Gamuda. Overweight. 3QFY13 results review positive momentum continues

Transcription

1 Gamuda 3QFY13 results review positive momentum continues 3QFY13 results were ahead of expectations, with positive momentum in both construction and property divisions. We expect a positive share price reaction. Gamuda is one of our Domestic Nine picks, leveraged to robust government infrastructure spending. Please refer to our Malaysia Strategy note Momentum is with domestic growth. Near term catalyst: award of PDP role for MRT Line 2 (we estimate Gamuda's share at M$8B) Beat expectations. 9MFY13 core net profit of M$487MM is 82.2% of full year forecast and 78.6% of consensus. 4Q likely to be strong, implying FY13 beat. 50% core net profit growth in 1QFY13. M$113MM one-off provision for Smart Tunnel and Dukhan Highway arbitration loss as expected. Construction margins improved. Construction margins improved to 13.5% in 3QFY13, from 11.2% in 2QFY13, reflecting higher MRT Line 1 tunneling recognition. Tunneling works at 14% completion in 3Q and 8% for PDP role. MRT Line 2 is a major catalyst. Management is hopeful for cabinet approval for MRT Line 2 in 3Q CY2013 followed by PDP role award. This is a major catalyst for the stock, in our view. Management is hopeful of the role awarded to MMC-Gamuda j/v, given solid execution and complexity of project interface. The j/v has first mover advantage in our view. Estimated cost of M$24.9B (based on Line 1 costing, excluding Putrajaya link). First award to contractors probably in early 2015, consistent with timeline of MRT Line 1. Tunneling costing more than M$9B will be under international tender, likely to be under "swiss challenge". The MMC- Gamuda j/v would have a competitive advantage as the 10 tunnel boring machines for MRT Line 1 can be redeployed. Upbeat on potential sale of water concession. Management is now more upbeat on the potential sale of water concession asset post general elections, worth M$0.58/share on our estimates. If this happens we see a likelihood of a special dividend. Meanwhile, Gamuda is still in talks on the potential sale of expressways, but water asset sale could take place first. Overweight GAMU.KL, GAM MK Price: M$4.56 Price Target: M$6.00 Malaysia Construction Hoy Kit Mak AC JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X) Karen Li, CFA (852) karen.yy.li@jpmorgan.com J.P. Morgan Securities (Asia Pacific) Limited Price Performance M$ Jun-12 Sep-12 Dec-12 Mar-13 Jun-13 GAMU.KL share price (M$) FBMKLCI (rebased) YTD 1m 3m 12m Abs 26.4% -5.5% 11.1% 33.7% Rel 21.8% -4.6% 6.1% 24.4% Gamuda Berhad (Reuters: GAMU.KL, Bloomberg: GAM MK) M$ in mn, year-end Jul FY11A FY12A FY13E FY14E FY15E Revenue (M$ mn) 2,673 3,087 2,949 4,194 6,468 Net Profit (M$ mn) ,116 EPS (M$) DPS (M$) Revenue Growth (%) 8.9% 15.5% -4.5% 42.2% 54.2% EPS growth (%) 29.3% 28.7% -13.7% 53.3% 54.2% ROCE 8.9% 10.1% 4.9% 9.1% 14.9% ROE 11.9% 14.2% 11.3% 15.8% 21.3% P/E P/BV EV/EBITDA Dividend Yield 1.8% 1.8% 2.0% 2.4% 3.1% Source: Company data, Bloomberg, J.P. Morgan estimates. Company Data Shares O/S (mn) 2,246 Market Cap (M$ mn) 10,192 Market Cap ($ mn) 3,236 Price (M$) 4.56 Date Of Price 27 Jun 13 Free float (%) 72.1% 3-mth trading value (M$ mn) mth trading value ($ mn) mth trading volume (mn) 24.6 FBMKLCI 1,741 Exchange Rate 3.15 Fiscal Year End Jul See page 8 for analyst certification and important disclosures, including non-us analyst disclosures. J.P. Morgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

