Tenaga Nasional. Company Guide
|
|
- Laurence Ferguson
- 6 years ago
- Views:
Transcription
1 Version 9 Bloomberg: TNB MK Reuters: TENA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 27 Oct 2017 BUY Last Traded Price ( 26 Oct 2017): RM14.34 (KLCI : 1,736.80) Price Target 12-mth: RM15.80 (10% upside) (Prev RM16.00) Shariah Compliant: Yes Analyst QUAH He Wei, CFA hewei@alliancedbs.com What s New 4QFY17 results met our expectations but missed consensus Higher-than-expected final DPS of 44 sen takes FY17 DPS to 61 sen, implying 4.3% yield Revised dividend payout policy of 30%-60% from 30%-50% Maintain BUY with revised TP of RM15.80 Price Relative RM Oct-13 Oct-14 Oct-15 Oct-16 Oct-17 (LHS) Relative KLCI (RHS) Relative Index Forecasts and Valuation FY Aug (RM m) 2016A 2017A 2018F 2019F Revenue 44,532 47,417 48,092 48,779 EBITDA 14,919 15,619 16,420 16,736 Pre-tax Profit 8,067 8,282 8,972 9,124 Net Profit 7,368 6,904 7,284 7,318 Net Pft (Pre Ex.) 7,758 6,918 7,284 7,318 Net Pft Gth (Pre-ex) (%) 24.8 (10.8) EPS (sen) EPS Pre Ex. (sen) EPS Gth Pre Ex (%) 25 (11) 5 0 Diluted EPS (sen) Net DPS (sen) BV Per Share (sen) 928 1,012 1,077 1,141 PE (X) PE Pre Ex. (X) P/Cash Flow (X) EV/EBITDA (X) Net Div Yield (%) P/Book Value (X) Net Debt/Equity (X) ROAE (%) Earnings Rev (%): (4) (3) Consensus EPS (sen): Other Broker Recs: B: 18 S: 3 H: 4 Source of all data on this page: Company, AllianceDBS, Bloomberg Finance L.P Smooth sailing Steady electricity demand. After experiencing electricity demand growth of 4%/1% in Peninsular Malaysia in FY16-17, consumption is set to be stable going forward, growing in tandem with the relatively healthy economic expansion in Malaysia which is projected at 4.7%-5.3% in Energy reform remains on track. The government is fully committed to the implementation of the Imbalance Cost Pass- Through (ICPT) which has removed the burden of fuel cost volatility and ensures strong earnings clarity for (TNB). More importantly, the gradual increase in piped gas price has quashed concerns over the government s commitment to address the gas subsidy rationalisation issue. TNB s revised dividend payout policy of 30%-60% is the result of improved earnings clarity after the implementation of ICPT. Where we differ. We project a 5% EPS growth in FY18 compared to consensus flattish EPS forecast. We expect any fuel cost increase to be fully passed through and electricity demand to continue to grow healthily, albeit at a moderated pace. Potential catalyst. TNB will be commissioning 3,000 MW worth of new power plants over the next two years, translating into a 25% increase in its existing generation capacity. These more efficient power plants will allow TNB to gain a higher market share. Also, a successful tariff adjustment to reflect higher generation cost could remove any doubts that TNB will remain earnings-neutral in an environment of rising fuel cost. Valuation: We have revised our DCF-derived TP to RM15.80 (WACC 7.5%, 1.5% terminal growth) after incorporating our earnings revision. TNB is trading at an undemanding valuation despite improving earnings visibility arising from the incentive-based regulatory framework. Dividend yield is attractive at ~4.5%. Key Risks to Our View: Operational breakdown. Unplanned outages may result in the shortage of electricity which may necessitate expensive overseas procurement. At A Glance Issued Capital (m shrs) 5,659 Mkt. Cap (RMm/US$m) 81,150 / 19,160 Major Shareholders (%) Khazanah Nasional 28.3 EPF 15.7 Skim ASB 6.8 Free Float (%) m Avg. Daily Val (US$m) 25.7 ICB Industry : Utilities / Electricity Refer to important disclosures at the end of this report ed: JS / sa:bc
2 WHAT S NEW Bumper dividends to reward shareholders FY17 within our expectation. Excluding RM2.3m translation loss, TNB s 4QFY17 core earnings came in at RM1.72bn on the back of RM12.5bn in revenue. This takes FY17 core profit to RM6.9bn, comprising 97% of our forecast but only 90% of consensus. Steady electricity sales. TNB s 4QFY17 electricity demand in Peninsular Malaysia grew 2% y-o-y, largely lifted by the strong industrial demand growth of 6.9% which is the highest in recent years. This helped to offset tepid consumption growth from commercial and domestic users which dipped 0.5% and 2.5%, respectively. On a full-year basis, electricity demand growth came in at 1%, compared to 4% in FY16 due to the El Nino-induced heat wave. ICPT to buffer increases in fuel cost. TNB reiterated during the results conference call that the expected higher fuel cost, especially arising from coal prices, will be earnings-neutral to the group as per the adjustment under the ICPT mechanism. As at Aug 2017, the government has RM1.1bn in the PPA savings fund (vs RM1.8bn as at May 2017) which will be largely utilised for the existing tariff subsidy for Jul-Dec Therefore, there will be limited leeway for the government to subsidise subsequent increases in fuel costs in the future, if any. High power generation from coal power plants. While the coal-fired generation mix remained high at 53.5% in 4QFY17, it moderated from 57% in 4QFY16. Therefore, gasfired generation mix improved to 40% in 4QFY17 from 39% in 4QFY16. Healthy financials. TNB incurred RM12.1bn in capex in FY17, 45% of which was utilised for new generation capacity. This is also the highest amount spent over the past five years as there was a noticeable increase in 4QFY17 attributable to the Jimah East Power Plant which is 68% completed. Meanwhile, its balance sheet remains very healthy with a net gearing level of 38%. Higher-than-expected dividend. TNB declared a final DPS of 44 sen in 4QFY17, taking FY17 DPS to 61 sen which is also a record high. This translates into 50% payout which exceeded our expectation as we only assumed 30% payout in FY17. Based on yesterday s closing price, FY17 DPS implies a strong 4.3% yield which is expected to be sustainable. Enhancement in dividend policy. Also, the company announced a revision to its dividend policy with a 30%-60% payout compared to the existing 30%-50% payout. This illustrates the strong confidence TNB has with its earnings visibility given the smooth implementation of imbalance cost pass-through mechanism Earnings revision. We nudged down our FY18-19F earnings by 4%/3% after imputing higher effective tax rate as TNB s reinvestment allowance is set to expire in FY18. Therefore, we have revised our DCF-derived TP (7.5% WACC, 1.5% TG) to RM15.80 after incorporating the earnings changes. Page 2
