SMRT Corp Ltd The wait is over. Was it worth it?

Transcription

1 SMRT Corp Ltd The wait is over. Was it worth it? SINGAPORE TRANSPORT SERVICES UPDATE Transition to NRFF has been announced by LTA and SMRT Subject to shareholder approval, NSEWL, CCL and BPLRT to be transferred to NRFF from 1 October 2016 Operating assets such as trains and signalling systems to be transferred to LTA at net book value of S$991 million, with payment in four tranches All three lines will have their operating licence extended for another 15 years until 30 September 2031 No special dividend; cash to be used to retire debt and make investments to strengthen rail competencies After more than four years of negotiations, the transition for SMRT to the New Rail Financing Framework (NRFF) was announced by the Land Transport Authority (LTA) on 15 July. Trading of SMRT shares was halted just before noon, pending the release of the announcement. The transfer of assets will put the onus on LTA to invest in new assets to meet capacity and demand, as well as replacing aged assets. Meanwhile, SMRT will take on its new role as an operator, being responsible for maintenance of the rail network and consequently delivering a reliable rail service. Maintain at "Reduce" rating with new lower target price of S$1.35 (previous S$1.42) The transition to the NRFF will improve the free cash flow profile for SMRT, but does nothing to improve profitability. We continue to see earnings being depressed, due to stricter Regulatory requirements through Operating Performance Standards (OPS) for the Lines, Maintenance Performance Standards (MPS) and Key Performance Indicators (KPIs) for the operating assets of the Lines. We raise our WACC to 7% from 6.8%, in view of the change in capital structure (retiring of debt) and the heightened business risk going forward. WACC should converge towards cost of equity as debt is being gradually retired. Our target price of S$1.35 implies a forward P/E multiple of 25.4x FY17 earnings. How do we differ from consensus? We find ourselves at the lower end of consensus expectations in terms of future earnings and consequently valuation as well. We highlight that the bullish camp on The Street has previously assumed NRFF EBIT-margin of 5% to 15% being applied to the Rail business, and possibly a nominal Licence Charge being applied. We now know with certainty that the NRFF will adopt a 5% composite (Fare & Non-Fare) EBIT-margin on SMRT Trains with a Licence Charge and Profit Cap and Collar. With these material differences, we opine that the bullish camp on The Street has grossly overstated future earnings. What is the news? SMRT will sell rail assets to LTA at net book value of S$991 million This will include items such as trains (rolling stock), permanent way vehicles, signalling and communication system, power supply, supervisory control system, escalators and lifts, platform screen doors, the environmental control system and automatic fare collection system, which are required for the operation of the North-South and East- West Lines (NSEWL), Circle Line (CCL) and Bukit Panjang LRT (BPLRT). Payment will be in four tranches The first payment will be on the date of transition (1 October 2016), with subsequent payments on the next three anniversaries of the transition. Payment in the four tranches will be S$797 million, S$72.5 million, S$72.5 million and finally S$48 million. The sale proceeds of the first tranche will be used to pay down existing debt and invest in strengthening rail competencies; SMRT does not intend to pay a special dividend to Shareholders. 18 July 2016 Reduce (Maintained) LAST CLOSE PRICE FORECAST DIV TARGET PRICE TOTAL RETURN COMPANY DATA O/S SHARES (M N) : 1,527 M ARKET CAP (USD mn / SGD mn) : 1751 / WK HI/LO (SGD) : 1.68 / M Average Daily T/O (mn) : 1.22 MAJOR SHAREHOLDER (%) TEM ASEK HOLDINGS PTE LTD PRICE PERFORMANCE (%) 54.0% 1M T H 3 M T H 1Y R COM PANY STI RETURN (9.2) PRICE VS. STI Source: Bloomberg, PSR KEY FINANCIALS Y / E M ar F Y 15 F Y 16 F Y 17e F Y 18 e Revenue (SGD mn) 1,236 1,297 1,316 1,304 PATM I, adj (SGD mn) EPS, adj. (Cents) P/E, adj. (x) BVPS (Cents) P/B (x) DPS (Cents) Div. Yield (%) Source: Company Data, PSR est. VALUATION METHOD DCF (WACC: 7.0%, Terminal g: 1.0%) Richard Leow, CFTe, FRM ( ) richardleowwt@phillip.com.sg SGD SGD SGD % 1.00 Jul-15 Oct-15 Jan-16 Apr-16 Jul-16 MRT SP EQUITY FSSTI Index Page 1 PHILLIP SECURITIES RESEARCH (SINGAPORE) MCI (P) 118/10/2015 Ref. No.: SG2016_0143

