Perusahaan Gas Negara 
Edwin pang  / Research Analyst / 852 2101 6406 / [EMAIL PROTECTED] 
  
Rating:                           Assuming coverage with OUTPERFORM 
Target Price:                Rp16,209 (13,680) 
EPS:                             Up 
Upside:                        33% 
  
New report: Back to basics     
·         PGN may have lost the full autonomy of setting industrial gas prices, 
but rising domestic gas prices are inevitable in a higher for longer oil price 
environment and under Indonesia energy diversification goals. 
·         We estimate up to 90% of Indonesia’s potential gas resource (~15-17 
bcf/d) may be left untapped if the gas price cap is set below US$9/mmbtu. Our 
gas price cap is set at US$9/mmbtu. 
·         We assume the current gas price of US$5.5/mmbtu to rise gradually to 
reach the cap over the period of 8 years, taking into account its loss of 
pricing autonomy and regulatory risks. 
·         The stock has underperformed YTD; execution risks are priced in as 
SSWJ is completed by 4Q08. Market is likely to focus on its secured volume 
driven earnings growth as we move into 2008. 
·         We assume coverage of PGN with an OUTPERFORM rating, with a 12-month 
DCF based TP of Rp16,209/share. Our TP has room for upside if 1) gas prices 
rises faster than our assumption, 2) if the oil price cap is set higher than 
US$9.0/mmbtu. 


       
---------------------------------
Take the Internet to Go: Yahoo!Go puts the Internet in your pocket: mail, news, 
photos & more. 

Kirim email ke