3 Quarterly / Interim Income Statement (RMm) FY Aug 4Q2016 3Q2017 4Q2017 % chg yoy % chg qoq Revenue 11,237 12,549 12, (0.7) Cost of Goods Sold (9,355) (10,039) (10,608) Gross Profit 1,882 2,511 1,856 (1.4) (26.1) Other Oper. (Exp)/Inc Operating Profit 2,085 2,713 2, (14.0) Other Non Opg (Exp)/Inc (11.9) nm nm Associates & JV Inc 24.6 (5.3) nm Net Interest (Exp)/Inc (130) (485) (234) (79.9) 51.7 Exceptional Gain/(Loss) (115) 191 (2.3) 98.0 nm Pre-tax Profit 1,872 2,435 2, (11.6) Tax (136) (486) (418) (14.0) Minority Interest (15.3) nm nm Net Profit 1,762 1,962 1,719 (2.4) (12.4) Net profit bef Except. 1,877 1,771 1,722 (8.3) (2.8) EBITDA 3,634 4,311 3, (8.4) Margins (%) Gross Margins Opg Profit Margins Net Profit Margins Source of all data: Company, AllianceDBS Page 3
4 CRITICAL DATA POINTS TO WATCH 4.3 Electricity sales growth (%) 4.21 Critical Factors Electricity demand. This is the key earnings driver for TNB. Historically, the growth in electricity sales has been highly correlated with the country s GDP growth. Industrial and commercial users typically account for ~75% of TNB s electricity usage, and therefore a healthy economy is of utmost importance to TNB Transparent tariff-setting mechanism. The implementation of the Incentive-Based Regulation (IBR) framework will have a base tariff that reflects: 1) capex as well as opex of transmission and distribution business, 2) return on regulated assets, and 3) power purchase cost charged by generators. The implementation of the imbalance cost pass-through (ICPT) mechanism, which is a part of IBR, offers strong earnings clarity going forward with a tariff revision every six months. We believe the government is committed to the energy reform that kicked off on 1 Jan New power plants coming onstream. TNB is set to benefit from the new generation capacity that is under construction which will progressively increase its capacity by ~25% by The new power plants will be completed progressively to boost its generation capacity. Ultimately, the new power plants will help reduce generation cost due to the more efficient technology. The new additions will also help replace expiring power purchase agreements/service level agreements which tend to be costlier. Balanced generation mix. TNB s coal-based generation mix has improved to 53.5% in 4QFY17, from 38% three years ago, due to the contribution of new coal-fired power plants in recent years. This enables TNB to consume less LNG for power generation which is more expensive. Overseas expansion. TNB s overseas footprint is still minimal at this juncture, though it intends to expand into energy-related businesses overseas such as project management, operation and maintenance, as well as power generation. Its 100%-owned Liberty Power Ltd, which operates a 235-MW combined-cycle natural gas power plant, currently contributes ~1% of TNB s revenue. We understand the group will focus on the Middle East and ASEAN regions as its target markets Coal price (US$/MT) Gas price (RM/mmbtu) Gas-based generation (%) Coal-based generation (%) Source: Company, AllianceDBS Page 4
5 1Q09 3Q09 1Q10 3Q10 1Q11 3Q11 1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 1Q16 3Q16 1Q17 1Q09 3Q09 1Q10 3Q10 1Q11 3Q11 1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 1Q16 3Q16 1Q17 1Q09 3Q09 1Q10 3Q10 1Q11 3Q11 1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 1Q16 3Q16 1Q17 Company Guide Appendix 1: A look at Company's listed history what drives its share price? Share price vs FBM KLCI TNB FBM KLCI Remarks TNB s share price generally underperformed prior to 2014 due to the sustained period of high coal prices, which resulted in high fuel cost. Fuel cost was a major earnings determinant back then due to the lack of transparency on tariff revision. Since 2014, the government has implemented the imbalance cost-pass-through mechanism that incorporates a tariff revision every six months to reflect the actual generation cost on a lagged basis. Fuel cost volatility will be earnings-neutral to the company. Source: Bloomberg L.P., AllianceDBS Share price vs power demand in Peninsular Malaysia Remarks There is a positive correlation between share price performance and electricity consumption in Peninsular Malaysia as TNB holds a monopoly of transmission and distribution, and accounts for the lion s share of power generation. Higher power consumption will translate into better earnings growth for TNB TNB Power demand Source: Bloomberg L.P., AllianceDBS Share price vs coal price Remarks Prior to the implementation of the Incentive- Based Regulation framework for the power industry in 2014, the changes in coal prices had an inverse relationship with TNB s share price as it formed a major component of fuel cost. The negative correlation has been less apparent since the IBR framework was smoothly implemented. TNB 1-month Aus coal futures Source: Bloomberg L.P., AllianceDBS Page 5