2 Company Description Gamuda's core business is its engineering and construction division, with capable heavy engineering skillsets, particularly in tunnelling. Other businesses include toll concessions - KESAS, LITRAK, SPRINT, and India s Durgapur and Panagarh Palsit Highway. Also owns water concession SPLASH (and water O&M company, Gamuda Water). Established township developments in Malaysia, making inroads into Vietnam. Revenue breakdown (FY12) 31% 38% P&L sensitivity metrics FY14 EPS impact (%) Impact of each M$1B increase in new construction orders 2.1% (Base case: Zero in FY13, M$8B in FY14) Impact of each 1 ppt increase in construction PBT margin 2.6% (Base case: 8% including PDP role) Impact of each M$1B increase in new property sales 3.3% (Base case: M$1.2B each in FY13 and FY14) Impact of each 1 ppt increase in property PBT margin 3.6% (Base case: 27.1% in FY14) Source: J.P. Morgan estimates Price target and valuation analysis Our Dec13 SoTP-based PT of M$6.00 assumes 18x P/E on CY14 construction earnings, in line with historical average. Property division is valued based on18x P/E on CY14 property earnings, in line with implied sector average target P/E. Gamuda s 45.8% stake in highway concessionaire Litrak (LTK MK) is marked-tomarket at M$4.40/share. Other concessions are valued based on DCF at WACC of 9%, while its Indian toll concessions are based on WACC of 15.4%. Value (M$ MM) Value/Share (M$) Sum of Parts Construction (includes MRT PDP fees NPV at WACC of 9%) 5, Property 4, Litrak 1, Malaysian toll concessions Indian toll concessions Water concession 1, Net cash/(debt) (265.8) Total SoTP 13, Source: J.P. Morgan estimates FD SoTP/share (M$) 5.94 Dec13 SoTP/share (M$) 6.00 EPS: J.P. Morgan vs consensus J. P. Morgan Consensus At our M$6.00 PT, Gamuda will be trading on CY14E P/E of 15.2x, below its historical average P/E of 18x. Going forward, we believe the key driver is domestic-led infrastructure spending. Downside risks to our PT emanate from project execution, delays in project awards, sharp spikes in building material costs that affect margins, and lower than expected property sales. FY13E FY14E FY15E Source: Bloomberg, J.P. Morgan estimates 31% Construction Property Concessions Table 1: Construction sector peer comparison As at: 27 Jun-13 Ticker Mkt cap Price Rating Target P/E 2yr EPS CAGR ROE Div Yld Net gearing (US$mn) (LC) (LC) CY13E CY14E FY13E FY14E FY13E FY13E FY13E Gamuda GAM MK 3, OW % % % Hock Seng Lee HSL MK NC % % % IJM Corp IJM MK 2, OW % % % WCT WCT MK OW % % % Weighted average 6, % % % Source: Bloomberg, J.P. Morgan estimates. Bloomberg consensus for Hock Seng Lee. 2

3 Table 2: Gamuda 3Q13 results summary M$MM 3Q13 3Q12 %Y/Y 2Q13 % Q/Q 9M13 9M12 %Y/Y Revenue % 875 3% 2,552 2,117 21% Pretax % 202 9% % Pretax margin (%) 11.8% 28% 23% 24% 26% Core net profit % % % Net profit margin (%) 20% 17% 18% 19% 17% Core EPS (M$ sen) % % % Source: Company. Figure 1: Gamuda quarterly revenue and net profit Q06 3Q07 2Q08 1Q09 4Q09 3Q10 2Q11 1Q12 4Q12 3Q13 Source: Company. Figure 2: Gamuda construction margin 16% 14% 12% 10% 8% 6% 4% 2% 2.5% 0% 4Q07 9.0% 1Q08 Source: Company. 10.9% 2Q08 7.8% 3Q08 Revenue 3.7% 4.2% 1.9% 1.3% 2.7% 4Q08 1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 5.9% 4Q10 Net profit 5.5% 1Q11 6.8% 2Q % 3Q11 7.4% 4Q % 1Q % 14.8% 2Q12 3Q12 9.1% 4Q % 11.5% 11.2% 1Q13 2Q13 3Q13 Other key points during analysts briefing *Recently purchased two plots of landbank totaling 813 acres at Rawang. M$19.65 p.s.f. for a 724-acre land (M$620MM cost) and M$12 p.s.f.(<$47mm cost) for an 89-acre piece of land. Combined GDV of M$5B. Confident of sales given accessibility to highway, commuter and upcoming MRT line in Sg. Buloh. Maiden contribution likely in FY16. *Very strong property sales at Horizon Hills, contribution 60-65% of new property sales of M$1B in 9MFY13. Revising property sales projection for FY13 15% higher to M$1.6B. Unbilled property sales stands at M$1.2B. 3

