Metals and Mining chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Transcription

1 December 8, 2005 Global Gambits The Right Moves for Right Now Metals and Mining chapter See jpmorgansavant.com for gobal sector valuation tools The following is a chapter from Global Gambits The Right Moves for Right Now, dated December 8, This chapter is presented for convenience, and should be read in conjunction with the full report and its analyst certifications and important disclosures. The full report is available on MorganMarkets.

2 Metals and Mining Base Metal Prices Look Poised to Roll Over; Steel Prices Should Remain Stable in 2006 Global Sector Coordinator Michael F. Gambardella (1-212) J.P. Morgan Securities Inc. Full sector coverage details on page 147 Key Drivers China from both a fundamental and a headline perspective remains a key driver of this sector. China is now the number one or number two consumer of most major metals and we believe consumption growth will remain at elevated levels for years to come, driving both demand and capacity expansions globally. The Chinese government s efforts to slow its economic expansion and reduce investment in overheated industries (like aluminum and steel) have met with limited success. However, we believe the risk of a hard-landing is low. The strength of the US dollar will continue to play a pivotal role for commodity prices. Generally, a stronger US dollar is negative for commodity pricing and vice versa although in recent months, we have witnessed a disconnect between US dollar strength and certain commodity prices like gold and copper. Growing global steel-making capacity is driving demand for bulk commodities. China, in particular, continues to ramp up steel-making production, driving investment in iron ore and metallurgical coal mines. Gold has disconnected from the inverse relationship with the dollar. Stronger demand and weakening supply seem to be the biggest drivers of better gold prices, but the double deficits and trade imbalances also help. We expect gold prices to be above US$500/oz in The larger US coal miners control enormous energy reserves. Peabody reports its contained energy rivals Exxon s. This has become more important as high natural gas prices are encouraging the displacement of gas with coal. Additionally, we expect coal to liquids to raise the profile of coal miners later in the decade. Our Non-Consensus Views Domestic steel prices have bottomed and should remain stable and relatively high compared to historical average prices. The current HRC price appears to have stabilized at US$550/ton, where it has hovered for the past two months after rebounding 30% off its recent low in August. This compares to an average price of US$350/ton since We believe the scale consolidation the domestic steel industry underwent in the last downturn has taken much of the cyclicality out of the industry. Unlike the relatively synchronized past downturns, metals are likely to keel over one by one during this cycle, based on the specifics of each industry rather than a broad-based, economically inspired collapse in metal demand. Tin was the first one to give up the chase in 2Q05 when its inventory decline was arrested. Around mid-year, nickel followed suit when irrational exuberance amongst the stainless steel producers resulted in big inventory rises and the need to cut back vigorously on production. The next likely candidate is lead, which has bravely tried to follow the excellent fundamentals of sister metal zinc (which should still have a big shortfall next year), while its own fundamentals are distinctly unexciting. The metal is looking distinctly leaden at the moment and will likely soon exit the bull market fray, leaving copper, aluminum and zinc to determine whose batteries will last the longest. We like the longer-term fundamentals for coal stocks. But in the short to medium term, we expect them to range trade, until we can quantify benefits from growth projects. 143

3 Metals and Mining: Top Picks Company Key Financials Rationale and Catalysts U.S. Steel Corp. Recommendation: Overweight Fiscal EPS (Local): Year-end December Ticker: X US / X E 2006E Exchange: NYSE P/E (Calendar) Price (Local): US$ E 2006E Mkt Cap (US$): 4.5 bn We view US Steel as an attractive investment as we believe the domestic steel market environment is strong with service center inventories at 19-month lows, imports below 13% versus the long-term average of 17%, and spot market prices up 30% over the past three months. The high level of consolidation over the past cycle has created an environment in which supply constraint by steel producers can reduce the cyclicality of steel prices. High raw material costs are making labor cost differentials less meaningful. As coal, iron ore, natural gas and scrap costs have taken a step-up in price, they have made labor costs a much smaller percentage of overall steel production costs, allowing domestic producers to narrow the cost gap with overseas producers. We believe shares of US Steel are attractive trading at 2.7x our 2006 EBITDA estimate and at only 1.1x book value Analyst: Michael F. Gambardella EV/EBITDA (Calendar) versus its 1.4x average since includes periods of losses---which does not appear likely any time soon. Phone: (1-212) E 2006E michael.gambardella@jpmorgan.com Teck Cominco Ltd. Recommendation: Overweight Fiscal EPS (Local): Year-end December Ticker: TEK/SV/B CN / TEKsvb.TO E 2006E Exchange: TSE P/E (Calendar) Price (Local): C$ E 2006E Mkt Cap (US$): 8.9 bn Analyst: Michael F. Gambardella EV/EBITDA (Calendar) Phone: (1-212) E 2006E michael.gambardella@jpmorgan.com Source: Company data, Datastream, JPMorgan estimates, JPMorgan SaVanT. Prices as of November 22, We believe Teck Cominco has one of the best balanced portfolio of assets among its peers, with exposure to zinc, copper, coal, gold, molybdenum and lead, giving its cash flow and earnings a more consistent and stable outlook compared to other base metal pure play companies. The zinc market fundamentals have tightened considerably, driving the zinc price up over US$0.73/lb. As the largest zinc miner in the world, we believe Teck Cominco is well positioned to benefit. We believe Teck Cominco s assets are currently being undervalued by the market. The stock currently trades at a 25% discount to its base metal peers N, FAL, FCX, PD. 144