6 Balance Sheet: More debt headroom to gear up. TNB s net gearing stood at 38% as at end-aug 17. This is after taking into consideration its total capex spending of RM12.1bn in FY17. The construction of the 2,000-MW Jimah East Power has already achieved 68% progress, and this could be the last of its series of major expansion of power-generation capacity. Share Price Drivers: Strong power consumption. Higher-than-expected electricity consumption will be TNB s key earnings driver, given the implementation of the ICPT mechanism which insulates the company from fuel-cost volatility. Government s commitment to ICPT. There have always been doubts about TNB's ability to implement ICPT fully, due to the government s intervention. We believe the government is committed to energy reform, as evidenced by the latest hike in the price of piped gas. A smooth implementation of ICPT will be a strong re-rating catalyst for TNB, as ICPT will remove the burden of volatility in its energy procurement. Key Risks: Increase in fuel costs. Gas and coal account for more than 90% of TNB's fuel mix and a hike in the costs of these inputs would reduce TNB's profitability. Tariff revision is subject to the government s approvals, but TNB has historically been fully compensated for any fuel cost increase by tariff hikes. Demand weakness. TNB's earnings are sensitive to power demand growth, which is affected by overall economic conditions. Company Background Berhad (TNB) is the largest electricity provider in Malaysia. Its core business comprises the generation, transmission and distribution of electricity. It has a total installed generation capacity of 12,000MW. Leverage & Asset Turnover (x) Gross Debt to Equity (LHS) Asset Turnover (RHS) Capital Expenditure RMm 14, , , , , , , Capital Expenditure (-) ROE (%) 14.0% 12.0% 10.0% 8.0% 6.0% 4.0% 2.0% 0.0% 13.8 Forward PE Band (x) (x) sd: 12.6x sd: 11.7x 10.8 Avg: 10.9x 9.8-1sd: 10x -2sd: 9.1x Oct-13 Oct-14 Oct-15 Oct-16 Oct-17 Source: Company, AllianceDBS PB Band (x) (x) sd: 1.81x sd: 1.68x 1.6 Avg: 1.55x sd: 1.43x -2sd: 1.3x Oct-13 Oct-14 Oct-15 Oct-16 Oct-17 Page 6
7 Key Assumptions FY Aug Electricity sales growth (%) Coal price (US$/MT) Gas price (RM/mmbtu) Gas-based generation (%) Coal-based generation (%) Lifted by heat wave Income Statement (RMm) FY Aug Revenue 43,287 44,532 47,417 48,092 48,779 Cost of Goods Sold (35,483) (36,171) (39,074) (38,943) (39,487) Gross Profit 7,803 8,361 8,343 9,149 9,292 Other Opng (Exp)/Inc , Operating Profit 8,628 9,072 9,364 9,967 10,126 Other Non Opg (Exp)/Inc (833) Associates & JV Inc Net Interest (Exp)/Inc (663) (740) (1,218) (1,125) (1,139) Exceptional Gain/(Loss) (99.3) (390) (13.7) Pre-tax Profit 7,134 8,067 8,282 8,972 9,124 Tax (1,073) (746) (1,370) (1,680) (1,797) Minority Interest (8.1) (8.2) (8.2) Preference Dividend Net Profit 6,118 7,368 6,904 7,284 7,318 Net Profit before Except. 6,218 7,758 6,918 7,284 7,318 EBITDA 13,190 14,919 15,619 16,420 16,736 Growth Revenue Gth (%) EBITDA Gth (%) Opg Profit Gth (%) Net Profit Gth (Pre-ex) (%) (10.8) Margins & Ratio Gross Margins (%) Opg Profit Margin (%) Net Profit Margin (%) ROAE (%) ROA (%) ROCE (%) Div Payout Ratio (%) Net Interest Cover (x) Expecting steady growth Source: Company, AllianceDBS Page 7
8 Quarterly / Interim Income Statement (RMm) FY Aug 4Q2016 1Q2017 2Q2017 3Q2017 4Q2017 Revenue 11,237 11,242 11,162 12,549 12,464 Cost of Goods Sold (9,355) (9,086) (9,342) (10,039) (10,608) Gross Profit 1,882 2,156 1,821 2,511 1,856 Other Oper. (Exp)/Inc Operating Profit 2,085 2,340 1,979 2,713 2,332 Other Non Opg (Exp)/Inc (11.9) Associates & JV Inc 24.6 (3.0) 68.2 (5.3) 68.4 Net Interest (Exp)/Inc (130) (116) (384) (485) (234) Exceptional Gain/(Loss) (115) (231) (2.3) Pre-tax Profit 1,872 1,995 1,700 2,435 2,152 Tax (136) (207) (259) (486) (418) Minority Interest 25.8 (48.0) (15.3) Net Profit 1,762 1,741 1,482 1,962 1,719 Net profit bef Except. 1,877 1,972 1,453 1,771 1,722 EBITDA 3,634 3,796 3,563 4,311 3,949 Steady earnings Growth Revenue Gth (%) (7.4) 0.0 (0.7) 12.4 (0.7) EBITDA Gth (%) (14.9) 4.5 (6.1) 21.0 (8.4) Opg Profit Gth (%) (24.1) 12.2 (15.4) 37.1 (14.0) Net Profit Gth (Pre-ex) (%) (20.1) 5.0 (26.3) 21.9 (2.8) Margins Gross Margins (%) Opg Profit Margins (%) Net Profit Margins (%) Balance Sheet (RMm) FY Aug Net Fixed Assets 90,300 96, , , ,288 Invts in Associates & JVs 758 1,838 3,090 3,221 3,358 Other LT Assets 7,282 7,796 8,318 8,318 8,318 Cash & ST Invts 8,910 17,154 17,278 20,380 22,152 Inventory Debtors 8,639 8,277 8,962 8,742 8,867 Other Current Assets Total Assets 117, , , , ,255 ST Debt 1,986 1,489 1,808 1,723 1,751 Creditor 10,412 11,409 10,245 10,816 10,947 Other Current Liab 3,195 3,186 3,273 4,868 4,986 LT Debt 22,713 32,818 37,038 37,979 38,606 Other LT Liabilities 31,363 31,401 32,063 32,063 32,063 Shareholder s Equity 47,208 52,389 57,111 60,754 64,413 Minority Interests Total Cap. & Liab. 117, , , , ,255 Non-Cash Wkg. Capital (3,721) (4,994) (3,276) (5,680) (5,794) Net Cash/(Debt) (15,789) (17,153) (21,568) (19,322) (18,206) Debtors Turn (avg days) Creditors Turn (avg days) Inventory Turn (avg days) Asset Turnover (x) Current Ratio (x) Quick Ratio (x) Net Debt/Equity (X) Net Debt/Equity ex MI (X) Capex to Debt (%) Z-Score (X) Solid balance sheet Source: Company, AllianceDBS Page 8
9 Cash Flow Statement (RMm) FY Aug Pre-Tax Profit 7,134 8,067 8,282 8,972 9,124 Dep. & Amort. 5,294 5,722 6,105 6,323 6,472 Tax Paid (811) (721) (626) (85.2) (1,680) Assoc. & JV Inc/(loss) (128) (131) (137) Chg in Wkg.Cap ,412 (1,886) 810 (4.0) Other Operating CF (1,152) (1,188) Net Operating CF 11,439 13,293 12,559 15,889 13,775 Capital Exp.(net) (10,774) (11,143) (12,676) (10,000) (9,000) Other Invts.(net) Invts in Assoc. & JV Div from Assoc & JV Other Investing CF (2,052) (7,253) (9.1) Net Investing CF (12,826) (18,396) (12,685) (10,000) (9,000) Div Paid (1,637) (1,806) (3,459) (3,642) (3,659) Chg in Gross Debt (1,775) 9,063 4, Capital Issues Other Financing CF (840) (664) Net Financing CF (4,252) 6,593 1,227 (2,787) (3,004) Currency Adjustments (2.6) 9.90 (15.1) Chg in Cash (5,641) 1,500 1,085 3,102 1,772 Opg CFPS (sen) Free CFPS (sen) (2.1) Capex to come down after aggressive expansion in recent years Source: Company, AllianceDBS Target Price & Ratings History RM Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Aug-17 Oct-17 S.No. Date of Report Closing Price 12-mth Target Rating Price 1: 28 Oct BUY 2: 07 Nov BUY 3: 06 Dec BUY 4: 13 Dec BUY 5: 15 Dec BUY 6: 09 Jan BUY 7: 10 Jan BUY 8: 25 Jan BUY 9: 28 Apr BUY 10: 04 May BUY 11: 03 Jul BUY 12: 28 Jul BUY Note : Share price and Target price are adjusted for corporate actions. Source: AllianceDBS Analyst: QUAH He Wei, CFA Page 9