2 LTA will impose new enhanced Maintenance Performance Standards (MPS) The intent is to improve maintenance performance and reliability of the rail system. In order to comply with the new MPS, SMRT intends to increase its maintenance staff by 20% over the next three years. New operating licence of 15 years, which is shorter than existing 30 to 40 years Upon commencement of the NRFF on 1 October 2016, SMRT Trains, will pay a Licence Charge to operate all three lines (NSEWL, CCL and BPLRT) under a single new licence. The new shorter operating licence of 15 years is to allow LTA to re-tender the operation of rail lines more often, thus making the industry more contestable. The Licence Charge will be paid into the Railway Sinking Fund, which will help pay for the building-up, replacement and upgrading of operating assets. Sharing of risk and profit through a Revenue Collar and Profit Cap and Collar structure The Licence Charge that SMRT will have to pay, has been structured by LTA to allow SMRT Trains to earn a composite (Fare and Non-Fare) EBIT-margin of c.5%. The Licence Charge structure will provide a revenue shortfall sharing, and a risk- and profit-sharing mechanism. How does the Licence Charge work in conjunction with the risk- and profit-sharing structure? Target Revenue. The Licence Charge quantum is first determined by LTA based on a Target Revenue. The Target Revenue includes LTA's forecast of ridership and fares. We understand that this Target Revenue has already been forecasted for the entire 15 years of the operating licence. Revenue Collar. LTA will share some of the revenue risk with SMRT Trains through the Revenue Collar. If the actual revenue is between 2% and 6% lower than the Target Revenue, the shortfall will be shared equally (50%) between SMRT Trains and LTA. If the actual revenue is below 6% of the Target Revenue, LTA will bear 75% of the shortfall beyond 6%. Profit Cap and Collar. The Profit Cap and Collar is applied to the composite EBITmargin. This composite EBIT-margin is derived from Fare and Non-Fare (Rental and Advertising) EBIT associated with the Trains business. LTA will share in any profits if the composite EBIT-margin exceeds 5%. This will be done in a tiered arrangement. LTA will also bear 50% of the shortfall, if the composite EBIT-margin falls below 3.5%. Summary. LTA's risk-sharing exposure is to the extent of the Licence Charge. LTA will not share in any further risk if the Licence Charge payable is zero. There is no certainty that SMRT Trains will earn a composite EBIT-margin of 5%. The following tables summarise the structure of the Revenue Collar and Profit Cap and Collar; and their effects on the Licence Charge. Structure of Revenue Collar Shortfall LTA risk-sharing Effect on Licence Charge 0% to 2% LTA bears 0% of the shortfall None 2% to 6% LTA bears 50% of the shortfall Reduced by 50% of the shortfall in revenue > 6% LTA bears 75% of the shortfall beyond 6% Source: LTA, SMRT, Phillip Securities Research (Singapore) Reduced by 50% of the 6% shortfall in revenue and 75% of the shortfall beyond 6% Structure of Profit Cap and Collar Composite LTA risk- and profit-sharing Effect on Licence Charge EBIT margin < 3.5% LTA bears 50% of the shortfall Reduced by 50% of the shortfall in composite EBIT 5% to 6% LTA takes 85% of the excess Inceased by 85% of the excess composite EBIT > 6% LTA takes 95% of the excess beyond 6% margin Source: LTA, SMRT, Phillip Securities Research (Singapore) Inceased by 85% of the excess composite EBIT and 95% of the excess composite EBIT beyond 6% margin Page 2 PHILLIP SECURITIES RESEARCH (SINGAPORE)

