48,227 54,629 60,163 PROFIT FOR THE PERIOD (Bill. Rp)
Comprehensive Attributable - - - - 60,163
60
60
55
RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 49
Dividend (Rp) 24.00 23.00 31.51 - - 48

37
EPS (Rp) - - - 63.36 69.66 35
348.48 367.18 399.18 430.61 499.92
36

BV (Rp)
DAR (X) 0.80 0.80 0.83 0.85 0.86 23

DER(X) 4.08 3.93 5.00 5.80 6.05

ROA (%) 2.40 2.23 2.33 2.16 1.98 11

ROE (%) 12.22 11.01 14.02 14.71 13.93

OPM (%) 31.70 28.83 36.61 36.21 41.53
-1

2009 2010 2011 2012 Sep-13

NPM (%) 23.21 20.97 27.34 26.97 32.17
Payout Ratio (%) - -
Yield (%) 4.00 3.83 5.25 - -