10 DISCLOSURE Stock rating definitions STRONG BUY - > 20% total return over the next 3 months, with identifiable share price catalysts within this time frame BUY - > 15% total return over the next 12 months for small caps, >10% for large caps HOLD - -10% to +15% total return over the next 12 months for small caps, -10% to +10% for large caps FULLY VALUED - negative total return > -10% over the next 12 months SELL - negative total return of > -20% over the next 3 months, with identifiable catalysts within this time frame Commonly used abbreviations Adex = advertising expenditure EPS = earnings per share PBT = profit before tax bn = billion EV = enterprise value P/B = price / book ratio BV = book value FCF = free cash flow P/E = price / earnings ratio CF = cash flow FV = fair value PEG = P/E ratio to growth ratio CAGR = compounded annual growth rate FY = financial year q-o-q = quarter-on-quarter Capex = capital expenditure m = million RM = Ringgit CY = calendar year M-o-m = month-on-month ROA = return on assets Div yld = dividend yield NAV = net assets value ROE = return on equity DCF = discounted cash flow NM = not meaningful TP = target price DDM = dividend discount model NTA = net tangible assets trn = trillion DPS = dividend per share NR = not rated WACC = weighted average cost of capital EBIT = earnings before interest & tax p.a. = per annum y-o-y = year-on-year EBITDA = EBIT before depreciation and amortisation PAT = profit after tax YTD = year-to-date Page 10
11 DISCLAIMER This report has been prepared for information purposes only by AllianceDBS Research Sdn Bhd ( ADBSR ), a subsidiary of Alliance Investment Bank Berhad ( AIBB ) and an associate of DBS Vickers Securities Holdings Pte Ltd ( DBSVH ). DBSVH is a wholly-owned subsidiary of DBS Bank Ltd. This report is strictly confidential and is meant for circulation to clients of ADBSR, AIBB and DBSVH only or such persons as may be deemed eligible to receive such research report, information or opinion contained herein. Receipt and review of this report indicate your agreement not to distribute, reproduce or disclose in any other form or medium (whether electronic or otherwise) the contents, views, information or opinions contained herein without the prior written consent of ADBSR. This report is based on data and information obtained from various sources believed to be reliable at the time of issuance of this report and any opinion expressed herein is subject to change without prior notice and may differ or be contrary to opinions expressed by ADBSR s affiliates and/or related parties. ADBSR does not make any guarantee, representation or warranty (whether express or implied) as to the accuracy, completeness, reliability or fairness of the data and information obtained from such sources as may be contained in this report. As such, neither ADBSR nor its affiliates and/or related parties shall be held liable or responsible in any manner whatsoever arising out of or in connection with the reliance and usage of such data and information or third party references as may be made in this report (including, but not limited to any direct, indirect or consequential losses, loss of profits and damages). The views expressed in this report reflect the personal views of the analyst(s) about the subject securities or issuers and no part of the compensation of the analyst(s) was, is, or will be directly or indirectly related to the inclusion of specific recommendation(s) or view(s) in this report. ADBSR prohibits the analyst(s) who prepared this report from receiving any compensation, incentive or bonus based on specific investment banking transactions or providing a specific recommendation for, or view of, a particular company. This research report provides general information only and is not to be construed as an offer to sell or a solicitation to buy or sell any securities or other investments or any options, futures, derivatives or other instruments related to such securities or investments. In particular, it is highlighted that this report is not intended for nor does it have regard to the specific investment objectives, financial situation and particular needs of any specific person who may receive this report. Investors are therefore advised to make their own independent evaluation of the information contained in this report, consider their own individual investment objectives, financial situations and particular needs and consult their own professional advisers (including but not limited to financial, legal and tax advisers) regarding the appropriateness of investing in any securities or investments that may be featured in this report. ADBSR, AIBB, DBSVH and DBS Bank Ltd, their directors, representatives and employees or any of their affiliates or their related parties may, from time to time, have an interest in the securities mentioned in this report. AIBB, DBSVH and DBS Bank Ltd, their affiliates and/or their related persons may do and/or seek to do business with the company(ies) covered in this report and may from time to time act as market maker or have assumed an underwriting commitment in securities of such company(ies), may sell or buy such securities from customers on a principal basis and may also perform or seek to perform significant investment banking, advisory or underwriting services for or relating to such company(ies) as well as solicit such investment, advisory or other services from any entity mentioned in this report. AIBB, DBSVH, DBS Bank Ltd (which carries on, inter alia, corporate finance activities) and their activities are separate from ADBSR. AIBB, DBSVH and DBS Bank Ltd may have no input into company-specific coverage decisions (i.e. whether or not to initiate or terminate coverage of a particular company or securities in reports produced by ADBSR) and ADBSR does not take into account investment banking revenues or potential revenues when making company-specific coverage decisions. ADBSR, AIBB, DBSVH, DBS Bank Ltd and/or other affiliates of DBS Vickers Securities (USA) Inc ( DBSVUSA ), a U.S.