4 Metals and Mining: Top Picks (cont d) Company Key Financials Rationale and Catalysts BHP Billiton Ltd. Recommendation: Overweight Fiscal EPS (Local): Year-end June Our core recommendations for BHP and RIO remain Overweight, but the catalysts to spur sustainable ongoing share Ticker: BHP AU / BHP.AX E price outperformance are becoming increasingly difficult to identify. Our preference between the two is Rio Tinto, but Ticker ADR: we believe that the call is marginal. Exchange: ASX P/E (Calendar) Price (Local): A$ E 2006E Mkt Cap (US$): 57.1 bn Analyst: David George EV/EBITDA (Calendar) Phone: (61-03) x E 2006E david.b.george@jpmorgan.com Rio Tinto Ltd. Recommendation: Overweight Fiscal EPS (Local): Year-end December Ticker: RIO AU / RIO.AX E 2006E Ticker ADR: Exchange: ASX P/E (Calendar) Price (Local): A$ E 2006E Mkt Cap (US$): 20.7 bn Analyst: David George EV/EBITDA (Calendar) Phone: (61-03) x E 2006E david.b.george@jpmorgan.com Source: Company data, Datastream, JPMorgan estimates, JPMorgan SaVanT. Prices as of November 22, The current round of iron ore negotiations, which could carry on into the new year, is the key driver of expected share price performance over the next quarter. We believe there is reasonable upside risk to our view of a 7.5% increase, and moderate upside risk to the market consensus view of a 10% rise. We expect that a 20% or higher price outcome will deliver further share price appreciation. While both companies are large producers of iron ore (Rio ranking no. 2 and BHP no. 3), Rio Tinto s earnings sensitivity is about double that of BHP Billiton s due to its higher production and the higher proportion of Rio s earnings that iron ore contributes compared to BHP s proportion. A better-than-expected price outcome for the April 1, 2006, contracts would be more positive for Rio than for BHP, in our view. A significant re-rating would require a change to the status quo to be realized. Either a super cycle would need to eventuate, or the companies are rated the same as industrials, or the companies are valued as the sum of the parts of their pure play components (which would require a break-up, which we think is unlikely). Scenario 1 Our super cycle assumptions yield potential upper target prices of A$71 for RIO and A$25 for BHP. Scenario 2 the quasi-industrial case yields potential upper target prices of A$70 for RIO and A$28 for BHP. Scenario 3 where we attribute pure play, peak cycle multiples to earnings yield potential upper target prices of A$107 for RIO and A$39 for BHP. Our core recommendations for BHP and RIO remain Overweight, but the catalysts to spur sustainable ongoing share price outperformance are becoming increasingly difficult to identify. Our preference between the two is Rio Tinto, but we believe that the call is marginal. The current round of iron ore negotiations, which could carry on into the new year, is the key driver of expected share price performance over the next quarter. We believe there is reasonable upside risk to our view of a 7.5% increase, and moderate upside risk to the market consensus view of a 10% rise. We expect that a 20% or higher price outcome will deliver further share price appreciation. While both companies are large producers of iron ore (Rio ranking no. 2 and BHP no. 3), Rio Tinto s earnings sensitivity is about double that of BHP Billiton s due to its higher production and the higher proportion of Rio s earnings that iron ore contributes compared to BHP s proportion. A better-than-expected price outcome for the April 1, 2006, contracts would be more positive for Rio than for BHP, in our view. A significant re-rating would require a change to the status quo to be realized. Either a super cycle would need to eventuate, or the companies are rated the same as industrials, or the companies are valued as the sum of the parts of their pure play components (which would require a break-up, which we think is unlikely). Scenario 1 Our super cycle assumptions yield potential upper target prices of A$71 for RIO and A$25 for BHP. Scenario 2 the quasi-industrial case yields potential upper target prices of A$70 for RIO and A$28 for BHP. Scenario 3 where we attribute pure play, peak cycle multiples to earnings yield potential upper target prices of A$107 for RIO and A$39 for BHP. 145