4 Table 3: SoTP Valuation Valuation Methodology Value (M$ MM) Value/share (M$) Construction (includes MRT PDP fees NPV at WACC of 9%) P/E of 18x 5, Property P/E of 18x 4, Litrak M$4.40 market price 1, Malaysian toll concessions WACC of 9% Indian toll concessions WACC of 15.4% Water concession 9% WACC 1, Net cash/(debt) (565.8) Total SoTP 13, FD SoTP/share (M$) 6.00 CY13 PT (M$) 6.00 Source: J.P. Morgan estimates Figure 3: Gamuda share price to SOTP M$6.0 M$5.0 M$4.0 M$3.0 M$2.0 M$1.0 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Source: Bloomberg, J.P. Morgan estimates. Figure 4: Gamuda PE band Source: Bloomberg, J.P. Morgan estimates. GAM share price SoTP based PT SD = 37.3x SD = 27.7x Mean = 18.1x -1SD = 8.6x 5 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 4

5 Figure 5: Gamuda PB band SD = 2.8x +1SD = 2.3x Mean = 1.8x -1SD = 1.3x -2SD = 0.8x 0.5 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Source: Bloomberg, J.P. Morgan estimates. 5

6 JPM Q-Profile Gamuda Bhd (MALAYSIA / Industrials) As Of: 21-Jun-2013 Quant_Strategy@jpmorgan.com Local Share Price Current: Mth Forward EPS Current: Earnings Yield (& local bond Yield) Current: 7% Implied Value Of Growth* Current: 22.90% 25% 12Mth fwd EY Malaysia BY Proxy 20% 15% 10% 5% 0% PE (1Yr Forward) Current: 14.9x Price/Book Value Current: 2.3x 30.0x 7.0x PBV hist PBV Forward 25.0x 6.0x 20.0x 15.0x 10.0x 5.0x 4.0x 3.0x 2.0x 5.0x 1.0x 0.0x 0.0x ROE (Trailing) Current: Dividend Yield (Trailing) Current: Summary Gamuda Bhd As Of: 21-Jun-13 MALAYSIA SEDOL Local Price: 4.75 Industrials Construction & Engineering EPS: 0.32 Latest Min Max Median Average 2 S.D.+ 2 S.D. - % to Min % to Max % to Med % to Avg 12mth Forward PE 14.95x % 63% -9% -3% P/BV (Trailing) 2.34x % 163% -9% -3% Dividend Yield (Trailing) % 287% -24% -17% ROE (Trailing) % 43% -7% -11% Implied Value of Growth 22.9% % 144% 20% 6% Source: Bloomberg, Reuters Global Fundamentals, IBES CONSENSUS, J.P. Morgan Calcs * Implied Value Of Growth = (1 - EY/Cost of equity) where cost of equity =Bond Yield + 5.0% (ERP) 6

7 Gamuda: Summary of Financials Income Statement Cash flow statement M$ in millions, year end Jul FY11 FY12 FY13E FY14E FY15E M$ in millions, year end Jul FY11 FY12 FY13E FY14E FY15E Revenues 2,673 3,087 2,949 4,194 6,468 Earnings before tax ,384 % change Y/Y 8.9% 15.5% (4.5%) 42.2% 54.2% Depr. & amortization EBITDA Change in working capital -1, ,117 % change Y/Y 42.8% 40.9% -44.2% 76.4% 79.7% Taxes EBIT Others % change Y/Y 45.3% 42.7% NM 82.1% 83.3% Cash flow from operations ,016 1,606 EBIT Margin 14.1% 17.5% 9.8% 12.5% 14.9% Net Interest Capex Earnings before tax ,384 Disposal/(purchase) % change Y/Y 32.1% 33.7% -23.5% 56.9% 58.4% Net Interest Tax Other as % of EBT 20.5% 22.3% 13.4% 16.1% 18.8% Free cash flow -1, ,384 Core net profit ,116 % change Y/Y 31.7% 28.7% 8.1% 22.4% 54.2% Equity raised/(repaid) Shares outstanding 2,065 2,065 2,065 2,065 2,065 Debt raised/(repaid) Core EPS Other % change Y/Y 29.3% 28.7% 8.1% 22.4% 54.2% Dividends paid Fully diluted EPS Beginning cash 1,950 1,386 1,616 2,368 3,214 % change Y/Y 29.3% 28.7% -15.2% 49.1% 51.4% Ending cash 1,386 1,616 2,368 3,214 4,712 DPS Balance sheet Ratio Analysis M$ in millions, year end Jul FY11 FY12 FY13E FY14E FY15E M$ in millions, year end Jul FY11 FY12 FY13E FY14E FY15E Cash and cash equivalents 1,386 1,616 2,368 3,214 4,712 EBITDA margin 14.9% 18.2% 10.6% 13.2% 15.3% Accounts receivable 1,951 1,729 1, Operating margin 14.1% 17.5% 9.8% 12.5% 14.9% Inventories 1,351 1,878 1,794 1,951 2,409 Net margin 15.9% 17.7% 16.0% 17.3% 17.3% Others Current assets 4,688 5,223 5,363 6,074 7,722 Sales per share growth 6.8% 15.5% (4.5%) 42.2% 54.2% LT investments Sales growth 8.9% 15.5% (4.5%) 42.2% 54.2% Other long term assets 1,740 1,783 1,991 2,260 2,552 Net profit growth 31.7% 28.7% -13.7% 53.3% 54.2% Net fixed assets 610 1,009 1,287 1,564 1,839 EPS growth 29.3% 28.7% (13.7%) 53.3% 54.2% Total Assets 7,551 8,494 9,121 10,379 12,592 Interest coverage (x) Liabilities Short-term loans 626 1, Net debt to equity -17.2% 14.0% -26.7% -41.5% -61.9% Payables 1,535 1,721 1,644 2,338 3,606 Sales/assets Others Assets/equity Total current liabilities 2,170 3,100 2,096 2,857 4,244 ROE 11.9% 14.2% 11.3% 15.8% 21.3% Long-term debt ROCE 8.9% 10.1% 4.9% 9.1% 14.9% Other liabilities Bonds 1,200-1,500 1,500 1,499 Total Liabilities 3,664 4,225 4,566 5,326 6,713 Minorities Shareholders' equity 3,687 4,048 4,335 4,831 5,659 BVPS Source: Company reports and J.P. Morgan estimates. 7