3 What is the composite EBIT-margin in the NRFF, and why does it matter? Among the various business segments reported by SMRT, the NRFF affects four of them: Train, LRT (collectively referred to as Rail or Fare), Rental and Advertising (collectively referred to as Non-Fare). SMRT derives Non-Fare revenue and EBIT through its Rail network, by leasing out commercial space within the MRT stations, and selling advertising space within the MRT stations and on the trains. In FY16, SMRT generated revenue of S$681 million, S$135.6 million and $37.5 million for the Rail, Rental and Advertising business segments respectively. Of the total FY16 Rental and Advertising revenue, S$134 million of it was derived from within the Rail network. Management shared during the FY16 results briefing earlier this year that the Rail network contributed c.s$100 million and c.s$20 million to the Rental and Advertising segments respectively. The Rental segment has historically delivered an EBIT-margin in the mid-70s, but this has come down in recent years due to the introduction of Kallang Wave Mall into the Group. Advertising has consistently delivered an average EBIT-margin of c.60%, but with a downward trend. A significant amount of profits is derived from Rental and Advertising within the Rail network. Under the NRFF, these profits will be included into the composite EBIT, and consequently and composite EBIT-margin. Historical performance of business segments FY12 FY13 FY14 FY15 FY16 Revenue (S$ mn) Rail (Train & LRT) Rental Advertising EBIT (S$ mn) Rail (Train & LRT) (9.6) Rental Advertising EBIT margin Rail (Train & LRT) 15.6% 10.4% 0.5% 1.5% (1.4%) Rental 77.3% 75.8% 75.2% 66.1% 61.5% Advertising 62.0% 59.4% 58.4% 60.6% 58.4% Source: Company, Phillip Securities Research (Singapore) What has changed? Revenue risk-sharing though a Revenue Collar Risk- and profit-sharing through a Profit Cap and Collar Implementation of a Licence Charge Single licence for all three lines instead of separate licences each Shorter operating licence of 15 years Asset-light model SMRT now freed from the future obligation of S$2.8 billion in capital expenditure renewal What remains the same? Fares will be kept affordable by the Public Transport Council (PTC) Responsibility of maintenance still borne by SMRT Infrastructure assets owned by LTA and maintained by SMRT SMRT will retain use of the MRT stations for Rental and Advertising revenue How much will the Licence Charge be? The quantum for the baseline Licence Charge was not disclosed. We examine SMRT's FY16 financial results to get a sense of where the final Licence Charge could be priced at. FY16 composite EBIT-margin of 9.5% is overstated and not sustainable going forward FY16 Rail Maintenance Related Expenses (MRE) was 45% of Rail Revenue. A comparison between Current Rail Financing Framework (CRFF) and NRFF published by LTA can be accessed here. Page 3 PHILLIP SECURITIES RESEARCH (SINGAPORE)

4 Management had previously guided that Rail MRE would trend towards 50% of Rail Revenue. We adjust FY16 composite EBIT downwards by S$34 million (5% of S$681 million) to S$44 million. Adjusted FY16 composite EBIT-margin would be 5.3%, which is marginally in excess of the 5% guided under the NRFF Under an asset-light model, there will not be any depreciation expense. Consequently, we believe that the final Licence Charge has been re-calibrated close to the existing Rail-related depreciation expense of S$100 million~s$110 million, in order to arrive at the target 5% composite EBIT-margin. Licence Charge to be pegged to Revenue growth Going forward, we believe that baseline Licence Charge will be pegged to the Target Revenue, and then subject to further adjustment in accordance with the risk- and profit-sharing structure of the NRFF. We do not think that the baseline Licence Charge will be revised upwards in line with the growth in operating assets. Source: Company FY16 Financial Results Presentation, 29 April 2016 Source: Company New Rail Financing Framework Presentation, 15 July 2016 Page 4 PHILLIP SECURITIES RESEARCH (SINGAPORE)