5 Metals and Mining: Stocks to Underweight Company Key Financials Rationale and Catalysts China Oriental Recommendation: Underweight Fiscal EPS (Rmb) Year-end December China Oriental Group is a privately owned holding company incorporated in Bermuda. Its only operating asset is the Ticker: 581 HK / 0581.HK E 2006E 97.6%-owned Jinxi Iron & Steel Limited, a medium-sized steel producer with an annual capacity of 3.1 million tons The company currently produces two construction-related long products billets and hot rolled narrow strips, which accounted for 60.4% and 39.6% of revenue, respectively, in Exchange: Hong Kong Stock Exchange P/E (Calendar) Price (Local): HK$ E 2006E Mkt Cap (US$): 0.7 bn Surging steel production and falling steel prices are key investment risks. We continue to hold the view that rapid growth of China s steel capacity will likely weigh on the market over the next 12 months. China s spot HRC prices have fallen by about 41% since their peak in March, while raw material prices of iron ore and coke have remained resilient. Our target price of HK$1.46 is based on applying 0.8x P/B multiple to 2006E BVPS of Rmb1.93. Analyst: Feng Zhang EV/EBITDA (Calendar) Phone: (852) E 2006E feng.zhang@jpmorgan.com Maanshan Iron and Steel Recommendation: Underweight Fiscal EPS (Local) Year-end December Maanshan Iron and Steel manufactures and sells iron and steel products. Its major products are wire rods, sections, Ticker: 323 HK / 0323.HK E 2006E plates, train wheels and hot-rolled and cold-rolled products. In 2004, the group produced a total of 7.1 million tons of pig iron, 8.0 million tons of crude steel and 7.4 million tons of steel products. Maanshan sells more than 90% of its products in China, mainly in the Anhui and Jiangsu provinces. Exchange: Hong Kong Stock Exchange P/E (Calendar) Price (Local): HK$ E 2006E Mkt Cap (US$): 0.5 bn Analyst: Feng Zhang EV/EBITDA (Calendar) Phone: (852) E 2006E feng.zhang@jpmorgan.com Source: Company data, Datastream, JPMorgan estimates, JPMorgan SaVanT. Prices as of November 22, Negative steel price cycle risk: Recently, domestic steel prices in China fell sharply due to strong production growth and rising imports. The current HRC price is about 26% below YTD s and last year s average. We believe China s spot steel prices will likely fall further next year as we expect supply to outstrip demand, which would put more pressure on Maanshan s earnings. We maintain our Underweight rating on Maanshan with a target price of HK$1.46, based on 0.8x FY06E BVPS of Rmb

6 JPMorgan Global Metals and Mining Team Research Equity Research Credit Research Americas Americas Michael Gambardella Global Sector Coordinator United States Michael Gambardella Jeffrey Largey Nathan Zibilich, CFA John Bridges Ankush Agarwal United States Latin America Debbie Bobovnikova EMEA EMEA Pan-Europe Ross W Gardiner Pan-Europe & CEEMEA Patricia Lopez Del Rio James Kelly South Africa Steve Shepherd Douglas Orsmond Ross W Gardiner David Common, CFA (HY-Metals & Mining) Xin Liu Richard Yu (HG- Metals & Mining) Yanru Chen Douglas Krehbiel Tatiana Tchembarova Commodities Research Jon Bertheil Anindya Mohinta Asia Pacific Asia Pacific Pan Asia Pacific (incl. Japan) Henry Kwon Australia, New Zealand Allison Bellows Tiernan Australia David George Mark Greenwood Ryan Martyn Matthew Whittall Japan Mana Nakazora China Feng Zhang Indonesia Ami Tantri Japan Henry Kwon Ryo Kiyokawa South Korea Henry Kwon Elaine Chung Taiwan Henry Kwon Thailand Sukit Chawalitakul See page 193 for team member contact details. 147