8 Analyst Certification: The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research analysts are primarily responsible for this report, the research analyst denoted by an AC on the cover or within the document individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views expressed in this report accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of any of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst(s) in this report. Important Disclosures Client: J.P. Morgan currently has, or had within the past 12 months, the following company(ies) as clients: Gamuda. Company-Specific Disclosures: Important disclosures, including price charts, are available for compendium reports and all J.P. Morgan covered companies by visiting calling , or ing with your request. J.P. Morgan s Strategy, Technical, and Quantitative Research teams may screen companies not covered by J.P. Morgan. For important disclosures for these companies, please call or research.disclosure.inquiries@jpmorgan.com. Gamuda (GAMU.KL, GAM MK) Price Chart Price(M$) Oct 06 OW M$4.75 N M$2.6 OW M$2.3 N M$3.7 OW M$3.9 UW M$4.4 N M$3.3 N M$1.8 UW M$3 N M$3.2 M$2.65 UW M$4.75 UW M$3.3N M$2.2 N M$2.6 UW M$2.7 N M$3.8 N M$3.1 OW M$4.3OW M$ Jul 07 Apr 08 Jan 09 Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends. Initiated coverage Nov 12, Oct 09 Jul 10 Apr 11 Jan 12 Oct 12 Jul 13 Date Rating Share Price (M$) 12-Nov-06 OW Jan-07 OW Mar-07 OW Oct-07 UW Nov-07 UW Feb-08 UW May-08 N Jun-08 N Sep-08 N Dec-08 N Mar-09 OW Jun-09 N Sep-09 UW Mar-10 UW Nov-10 N Sep-11 N Dec-11 N Mar-12 N Nov-12 OW Jun-13 OW Price Target (M$) The chart(s) show J.P. Morgan's continuing coverage of the stocks; the current analysts may or may not have covered it over the entire period. J.P. Morgan ratings or designations: OW = Overweight, N= Neutral, UW = Underweight, NR = Not Rated Explanation of Equity Research Ratings, Designations and Analyst(s) Coverage Universe: J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the average total return of the stocks in the analyst s (or the analyst s team s) coverage universe.] Neutral [Over the next six to twelve months, we expect this stock will perform in line with the average total return of the stocks in the analyst s (or the analyst s team s) coverage universe.] Underweight [Over the next six to twelve months, we expect this stock will underperform the average total return of the stocks in the analyst s (or the analyst s team s) coverage universe.] Not Rated (NR): J.P. Morgan has removed the rating and, if applicable, the price target, for this stock because of either a lack of a sufficient fundamental basis or for legal, regulatory or policy reasons. The previous rating and, if applicable, the price target, no longer should be relied upon. An NR designation is not a recommendation or a rating. In our Asia (ex-australia) and U.K. small- and mid-cap equity research, each stock s expected total return is compared to the expected total return of a benchmark country market index, not to those analysts coverage universe. If it does not appear in the Important Disclosures section of this report, the certifying analyst s coverage universe can be found on J.P. Morgan s research website, Coverage Universe: Mak, Hoy Kit: Berjaya Sports Toto (BSTB.KL), British American Tobacco (M) Bhd (BATO.KL), Gamuda (GAMU.KL), Genting Berhad (GENT.KL), Genting Malaysia (GENM.KL), IJM Corporation (IJMS.KL), KNM Group Bhd 8