5 How do we view this? Asset-light model relieves SMRT of future CapEx obligations, but there are trade-offs SMRT estimates its capital expenditure (CapEx) obligation to grow over the next five years to c.s$2.8 billion in aggregate. With fares being set by the Public Transport Council (PTC) under a fare adjustment formula, SMRT is not able to control its Fare revenue. The cost of higher ridership demand, higher performance and reliability standards and maintenance of an aging rail network had outpaced revenue growth; thus making the Current Rail Financing Framework (CRFF) unsustainable. With the implementation of the NRFF, SMRT will now be able to concentrate on its role as an operator and provide a level of service that is expected of it. Shorter operating licence of 15 years erodes economic moat and lowers barrier to entry The shorter licence is intended to increase contestability in the industry, so that LTA can replace an under-performing operator sooner rather than later. We believe that there are no longer any sacred cows when it comes to public transport, and LTA would have the gumption to replace any incumbent operator. We draw a parallel to the recent transition of the Bulim Bus Package (the first package under the new Government Contracting Model for public bus services in Singapore), which has been smooth and successful. Thus illustrating that no incumbent operator is indispensable. No assets, no bargaining power Without any operating assets, SMRT loses any bargaining power previously accorded with ownership. Making it even more so easier to be replaced by another operator. Recall that in a speech last year on 4 December (Paragraph 18), the Transport Minister had set a goal for LTA to build up its engineering capabilities and "establish a team that is able to take on operations and maintenance, should we decide to move in that direction". Enhanced MPS likely to continue to put pressure on margins In lieu of SMRT's future Rail CapEx obligations, LTA will impose an enhanced MPS under the NRFF. This is in line with SMRT's role as an operator, and SMRT's Management has guided that Rail MRE will trend towards 50% of Rail revenue. "All or nothing" concentration risk With all three lines tied to the same operating licence, SMRT could be left with only its Bus and Taxi business, if it were to lose the right to operate the Rail network at the end of 15 years. However, this should not be a concern for shareholders today, since that event is beyond the typical investment horizon. However, it could pose an overhang on the share price as that date approaches, as uncertainty surrounds the renewal of the licence. Limited upside for SMRT, limited downside for LTA The Profit Cap and Collar structure affords little upside for SMRT, as LTA will take up to 95% of the profits that are in excess of the 5% composite EBIT-margin. At the same time, LTA's downside is limited to the Licence Charge, as it will not share in any further risk if the Licence Charge payable is zero. Better financial health, but higher business risk We view that the NRFF does not have any immediate impact on profitability and we have largely retained our earnings forecast. Without a depreciation expense but same level of profitability, the cash flow from operating activities will now be lower than before, since there is no reversal in the non-cash charge in the cash flow statement. This is offset by the reduction in CapEx requirements. Going forward, we see a more sustainable cash flow profile. Excess cash will be used to retire debt, thus lowering interest expense. SMRT has S$550 million of fixed rate notes maturing in October We have modelled their repayment in FY18. Overall, SMRT should be in better financial health going forward, but with the additional business risk outlined above. No surprise that Fare and Non-Fare revenue from Rail operations will be composited Both the Fare and Non-Fare revenues and EBIT are used in determining the composite EBIT-margin for the Profit Cap and Collar. We have held the view that the Trains business cannot be view independently from the associated Advertising and Rental Page 5 PHILLIP SECURITIES RESEARCH (SINGAPORE)