-registered broker-dealer, may beneficially own a total of 1% or more of any class of common equity securities of the subject company mentioned in this report. ADBSR, AIBB, DBSVH, DBS Bank Ltd and/or other affiliates of DBSVUSA may, within the past 12 months, have received compensation and/or within the next 3 months seek to obtain compensation for investment banking services from the subject company. DBSVUSA does not have its own investment banking or research department, nor has it participated in any investment banking transaction as a manager or co-manager in the past twelve months. Any US persons wishing to obtain further information, including any clarification on disclosures in this disclaimer, or to effect a transaction in any security discussed in this report should contact DBSVUSA exclusively. DBS Vickers Securities (UK) Ltd is an authorised person in the meaning of the Financial Services and Markets Act and is regulated by The Financial Services Authority. Research distributed in the UK is intended only for institutional clients. In reviewing this report, an investor should be aware that any or all of the foregoing, among other things, may give rise to real or potential conflicts of interest. Additional information is, subject to the overriding issue of confidentiality, available upon request to enable an investor to make their own independent evaluation of the information contained herein. Wong Ming Tek, Executive Director Published by AllianceDBS Research Sdn Bhd ( U) 19th Floor, Menara Multi-Purpose, Capital Square, 8 Jalan Munshi Abdullah, Kuala Lumpur, Malaysia. Tel.: Fax: general@alliancedbs.com Page 11
Tenaga Nasional. Company Guide
Version 8 Bloomberg: TNB MK Reuters: TENA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 28 Jul 2017 BUY Last Traded Price ( 27 Jul 2017): RM14.24 (KLCI : 1,770.07)
More informationTenaga Nasional. Company Guide
Version 5 Bloomberg: TNB MK Reuters: TENA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 27 Oct 2016 BUY Last Traded Price ( 27 Oct 2016): RM14.32 (KLCI : 1,669.03)
More informationFlash Note. Bumi Armada (BAB MK) : BUY. 2Q16 in line: Recognized RM575m impairment. Malaysia Equity Research 29 Aug 2016
Refer to important disclosures at the end of this report Malaysia Equity Research 29 Aug 2016 Bumi Armada (BAB MK) : BUY Mkt. Cap: US$1,111m I 3m Avg. Daily Val: US$4.7m Last Traded Price : RM0.77 Price
More informationBursa Malaysia. Company Guide
Version 9 Bloomberg: BURSA MK Reuters: BMYS.KL Refer to important disclosures at the end of this report Malaysia Equity Research 26 Oct 2017 BUY Last Traded Price ( 25 Oct 2017): RM10.02 (KLCI : 1,739.05)
More informationResults Review. 3QFY13: Downsizing its workforce. Technology Bloomberg Ticker: UNI MK Bursa Code: November 2013
Results Review (Member of Alliance Bank group) PP7766/03/2013 (032116) 8 November 2013 Analyst Toh Woo Kim wookim@alliancefg.com +603 2604 3917 12-month upside potential Previous target price 0.89 Revised
More informationMalaysian Bulk Carriers
Bloomberg: MBC MK Equity Reuters: MBCB.KL Refer to important disclosures at the end of this report Malaysia Equity Research 25 Aug 214 HOLD RM1.77 1.77KLCI : 1,87.99 Downgrade from BUY Price Target :12-Month
More informationPadini Holdings. Company Guide. HOLD (Downgrade from Buy) : 5,122.10) Price Target 12-mth. Not everything fits well
Version 7 Bloomberg: PAD MK Reuters: PDNI.KL Refer to important disclosures at the end of this report Malaysia Equity Research 28 Nov 2016 HOLD (Downgrade from Buy) Last Traded Price ( 25 Nov 2016): RM2.82
More informationHartalega Holdings. Company Guide
Version 8 Bloomberg: HART MK Reuters: HTHB.KL Refer to important disclosures at the end of this report Malaysia Equity Research 13 Mar 2017 HOLD La st Traded Price ( 10 Mar 2017): RM4.80 (KLCI : 1,717.58)
More informationTelekom Malaysia. Company Guide. BUY : 1,627.26) Price Target 12-mth. Stable growth in fixed-line business. Malaysia Equity Research 28 Nov 2016
Version 4 Bloomberg: T MK Reuters: TLMM.KL Refer to important disclosures at the end of this report Malaysia Equity Research 28 Nov 2016 BUY Last Traded Price ( 25 Nov 2016): RM6.22 (KLCI : 1,627.26) Price
More informationEastern & Oriental. Company Guide
Version 5 Bloomberg: EAST MK Reuters: ENOB.KL Refer to important disclosures at the end of this report Malaysia Equity Research 18 Nov 2016 FULLY VALUED Last Traded Price ( 17 Nov 2016): RM1.52 (KLCI :
More informationCapitaLand Malaysia Mall Trust
Version 4 Bloomberg: CMMT MK Reuters: CAMA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 20 Jul 2016 BUY Last Traded Price: RM1.60 (KLCI : 1,670.55) Price Target
More informationCahya Mata Sarawak. Company Guide
Version 8 Bloomberg: CMS MK Reuters: CMSM.KL Refer to important disclosures at the end of this report AllianceDBS Research, Malaysia Equity 30 Nov 2017 BUY (Upgrade from Hold) Last Traded Price ( 29 Nov
More informationAirAsia X. Company Guide
Version 8 Bloomberg: AAX MK Reuters: AIRX.KL Refer to important disclosures at the end of this report Malaysia Equity Research 25 Aug 2017 HOLD (Upgrade from Fully Valued) Last Traded Price ( 24 Aug 2017):
More informationIOI Corporation. Company Guide
Version 9 Bloomberg: IOI MK Reuters: IOIB.KL Refer to important disclosures at the end of this report AllianceDBS Research, Malaysia Equity 13 Mar 2018 HOLD Last Traded Price ( 12 Mar 2018): RM4.85 (KLCI
More informationUEM Sunrise. Company Focus. HOLD Last Traded Price: RM1.18 (KLCI. Diversify beyond Nusajaya. Malaysia Equity Research 27 Nov 2015
Bloomberg: UEMS MK Reuters: UEMS.MK Refer to important disclosures at the end of this report Malaysia Equity Research 27 Nov 2015 HOLD Last Traded Price: RM1.18 (KLCI : 1,683.09) Price Target : RM1.20
More informationAsian Pay Television Trust (LHS)
SingaporeCompany Guide Edition 1 Version 1 Bloomberg: APTT SP Reuters: ASIA.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 2 Dec 2015 HOLD Last Traded Price: S$0.745
More informationGenting Plantations. Company Guide
Version 9 Bloomberg: GENP MK Reuters: GENP.KL Refer to important disclosures at the end of this report Malaysia Equity Research 24 Nov 2016 BUY (Upgraded from HOLD) Last Traded Price ( 23 Nov 2016): RM10.52