9 (KNMP.KL), KPJ Healthcare Berhad (KPJH.KL), MMC Corporation Berhad (MMCB.KL), Malaysia Airports Holdings Berhad (MAHB.KL), Parkson Holdings Bhd (PRKN.KL), Tenaga (TENA.KL), Top Glove Corporation (TPGC.KL), WCT Berhad (WCTE.KL), YTL Power (YTLP.KL) J.P. Morgan Equity Research Ratings Distribution, as of March 30, 2013 Overweight (buy) Neutral (hold) Underweight (sell) J.P. Morgan Global Equity Research Coverage 43% 44% 13% IB clients* 54% 47% 38% JPMS Equity Research Coverage 42% 50% 9% IB clients* 74% 64% 57% *Percentage of investment banking clients in each rating category. For purposes only of FINRA/NYSE ratings distribution rules, our Overweight rating falls into a buy rating category; our Neutral rating falls into a hold rating category; and our Underweight rating falls into a sell rating category. Please note that stocks with an NR designation are not included in the table above. Equity Valuation and Risks: For valuation methodology and risks associated with covered companies or price targets for covered companies, please see the most recent company-specific research report at contact the primary analyst or your J.P. Morgan representative, or research.disclosure.inquiries@jpmorgan.com. Equity Analysts' Compensation: The equity research analysts responsible for the preparation of this report receive compensation based upon various factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues. Registration of non-us Analysts: Unless otherwise noted, the non-us analysts listed on the front of this report are employees of non-us affiliates of JPMS, are not registered/qualified as research analysts under NASD/NYSE rules, may not be associated persons of JPMS, and may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with covered companies, public appearances, and trading securities held by a research analyst account. Other Disclosures J.P. Morgan ("JPM") is the global brand name for J.P. Morgan Securities LLC ("JPMS") and its affiliates worldwide. J.P. Morgan Cazenove is a marketing name for the U.K. investment banking businesses and EMEA cash equities and equity research businesses of JPMorgan Chase & Co. and its subsidiaries. All research reports made available to clients are simultaneously available on our client website, J.P. Morgan Markets. Not all research content is redistributed, ed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your sales representative. Options related research: If the information contained herein regards options related research, such information is available only to persons who have received the proper option risk disclosure documents. For a copy of the Option Clearing Corporation's Characteristics and Risks of Standardized Options, please contact your J.P. Morgan Representative or visit the OCC's website at Legal Entities Disclosures U.S.: JPMS is a member of NYSE, FINRA, SIPC and the NFA. JPMorgan Chase Bank, N.A. is a member of FDIC and is authorized and regulated in the UK by the Financial Services Authority. U.K.: J.P. Morgan Securities plc (JPMS plc) is a member of the London Stock Exchange and is authorized and regulated by the Financial Services Authority. Registered in England & Wales No Registered Office 25 Bank Street, London, E14 5JP. South Africa: J.P. Morgan Equities South Africa Proprietary Limited is a member of the Johannesburg Securities Exchange and is regulated by the Financial Services Board. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd, Seoul Branch, is regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (JPMAL) (ABN /AFS Licence No: ) is regulated by ASIC and J.P. Morgan Securities Australia Limited (JPMSAL) (ABN /AFS Licence No: ) is regulated by ASIC and is a Market, Clearing and Settlement Participant of ASX Limited and CHI-X. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P. Morgan India Private Limited, having its registered office at J.P. Morgan Tower, Off. C.S.T. Road, Kalina, Santacruz East, Mumbai , is a member of the National Stock Exchange of India Limited (SEBI Registration Number - INB /INF /INE ) and Bombay Stock Exchange Limited (SEBI Registration Number - INB /INF ) and is regulated by Securities and Exchange Board of India. Thailand: JPMorgan Securities (Thailand) Limited is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and Exchange Commission. Indonesia: PT J.P. Morgan Securities Indonesia is a member of the Indonesia Stock Exchange and is regulated by the BAPEPAM LK. Philippines: J.P. Morgan Securities Philippines Inc. is a Trading Participant of the Philippine Stock Exchange and a member of the Securities Clearing Corporation of the Philippines and the Securities Investor Protection Fund. It is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange Commission. Singapore: This material is issued and distributed in Singapore by J.P. Morgan Securities Singapore Private Limited (JPMSS) [MIC (P) 049/04/2013 and Co. Reg. No.: R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the MAS. Japan: JPMorgan Securities Japan Co., Ltd. is regulated by the Financial Services Agency in Japan. Malaysia: This material is issued and distributed in Malaysia by 9

10 JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a Participating Organization of Bursa Malaysia Berhad and a holder of Capital Markets Services License issued by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. Saudi Arabia: J.P. Morgan Saudi Arabia Ltd. is authorized by the Capital Market Authority of the Kingdom of Saudi Arabia (CMA) to carry out dealing as an agent, arranging, advising and custody, with respect to securities business under licence number and its registered address is at 8th Floor, Al-Faisaliyah Tower, King Fahad Road, P.O. Box 51907, Riyadh 11553, Kingdom of Saudi Arabia. Dubai: JPMorgan Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial Services Authority (DFSA) and its registered address is Dubai International Financial Centre - Building 3, Level 7, PO Box , Dubai, UAE. Country and Region Specific Disclosures U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by JPMS plc. Investment research issued by JPMS plc has been prepared in accordance with JPMS plc's policies for managing conflicts of interest arising as a result of publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain such a policy. This report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be engaged in only with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in their home jurisdiction. Australia: This material is issued and distributed by JPMSAL in Australia to "wholesale clients" only. This material does not take into account the specific investment objectives, financial situation or particular needs of the recipient. The recipient of this material must not distribute it to any third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the term "wholesale client" has the meaning given in section 761G of the Corporations Act Germany: This material is distributed in Germany by J.P. Morgan Securities plc, Frankfurt Branch and J.P.Morgan Chase Bank, N.A., Frankfurt Branch which are regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht. Hong Kong: The 1% ownership disclosure as of the previous month end satisfies the requirements under Paragraph 16.5(a) of the Hong Kong Code of Conduct for Persons Licensed by or Registered with the Securities and Futures Commission. (For research published within the first ten days of the month, the disclosure may be based on the month end data from two months prior.) J.P. Morgan Broking (Hong Kong) Limited is the liquidity provider/market maker for derivative warrants, callable bull bear contracts and stock options listed on the Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx website: Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of share trading, and that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan Securities Japan Co., Ltd., will be receiving