6 businesses. In our Land Transport Sector report, dated 8 December 2015, we had opined that "the Rail businesses should be viewed in totality with the Advertising and Rental businesses associated with it." No surprise that there will not be a special dividend We had long expressed our scepticism over any cash proceeds from the transfer of operating assets to LTA being disbursed to shareholders. We first stated more than two years ago on Page 5 of our re-initiation report on SMRT, dated 29 April 2014, that "we think it is unlikely that the cash would be returned directly to shareholders". Maintain at "Reduce" rating with new lower target price of S$1.35 (previous S$1.42) Our target price of S$1.35 implies a forward P/E multiple of 25.4x FY17 earnings. Page 6 PHILLIP SECURITIES RESEARCH (SINGAPORE)

7 Financials Income Statement Balance Sheet Y/E Mar, SGD mn FY14 FY15 FY16 FY17e FY18e Y/E Mar, SGD mn FY14 FY15 FY16 FY17e FY18e Revenue 1,164 1,236 1,297 1,316 1,304 ASSETS Other operating income PPE 1,642 2,042 2,131 1,158 1,151 EBITDA Intangibles Depreciation & Amortisation (171) (193) (204) (154) (115) Associates & JVs EBIT Investments Net Finance (Expense)/Inc (9.2) (10.9) (11.3) (10.8) (5.7) Others Other items Total non-current assets 1,729 2,132 2,216 1,364 1,286 Associates & JVs (0.4) Inventories Exceptional items Accounts Receivables Profit Before Tax Investments Taxation (13.2) (20.4) (21.1) (15.9) (17.3) Cash Profit After Tax Others Non-controlling interest (0.4) (0.5) (1.0) (0.8) (0.8) Total current assets , Net Income, reported Total Assets 2,073 2,537 2,720 2,502 2,021 Net Income, adj LIABILITIES Short term loans Accounts Payables Others Total current liabilities , Long term loans Others Per share data (Cents) Total non-current liabilities 705 1,038 1, Y/E Mar FY14 FY15 FY16 FY17e FY18e Total Liabilities 1,271 1,678 1,806 1,568 1,049 EPS, reported EPS, adj EQUITY DPS Non-controlling interest (0.1) (0.6) (1.7) (2.4) (3.2) BVPS Shareholder Equity Cash Flow Y/E Mar, SGD mn FY14 FY15 FY16 FY17e FY18e Valuation Ratios CFO Y/E Mar FY14 FY15 FY16 FY17e FY18e PBT P/E (X), adj Adjustments P/B (X) WC changes (12.8) (10.0) 9.4 (24.6) 11.8 EV/EBITDA (X), adj Cash generated from ops Dividend Yield (%) 2.0% 2.0% 2.7% 2.1% 2.2% Others (15) (21) (5) (29) (29) Growth & Margins (%) Cashflow from ops Growth CFI Revenue 4.0% 6.2% 4.9% 1.5% -0.9% CAPEX, net (649) (461) (255) 616 (36) EBITDA -8.1% 22.9% 2.9% -19.4% -13.9% Divd from associates & JVs EBIT -33.9% 43.4% -1.1% -11.2% 2.7% Others Net Income, adj % 47.0% -0.8% -10.3% 8.8% Cashflow from investments (643) (456) (250) 618 (30) Margins CFF EBITDA margin 22.0% 25.4% 24.9% 19.8% 17.2% Share issuance, net EBIT margin 7.2% 9.8% 9.2% 8.1% 8.4% Loans, net of repayments (70) (550) Net Profit Margin 5.3% 7.3% 8.4% 6.1% 6.7% Dividends (30) (41) (49) (61) (49) Key Ratios Others ROE (%) 7.9% 11.0% 10.2% 8.8% 9.2% Cashflow from financing (4) (111) (599) ROA (%) 2.9% 3.9% 3.4% 3.1% 3.9% Net change in cash (391) (0) (404) Effects of exchange rates (0.2) - - Net Debt or (Net Cash) (44) (190) CCE, end Net Gearing (X) Net Cash Net Cash Source: Company, Phillip Securities Research (Singapore) Estimates *Forward multiples & yields based on current market price; historical multiples & yields based on historical market price. Page 7 PHILLIP SECURITIES RESEARCH (SINGAPORE)

8 Ratings History Market Price Target Price Source: Bloomberg, PSR Mar-17 Dec-16 Sep-16 Jun-16 Mar-16 Dec-15 Sep-15 Jun-15 Mar-15 Dec-14 Sep PSR Rating System Total Returns Recommendation Rating > +20% Buy 1 +5% to +20% Accumulate 2-5% to +5% Neutral 3-5% to -20% Reduce 4 < -20% Sell 5 Remarks We do not base our recommendations entirely on the above quantitative return bands. We consider qualitative factors like (but not limited to) a stock's risk reward profile, market sentiment, recent rate of share price appreciation, presence or absence of stock price catalysts, and speculative undertones surrounding the stock, before making our final recommendation Page 8 PHILLIP SECURITIES RESEARCH (SINGAPORE)