More informationKLCCP Stapled Group. Company Guide
Version 5 Bloomberg: KLCCSS MK Reuters: KCCP.SI Refer to important disclosures at the end of this report Malaysia Equity Research 23 Jan 2017 HOLD Last Traded Price ( 20 Jan 2017): RM7.82 (KLCI : 1,664.89)
More informationMalaysia. RCE Capital Results within; proposes bonus & rights. Hold (unchanged) Results Review 15 February 2012
PP16832/01/2013 (031128) Malaysia Results Review 15 February 2012 Hold (unchanged) Share price: Target price: RM0.515 Wong Chew Hann, CA wchewh@maybank-ib.com (603) 2297 8686 Stock Information RM0.45 (unchanged)
More informationKLCCP Stapled Group. Company Guide
Version 4 Bloomberg: KLCCSS MK Reuters: KCCP.SI Refer to important disclosures at the end of this report Malaysia Equity Research 4 Nov 2016 HOLD Last Traded Price ( 3 Nov 2016): RM7.80 (KLCI : 1,648.08)
More informationKimlun Corp. Company Guide
Version 10 Bloomberg: KICB MK Reuters: KICB.KL Refer to important disclosures at the end of this report Malaysia Equity Research 24 Jul 2017 BUY Last Traded Price ( 21 Jul 2017): RM2.29 (KLCI : 1,759.16)
More informationMISC. Company Guide. Working hard to stay shipshape. Malaysia Equity Research 3 Nov 2016
Version 4 Bloomberg: MK Reuters:.KL Refer to important disclosures at the end of this report Malaysia Equity Research 3 Nov 2016 HOLD Last Traded Price ( 2 Nov 2016): RM7.50 (KLCI : 1,659.60) Price Target
More informationGenting Plantations. Company Guide
Refer to important disclosures at the end of this report Version 11 Bloomberg: GENP MK Reuters: GENP.KL AllianceDBS Research, Malaysia Equity 23 Nov 2017 HOLD Last Traded Price ( 22 Nov 2017): RM10.48
More informationCSE Global. Singapore Company Focus
Singapore Bloomberg: CSE SP Reuters: CSES.SI DBS Group Research. Equity 14 Nov 2012 HOLD S$0.855 STI : 3,007.57 (Downgrade from BUY) Price Target : 12-month S$ 0.85 (Prev S$ 0.90) Reason for Report : Change
More informationElnusa. Indonesia Company Guide. FULLY VALUED Last Traded Price: Rp500 (JCI : 4,814.09) Price Target : Rp400 (-20% downside) (Prev Rp205)
Indonesia Company Guide Version 1 Bloomberg: ELSA IJ Reuters: ELSA.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 28 Apr 2016 FULLY VALUED Last Traded Price: Rp500
More informationTop Glove Corporation
Malaysia Company Guide Version 6 Bloomberg: TOPG MK Reuters: TPGC.KL Refer to important disclosures at the end of this report DBS Group Research. Equity 19 Jun 2017 HOLD Last Traded Price ( 16 Jun 2017):
More informationOverseas Education (LHS)
Singapore Company Guide Version 2 Bloomberg: OEL SP EQUITY Reuters: OVER.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 17 Feb 2016 HOLD Last Traded Price: S$0.49
More informationFelda Global Ventures
Refer to important disclosures at the end of this report Version 14 Bloomberg: FGV MK Reuters: FGVH.KL AllianceDBS Research, Malaysia Equity 24 Nov 2017 HOLD Last Traded Price ( 23 Nov 2017): RM1.84 (KLCI
More informationTCL Communication (LHS)
China / Hong Kong Company Focus Bloomberg: 2618 HK EQUITY Reuters: 2618.HK DBS Group Research. Equity 13 August 2015 Refer to important disclosures at the end of this report HOLD Last Traded Price: HK$5.73
More informationUMW Holdings. Company Guide
Version 4 Bloomberg: UMWH MK Reuters: UMWS.KL Refer to important disclosures at the end of this report Malaysia Equity Research 30 Aug 2016 HOLD Last Traded Price: RM5.85 (KLCI : 1,681.60) Price Target
More informationSKP Resources Bhd. Malaysia Company Guide. BUY Last Traded Price: RM1.23 (KLCI : 1,668.40) Price Target : RM1.55 (26% upside) (Prev RM1.
Malaysia Company Guide Version 2 Bloomberg: SKP MK Reuters: SKPR.KL Refer to important disclosures at the end of this report DBS Group Research. Equity 18 Jul 2016 BUY Last Traded Price: RM1.23 (KLCI :
More informationSPH. Singapore Company Guide. HOLD Last Traded Price: S$4.05 (STI : 3,267.40) Price Target : S$3.98 (-2% downside)
Singapore Company Guide Edition 1 Version 1 Bloomberg: SP Reuters: SPRM.SI Refer to important disclosures at the end of this report BS Group Research. Equity 10 Jul 2015 HOLD Last Traded Price: S$4.05
More informationTrendlines Group (LHS)
Singapore Company Guide Version 1 Bloomberg: TTGL SP Reuters: THET.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 26 Feb 2016 BUY Last Traded Price: S$1 (STI : 2,619.96)
More informationCompany Update. Deleum Berhad. On the lookout for earnings surprises. Oil & Gas Bloomberg Ticker: DLUM MK Bursa Code: 5132.
Company Update (Member of Alliance Bank group) PP7766/03/2013 (032116) 3 May 2013 Analyst Arhnue Tan arhnue@alliancefg.com +603 2604 3909 12-month upside potential Target price 2.70 Current price (as at
More informationCompany Focus Guan Chong
Bloomberg: GUAN MK Reuters: GNCH.KL Malaysia Equity Research PP 11272/04/2012(029344) 29 Jul 2011 BUY RM2.71 KLCI : 1,551.91 Price Target : 12-Month RM 3.60 Reason for Report : Company update and 2Q11
More informationNam Cheong Ltd (LHS) Singapore Company Focus BUY S$0.44 STI : 3, Expanding presence in Indonesia. DBS Group Research. Equity 30 Sep 2014
Singapore Company Focus Bloomberg: NCL SP Reuters: NMCG.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 3 Sep 4 BUY S$.44 STI : 3,89.7 Price Target : -Month S$.5
More informationMalaysia Gaming. Malaysia Industry Focus. No fun, no tricks, no hypes. DBS Group Research. Equity 11 Feb 2015 KLCI :1,811.12
Malaysia Industry Focus Malaysia Gaming Refer to important disclosures at the end of this report DBS Group Research. Equity 11 Feb 2015 No fun, no tricks, no hypes Prospects to remain sluggish, dragged
More informationPadini Holdings. Malaysia Company Guide
Malaysia Company Guide Version 8 Bloomberg: PAD MK Reuters: PDNI.KL Refer to important disclosures at the end of this report DBS Group Research. Equity 21 Feb 2017 BUY (Upgrade from hold) Last Traded Price
More informationSheng Siong Group (LHS)
Singapore Company Guide Edition 1 Version 2 Bloomberg: SSG SP Reuters: SHEN.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 15 Dec 2015 BUY Last Traded Price: S$0.84
More informationYonyou Network Technology