7 Analyst Certification The research analyst who is primarily responsible for this research and whose name is listed first on the front cover certifies (or in a case where multiple research analysts are primarily responsible for this research, the research analyst named first in each group on the front cover or named within the document individually certifies, with respect to each security or issuer that the research analyst covered in this research) that: (1) all of the views expressed in this research 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 in this research. Important Disclosures for Compendium Reports U.S., European, Latin American, and Australian equities recommended in this report: Important disclosures, including price charts for all companies under coverage for at least one year, are available through the search function on JP Morgan's website or by calling this U.S. toll-free number ( ). Important Disclosures Asian and Japanese equities recommended in this report: Market Maker: JPMSI makes a market in the stock of Pacific Basin Shipping, SPIL (Siliconware Precision Industries). Lead or Co-manager: JPMSI or its affiliates acted as lead or co-manager in a public offering of equity and/or debt securities for San Miguel Corporation, Standard Chartered within the past 12 months. Analyst Position: The covering analyst, research associate, or member(s) of their respective household(s) have a long position in the securities of CapitaLand. Beneficial Ownership (1% or more): JPMSI or its affiliates beneficially own 1% or more of a class of common equity securities of Maanshan Iron and Steel. Client of the Firm: Acer Inc is or was in the past 12 months a client of JPMSI. Alcatel is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services and non-investment banking securities-related service. AU Optronics is or was in the past 12 months a client of JPMSI. CapitaLand is or was in the past 12 months a client of JPMSI. China Oriental is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Chinatrust Financial Holdings is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and nonsecurities-related services. Henderson Land Development is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Hyundai Motor is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service and non-securities-related services. Ibiden (4062) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service. Japan Tobacco (2914) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service. Komatsu (6301) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Mitsubishi UFJ Financial Group (8306) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. NEC Electronics (6723) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service and non-securities-related services. Pacific Basin Shipping is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Polaris Industries is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-securities-related services. San Miguel Corporation is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Sinopec Corp. is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-securities-related services. SPIL (Siliconware Precision Industries) is or was in the past 12 months a client of JPMSI. Standard Chartered is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Taiwan Cement is or was in the past 12 months a client of JPMSI. Tata Consultancy Services is or was in the past 12 months a client of JPMSI.

8 Investment Banking (past 12 months): JPMSI or its affiliates received in the past 12 months compensation for investment banking services from Alcatel, China Oriental, Chinatrust Financial Holdings, Henderson Land Development, Komatsu (6301), Mitsubishi UFJ Financial Group (8306), Pacific Basin Shipping, San Miguel Corporation, Standard Chartered. Investment Banking (next 3 months): JPMSI or its affiliates expect to receive, or intend to seek, compensation for investment banking services in the next three months from Alcatel, CapitaLand, China Oriental, Chinatrust Financial Holdings, Henderson Land Development, Hyundai Motor, Komatsu (6301), Mitsubishi UFJ Financial Group (8306), NEC Electronics (6723), Pacific Basin Shipping, San Miguel Corporation, Standard Chartered. Non-Investment Banking Compensation: JPMSI has received compensation in the past 12 months for products or services other than investment banking from Alcatel, Chinatrust Financial Holdings, Hyundai Motor, Ibiden (4062), Japan Tobacco (2914), Komatsu (6301), NEC Electronics (6723), San Miguel Corporation, Standard Chartered. An affiliate of JPMSI has received compensation in the past 12 months for products or services other than investment banking from CapitaLand, Chinatrust Financial Holdings, Hyundai Motor, Komatsu (6301), NEC Electronics (6723), San Miguel Corporation, Standard Chartered. Explanation of Ratings and Analyst(s) Coverage Universe: JPMorgan 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.] The analyst or analyst s team s coverage universe is the sector and/or country shown on the cover of each publication. JPMorgan Equity Research Ratings Distribution, as of September 30, 2005 Overweight (buy) Neutral (hold) JPM Coverage 40% 42% 18% IB clients* 46% 45% 39% JPMSI Equity Research Coverage 34% 49% 17% IB clients* 65% 55% 45% Underweight (sell) *Percentage of investment banking clients in each rating category. For purposes only of NASD/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. Valuation and Risks: Company notes and reports include a discussion of valuation methods used, including methods used to determine a price target (if any), and a discussion of risks to the price target. 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, which include revenues from, among other business units, Institutional Equities and Investment Banking.