9 Research Operations Officer Mohamed Amiruddin - amiruddin@phillip.com.sg Contact Information (Singapore Research Team) Consumer Healthcare Property Infrastructure Macro Soh Lin Sin - sohls@phillip.com.sg Peter Ng - peterngmc@phillip.com.sg Pei Sai Teng - peist@phillip.com.sg Transport REITs (Industrial) REITs (Commercial, Retail, Healthcare) Property Technical Analysis Richard Leow, CFTe, FRM - Dehong Tan - tandh@phillip.com.sg Jeremy Ng - jeremyngch@phillip.com.sg richardleowwt@phillip.com.sg Banking and Finance US Equity Oil & Gas Energy Jeremy Teong - jeremyteongfh@phillip.com.sg Ho Kang Wei - hokw@phillip.com.sg Chen Guangzhi - chengz@phillip.com.sg SINGAPORE Phillip Securities Pte Ltd Raffles City Tower 250, North Bridge Road #06-00 Singapore Tel Fax Website: JAPAN Phillip Securities Japan, Ltd. 4-2 Nihonbashi Kabuto-cho Chuo-ku, Tokyo Tel Fax Website: THAILAND Phillip Securities (Thailand) Public Co. Ltd 15th Floor, Vorawat Building, 849 Silom Road, Silom, Bangrak, Bangkok Thailand Tel / Fax Website UNITED STATES Phillip Futures Inc 141 W Jackson Blvd Ste 3050 The Chicago Board of Trade Building Chicago, IL USA Tel Fax Website: INDIA PhillipCapital (India) Private Limited No.1, 18th Floor, Urmi Estate 95, Ganpatrao Kadam Marg Lower Parel West, Mumbai Maharashtra, India Tel: / Fax: Website: CAMBODIA Phillip Bank Plc Ground Floor of B-Office Centre,#61-64, Norodom Blvd Corner Street 306,Sangkat Boeung Keng Kang 1, Khan Chamkamorn, Phnom Penh, Cambodia Tel: 855 (0) /855 (0) Website: Contact Information (Regional Member Companies) MALAYSIA Phillip Capital Management Sdn Bhd B-3-6 Block B Level 3 Megan Avenue II, No. 12, Jalan Yap Kwan Seng, Kuala Lumpur Tel Fax Website: INDONESIA PT Phillip Securities Indonesia ANZ Tower Level 23B, Jl Jend Sudirman Kav 33A Jakarta Indonesia Tel Fax Website: FRANCE King & Shaxson Capital Limited 3rd Floor, 35 Rue de la Bienfaisance Paris France Tel Fax Website: AUSTRALIA Phillip Capital Limited Level 12, 15 William Street, Melbourne, Victoria 3000, Australia Tel Fax Website: TURKEY PhillipCapital Menkul Degerler Dr. Cemil Bengü Cad. Hak Is Merkezi No. 2 Kat. 6A Caglayan Istanbul, Turkey Tel: Fax: Website: HONG KONG Phillip Securities (HK) Ltd 11/F United Centre 95 Queensway Hong Kong Tel Fax Websites: CHINA Phillip Financial Advisory (Shanghai) Co Ltd No 550 Yan An East Road, Ocean Tower Unit 2318, Postal code Tel Fax Website: UNITED KINGDOM King & Shaxson Capital Limited 6th Floor, Candlewick House, 120 Cannon Street, London, EC4N 6AS Tel Fax Website: SRI LANKA Asha Phillip Securities Limited 2 nd Floor, Lakshmans Building, No. 321, Galle Road, Colombo 03, Sri Lanka Tel: (94) Fax: (94) Website: DUBAI Phillip Futures DMCC Member of the Dubai Gold and Commodities Exchange (DGCX) Unit No 601, Plot No 58, White Crown Bldg, Sheikh Zayed Road, P.O.Box Dubai-UAE Tel: / Fax: Page 9 PHILLIP SECURITIES RESEARCH (SINGAPORE)

10 Important Information This report is prepared and/or distributed by Phillip Securities Research Pte Ltd ("Phillip Securities Research"), which is a holder of a financial adviser s license under the Financial Advisers Act, Chapter 110 in Singapore. By receiving or reading this report, you agree to be bound by the terms and limitations set out below. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately. The information and any analysis, forecasts, projections, expectations and opinions (collectively, the Research ) contained in this report has been obtained from public sources which Phillip Securities Research believes to be reliable. However, Phillip Securities Research does not make any representation or warranty, express or implied that such information or Research is accurate, complete or appropriate or should be relied upon as such. Any such information or Research contained in this report is subject to change, and Phillip Securities Research shall not have any responsibility to maintain or update the information or Research made available or to supply any corrections, updates or releases in connection therewith. Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this report are as of the date indicated and are subject to change at any time without prior notice. Past performance of any product referred to in this report is not indicative of future results. This report does not constitute, and should not be used as a substitute for, tax, legal or investment advice. This report should not be relied upon exclusively or as authoritative, without further being subject to the recipient s own independent verification and exercise of judgment. The fact that this report has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this report is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this report involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made, unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks. Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of any product. Any decision to purchase any product mentioned in this report should take into account existing public information, including any registered prospectus in respect of such product. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in Singapore and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or underwriting activities), brokerage or securities trading activities. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or solicited business from such issuers. Additionally, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or investment services to such companies and investments or related investments, as may be mentioned in this report. Phillip Securities Research or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report may, from time to time maintain a long or short position in securities referred to herein, or in related futures or options, purchase or sell, make a market in, or engage in any other transaction involving such securities, and earn brokerage or other compensation in respect of the foregoing. Investments will be denominated in various currencies including US dollars and Euro and thus will be subject to any fluctuation in exchange rates between US dollars and Euro or foreign currencies and the currency of your own jurisdiction. Such fluctuations may have an adverse effect on the value, price or income return of the investment. To the extent permitted by law, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold an interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this report. Accordingly, information may be available to Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, which is not reflected in this report, and Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may, to the extent permitted by law, have acted upon or used the information prior to or immediately following its publication. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited its officers, directors, employees or persons involved in the issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this report. The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities Research to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction. This report is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this report may not be suitable for all investors and a person receiving or reading this report should seek advice from a professional and financial adviser regarding the legal, business, financial, tax and other aspects including the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products. This report is not intended for distribution, publication to or use by any person in any jurisdiction outside of Singapore or any other jurisdiction as Phillip Securities Research may determine in its absolute discretion. IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSES Where the report contains research analyses or reports from a foreign research house, please note: (i) recipients of the analyses or reports are to contact Phillip Securities Research (and not the relevant foreign research house) in Singapore at 250 North Bridge Road, #06-00 Raffles City Tower, Singapore , telephone number , in respect of any matters arising from, or in connection with, the analyses or reports; and (ii) to the extent that the analyses or reports are delivered to and intended to be received by any person in Singapore who is not an accredited investor, expert investor or institutional investor, Phillip Securities Research accepts legal responsibility for the contents of the analyses or reports. Page 10 PHILLIP SECURITIES RESEARCH (SINGAPORE)