China / Hong Kong Company Focus Bloomberg: 600588 CH Equity Reuters: 600588.SS DBS Group Research. Equity 31 August 2015 Refer to important disclosures at the end of this report FULLY VALUED Last Traded
More informationMMC Corporation. Company Guide
Version 9 Bloomberg: MMC MK Reuters: MMCB.KL Refer to important disclosures at the end of this report Malaysia Equity Research 29 Aug 2017 BUY Last Traded Price ( 28 Aug 2017): 2.38 (KLCI : 1,769.49) Price
More informationCompany Focus Guan Chong
Bloomberg: GUAN MK Reuters: GNCH.KL Malaysia Equity Research HOLD RM.78.78 KLCI :,674.4 Price Target : -Month RM.9 Reason for Report : Company update Potential Catalyst: Higher sales and cocoa bean prices
More informationMalaysia Airports. Company Guide
Version 10 Bloomberg: MAHB MK Reuters: MAHB.KL Refer to important disclosures at the end of this report AllianceDBS Research, Malaysia Equity 27 Nov 2017 HOLD Last Traded Price ( 24 Nov 2017): RM8.24 (KLCI
More informationTenaga Nasional Berhad TP: RM17.38 (+16.5%)
COMPANY UPDATE Wednesday, December 20, 2017 FBMKLCI: 1,736.95 Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Tenaga Nasional Berhad TP: RM17.38 (+16.5%) RP2 Uncertainty
More informationQL Resources. Company Guide
Version 6 Bloomberg: QLG MK Reuters: QLRES.KL Refer to important disclosures at the end of this report Malaysia Equity Research 30 May 2017 HOLD Last Traded Price ( 29 May 2017): RM4.96 (KLCI : 1,764.89)
More informationTeo Seng Capital. Equity Explorer NOT RATED RM1.25. Good long-term prospects. Malaysia Equity Research 17 Mar 2016
SMC Research Equity Explorer Bloomberg: TSCB MK Reuters: TSCP.KL Refer to important disclosures at the end of this report Malaysia Equity Research 17 Mar 2016 NOT RATED RM1.25 KLCI : 1,693.43 Return *:
More informationIndonesia Company Guide PT Sarana Menara Nusantara
Indonesia Company Guide Version 4 Bloomberg: TOWR IJ Reuters: TOWR.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 1 Jun 2017 BUY Last Traded Price ( 31 May 2017):
More informationCSE Global. Singapore Company Focus
Singapore Company Focus Bloomberg: CSE SP Reuters: CSES.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 20 May 2013 BUY S$0.825 STI : 3,449.30 (Upgrade from HOLD)
More informationSMRT. Singapore Company Focus
Singapore Company Focus Bloomberg: MRT SP Reuters:.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 18 Jul 2016 FULLY VALUED (Downgrade from HOLD) Last Traded Price:
More informationCenturion Corporation (LHS)
Singapore Company Guide Edition 1 Version 1 Bloomberg: CENT SP Reuters: CNCL.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 5 Nov 2015 BUY Last Traded Price: S$0.42
More informationTenaga Nasional Bonus earnings not sustainable
29 January 2018 1QFY18 Results Review Tenaga Nasional Bonus earnings not sustainable 1QFY18 within estimates RP1 earnings inflated by favourable customer mix Bonus regulated earnings not sustainable in
More informationSingapore Company Focus F & N
Singapore Company Focus Bloomberg: FNN SP Reuters: FRNM.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 9 Nov 2015 HOLD Last Traded Price: S$2.17 (STI : 3,010.47)
More informationSingapore Flash Note. StarHub (STH SP) : FULLY VALUED. Mobile, pay TV declines hit bottom line. DBS Group Research.
Singapore Flash Note Refer to important disclosures at the end of this report DBS Group Research. Equity 3 Nov 2016 StarHub (STH SP) : FULLY VALUED Mkt. Cap: US$4,223m I 3m Avg. Daily Val: US$7.5m StarHub
More informationOSIM International (LHS)
Singapore Version 5 Bloomberg: OSIM SP Reuters: OSIL.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 18 Mar 2016 HOLD Last Traded Price: S$1.39 (STI : 2,880.17) Price
More informationEsprit Holdings (LHS)
China / Hong Kong Company Guide Version 4 Bloomberg: 33 HK EQUITY Reuters: 33.HK Refer to important disclosures at the end of this report DBS Group Research. Equity 23 Feb 217 HOLD (Upgrade from Fully
More informationSembcorp Marine (LHS)
Singapore Company Focus Bloomberg: SMM SP Reuters: SCMN.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 2 Dec 2015 FULLY VALUED (Downgrade from HOLD) Last Traded
More informationIHH Healthcare (LHS) Singapore Company Guide
Singapore Company Guide Version 2 Bloomberg: IHH SP Reuters: IHH.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 26 Feb 2016 HOLD Last Traded Price: RM6.53/ S$2.10
More informationTenaga Nasional Berhad Solid finish
28 October 2016 4QFY16 Result Review Tenaga Nasional Berhad Solid finish Maintain BUY Unchanged (TP): RM16.80 Tenaga s 4QFY16 beat estimates Volumes remained steady but average tariffs lower Our forecasts
More informationMalaysia. Padini Holdings Strong earnings momentum. Buy (unchanged) Results Review 30 November 2011
PP16832/01/2012 (029059) Malaysia Results Review 30 November 2011 Buy (unchanged) Share price: Target price: RM1.05 Kang Chun Ee chunee@maybank-ib.com (603) 2297 8675 Stock Information RM1.16 (unchanged)
More informationDRB-HICOM. Result Snapshot. Stronger auto earnings. Malaysia Equity Research 29 Aug Refer to important disclosures at the end of this report
Bloomberg: DRB MK Reuters: DRBM.KL Refer to important disclosures at the end of this report Malaysia Equity Research 29 Aug 2014 BUY RM2.10 2.10 KLCI : 1,872.38 Price Target : 12-Month RM 3.50 (Prev RM
More informationMayora Indah. Indonesia Company Guide. HOLD Last Traded Price: Rp40,000 (JCI : 4,743.66) Price Target : Rp39,200 (-2% downside) (Prev Rp29,500)
Indonesia Company Guide Version 3 Bloomberg: MYOR IJ Reuters: MYOR.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 24 May 2016 HOLD Last Traded Price: Rp40,000 (JCI
More informationCNMC Goldmine Holdings
Singapore Company Guide Version 3 Bloomberg: CNMC SP Reuters: CNMC.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 18 May 2017 HOLD (Downgrade from BUY) Last Traded
More informationMMC MMC MK Sector: Utilities
Weakness continues into 2Q MMC reported a lacklustre set of earnings for 1H17, as PATAMI of RM118m (-3 yoy) was below expectations. 1H17 results constituted 22% of our and consensus full year forecast.