9 Other Disclosures: Legal Entities: Equity Research is a product of J.P. Morgan Securities Inc. (JPMSI) and/or its affiliates worldwide. JPMSI is a member of NYSE, NASD and SIPC. The analysts who write global equity research are employees of JPMSI or its affiliated companies worldwide, including the following companies. J.P. Morgan Securities Ltd. (JPMSL) is a member of the London Stock Exchange and is authorised and regulated by the Financial Services Authority. J.P. Morgan Equities Limited is a member of the Johannesburg Securities Exchange and is regulated by the FSB. J.P. Morgan Securities Asia Private Limited (Co. Reg. No.: K) is regulated by the Monetary Authority of Singapore (MAS) and the Japan Financial Services Agency (FSA). J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) and J.P. Morgan Securities (Far East) Limited (CE number AAB026) are regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong respectively. J.P. Morgan Securities Singapore Private Limited (Co. Reg. No.: R) is a member of Singapore Exchange Securities Trading Limited and is regulated by the MAS. JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) (formerly known as J.P. Morgan Malaysia Sdn Bhd) is a Participating Organization of Bursa Malaysia Securities Bhd and is licensed as a dealer by the Securities Commission in Malaysia. J.P. Morgan Australia Limited (ABN /AFS Licence No: ) and J.P. Morgan Securities Australia Limited (ABN /AFS Licence No: , a Market Participant with the ASX) (JPMSAL) are licensed securities dealers. J.P. Morgan Securities New Zealand Limited is a New Zealand Exchange Limited Market Participant. J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Commission. J.P. Morgan India Private Limited is a member of the National Stock Exchange of India Limited and The Stock Exchange, Mumbai and is regulated by the Securities and Exchange Board of India. 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 PT. J.P. Morgan Securities Indonesia is a member of the Jakarta Stock Exchange and Surabaya Stock Exchange and is regulated by the BAPEPAM. This report is distributed in the Philippines by J.P. Morgan Securities Philippines, Inc. Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. 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 JPMorgan Representative or visit the OCC s website at General: Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co. or its affiliates and/or subsidiaries (collectively JPMorgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to JPMSI and/or its affiliates and the analyst s involvement with the issuer. Opinions and estimates constitute our judgement 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. Securities, financial instruments or strategies mentioned herein may not be suitable for all investors. 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. JPMSI distributes in the U.S. research published by non-u.s. affiliates and accepts responsibility for its contents. Clients should contact analysts and execute transactions through a JPMorgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise. Planned Frequency of Updates: JPMorgan provides periodic updates on companies/industries based on company-specific developments or announcements, market conditions or any other publicly available information. U.K. and European Economic Area (EEA): Issued and approved for distribution in the U.K. and the EEA by JPMSL. Investment research issued by JPMSL has been prepared in accordance with JPMSL s Policies for Managing Conflicts of Interest in Connection with Investment Research which can be found at All research issued to private clients in the U.K. is subject to the following: the investments and strategies discussed here may not be suitable for all investors; if you have any doubts you should consult your investment advisor. The investments discussed may fluctuate in price or value. Investors may get back less than they invested. Changes in rates of exchange may have an adverse effect on the value of investments. Germany: This material is distributed in Germany by J.P. Morgan Securities Ltd. Frankfurt Branch and JPMorgan Chase Bank, N.A., Frankfurt Branch who are regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht. Australia: This material is issued and distributed by JPMSAL in Australia to wholesale clients only. JPMSAL does not issue or distribute this material to retail clients. 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 terms wholesale client and retail client have the meanings given to them in section 761G of the Corporations Act 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 for derivative warrants issued by J.P. Morgan International Derivatives Ltd and listed on The Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx website: 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: JPMSI 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 Legal Disclosures section above. India: FOR PRIVATE CIRCULATION ONLY NOT FOR SALE. Revised November 21, THIS MATERIAL IS DISTRIBUTED IN JAPAN BY J.P. MORGAN SECURITIES ASIA PTE LIMITED. THIS MATERIAL IS ISSUED AND DISTRIBUTED IN SINGAPORE BY J.P. MORGAN SECURITIES SINGAPORE PRIVATE LIMITED [MICA (P) 235/09/2005]. THIS MATERIAL IS ISSUED AND DISTRIBUTED IN MALAYSIA BY JPMORGAN SECURITIES (MALAYSIA) SDN. BHD. (18146-X) (FORMERLY KNOWN AS J.P. MORGAN MALAYSIA SDN BHD). Copyright 2005 JPMorgan Chase & Co. All rights reserved. Additional information available upon request.