a brokerage fee and consumption tax (shouhizei) calculated by multiplying the executed price by the commission rate which was individually agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments Firms: JPMorgan Securities Japan Co., Ltd., Kanto Local Finance Bureau (kinsho) No. 82 Participating Association / Japan Securities Dealers Association, The Financial Futures Association of Japan, Type II Financial Instruments Firms Association and Japan Investment Advisers Association. Korea: This report may have been edited or contributed to from time to time by affiliates of J.P. Morgan Securities (Far East) Ltd, Seoul Branch. Singapore: JPMSS and/or its affiliates may have a holding in any of the securities discussed in this report; for securities where the holding is 1% or greater, the specific holding is disclosed in the Important Disclosures section above. India: For private circulation only, not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This material is issued and distributed by JPMSAL in New Zealand only to persons whose principal business is the investment of money or who, in the course of and for the purposes of their business, habitually invest money. JPMSAL does not issue or distribute this material to members of "the public" as determined in accordance with section 3 of the Securities Act The recipient of this material must not distribute it to any third party or outside New Zealand without the prior written consent of JPMSAL. Canada: The information contained herein is not, and under no circumstances is to be construed as, a prospectus, an advertisement, a public offering, an offer to sell securities described herein, or solicitation of an offer to buy securities described herein, in Canada or any province or territory thereof. Any offer or sale of the securities described herein in Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only by a dealer properly registered under applicable securities laws or, alternatively, pursuant to an exemption from the dealer registration requirement in the relevant province or territory of Canada in which such offer or sale is made. The information contained herein is under no circumstances to be construed as investment advice in any province or territory of Canada and is not tailored to the needs of the recipient. To the extent that the information contained herein references securities of an issuer incorporated, formed or created under the laws of Canada or a province or territory of Canada, any trades in such securities must be conducted through a dealer registered in Canada. No securities commission or similar regulatory authority in Canada has reviewed or in any way passed judgment upon these materials, the information contained herein or the merits of the securities described herein, and any representation to the contrary is an offence. Dubai: This report has been issued to persons regarded as professional clients as defined under the DFSA rules. Brazil: Ombudsman J.P. Morgan: / ouvidoria.jp.morgan@jpmorgan.com. General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co. or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to JPMS and/or its affiliates and the analyst's involvement with the issuer that is the subject of the research. All pricing is as of the close of market for the securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this material and are subject to change without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own independent decisions regarding any securities or financial instruments mentioned herein. JPMS distributes in the U.S. research published by non-u.s. affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a J.P. Morgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise. "Other Disclosures" last revised May 4, Copyright 2013 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of J.P. Morgan. #$J&098$#*P 10

11 11