More informationTower Bersama Infrastructure
Indonesia Company Guide Version 3 Bloomberg: TBIG IJ Reuters: TBIG.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 13 Feb 2017 HOLD Last Traded Price ( 10 Feb 2017):
More informationMEDIA PRIMA (HOLD, EPS )
MEDIA PRIMA (HOLD, EPS ) INDUSTRY: NEUTRAL EARNINGS EVALUATION 3Q results: Cost control lift earnings Results 9MFY13 core PATAMI grew by 11% to RM150.7m (13.81 sen/share), making up 75% and 70% of ours
More informationCafé de Coral (LHS) China / Hong Kong Company Guide
China / Hong Kong Company Guide Version 2 Bloomberg: 341 HK EQUITY Reuters: 341.HK Refer to important disclosures at the end of this report DBS Group Research. Equity 7 July 2016 HOLD Last Traded Price:
More informationChina / Hong Kong Company Guide Beijing Enterprises Clean Energy
China / Hong Kong Company Guide Version 2 Bloomberg: 1250 HK Equity Reuters: 1250.HK Refer to important disclosures at the end of this report DBS Group Research. Equity 18 Dec 2017 BUY Last Traded Price
More informationMarket Access. Results Review 4Q15. M&A Securities. Digi.Com Berhad. Survives the Headwinds BUY (TP:RM5.90) Results Review
M&A Securities Results Review 4Q15 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.90) Wednesday, February 10, 2016 Results Review Survives the Headwinds Current Price (RM) New Fair Value (RM) Previous
More informationTotal Access Communication
Thailand Company Guide Version 11 Bloomberg: DTAC TB Reuters: DTAC.BK Refer to important disclosures at the end of this report DBS Group Research. Equity 2 Apr 2018 HOLD (Upgrade from FULLY VALUED) Last
More informationSingapore Company Focus SATS
Singapore Company Focus Bloomberg: SP Reuters: SIAT.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 5 Nov 2015 HOLD Last Traded Price: S$3.80 (STI : 3,040.48) Price
More informationSembcorp Marine (LHS)
Singapore Bloomberg: SMM SP Reuters: SCMN.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 23 Oct 2015 HOLD Last Traded Price: S$2.54 (STI : 3,038.11) Price Target
More informationGuan Chong. Malaysia Company Focus
Malaysia Company Focus Bloomberg: GUAN MK Reuters: GNCH.KL DBS Group Research. Equity 19 Aug 2011 BUY RM2.63 KLCI : 1,503.30 Price Target : 12-Month RM 3.60 Reason for Report : Company update Potential
More informationUchi Tech UCHI MK Sector: Technology
Still all about its yields Uchi s stock price has righfully re-rated over the past 2 years on its attractive valuations and above-average dividend yields. While the latter remains attractive at just under
More informationIJM Corp. Company Guide. HOLD : 1,722.47) Price Target 12-mth
Version 7 Bloomberg: IJM MK Reuters: IJMS.KL Refer to important disclosures at the end of this report Malaysia Equity Research 15 Mar 2017 HOLD Last Traded Price ( 14 Mar 2017): RM3.35 (KLCI : 1,722.47)
More informationSime Darby SIME MK Sector: Plantation
9MFY17 results below expectations SIME s 9MFY17 core net profit of RM1.58bn (+64.2% yoy) came in below expectations. The variance was mainly due to a lower-thanexpected contribution from the property and
More informationMarket Access. M&A Securities. Results Review 1Q16. Malayan Banking Berhad. Hampered by Loan Loss. Monday, May 30, 2016 HOLD (TP: RM9.
M&A Securities Results Review 1Q16 PP14767/09/2012(030761) Malayan Banking Berhad Monday, May 30, 2016 HOLD (TP: RM9.10) Hampered by Loan Loss Results Review Actual vs. expectations. Malayan Banking Bhd
More informationStuck at Low Growth SELL. Last Traded: RM9.00. mn % 15.0% 10.0% 5.0% 0.0% -5.0% -10.0% Jan-15. Jul-16. Jul-17.
C O M P A N Y U P D A T E Wednesday, April 11, 218 FBMKLCI: 1,86.98 Sector: Transportation THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Malaysia Airports Holdings Berhad TP: RM8.61 (-4.3%) Stuck
More informationPetra Energy PENB MK Sector: Oil & Gas
Small hiccup, turnaround remains in motion Petra Energy (PENB) remains a strong contender to win the upcoming modification, construction and maintenance (MCM) contract from Petronas, which is to be split
More informationBumi Armada BAB MK Sector: Oil & Gas
Clearer skies from here on BAB reported a 2Q17 revenue of RM694.4m (+71.8% qoq, +72.4% yoy) and headline profit of RM116.6m (+142.3% qoq, +122.5% yoy). After adjusting for the one-offs (big-ticket items
More informationIndonesia Company Guide Unilever Indonesia
Indonesia Company Guide Version 4 Bloomberg: UNVR IJ Reuters: UNVR.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 9 Feb 2017 FULLY VALUED Last Traded Price ( 8 Feb
More informationMarket Access. Results Review 1Q16. M&A Securities. Digi.Com Berhad. Equipped for Competition BUY (TP:RM5.75) Results Review
M&A Securities Results Review 1Q16 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.75) Monday, April 25, 2016 Equipped for Competition Results Review Actual vs. expectations. Digi.Com (Digi) started
More informationSime Darby SIME MK Sector: Plantation
A good end to the year Sime Darby s (SIME) FY17 core net profit of RM2.69bn (+1.4% yoy) came in above expectations. The variance was mainly due to higherthan-expected contribution from the plantation and
More informationSuper Group. Singapore Company Guide. HOLD Last Traded Price: S$0.79 (STI : 2,869.82) Price Target 12-mth: S$0.87 (11% upside) (Prev S$0.
Singapore Company Guide Version 5 Bloomberg: SUPER SP Reuters: SPGP.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 12 Aug 2016 HOLD Last Traded Price: S$0.79 (STI
More informationPCBA Expansion On Track BUY. Last Traded: RM2.00 C O M P A N Y U P D A T E
C O M P A N Y U P D A T E Tuesday, November 07, 2017 FBMKLCI: 1,742.29 Sector: Technology THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* SKP Resources Berhad TP: RM2.20 (+10.0%) PCBA Expansion
More informationPT Link Net Tbk. Indonesia Company Guide
Indonesia Company Guide Version 1 Bloomberg: LINK IJ Reuters: LINK.JK Refer to important disclosures at the end of this report DBS Group Research. Equity 26 Mar 2018 BUY Last Traded Price ( 23 Mar 2018):
More informationMarket Access. M&A Securities. Company Update. Tenaga Nasional Berhad. A Look into Debt. Tuesday, July 14, 2015 BUY (TP: RM15.20) Latest Development
M&A Securities Company Update PP14767/09/2012(030761) Tenaga Nasional Berhad BUY (TP: RM15.20) Tuesday, July 14, 2015 A Look into Debt Latest Development Debt position. Tenaga Nasional Bhd (TNB) core business
More informationMarket Access. M&A Securities. Company Update. Tenaga Nasional Berhad. Accepting 3B Project. Thursday, July 09, 2015 BUY (TP: RM15.
M&A Securities Company Update PP14767/09/2012(030761) Tenaga Nasional Berhad BUY (TP: RM15.20) Thursday, July 09, 2015 Accepting 3B Project Latest Development Submit letter of acceptance. TNB has announced
More informationThe Erawan Group. Thailand Company Guide
Thailand Company Guide Version 3 Bloomberg: ERW TB Reuters: ERW.BK Refer to important disclosures at the end of this report DBS Group Research. Equity 3 Feb 2017 BUY Last Traded Price ( 2 Feb 2017): Bt4.42
More informationHang Lung Properties. China / Hong Kong Company Guide
China / Hong Kong Company Guide Version 7 Bloomberg: 101 HK EQUITY Reuters: 101.HK Refer to important disclosures at the end of this report DBS Group Research. Equity 31 Jul 2017 BUY (Upgrade from Hold)
More informationMalaysia. Kencana Petroleum Bags Murphy EPC contract. Buy (unchanged) Company Update 23 February 2012
PP16832/01/2013 (031128) Malaysia Company Update 23 February 2012 Buy (unchanged) Share price: Target price: RM3.19 Wong Chew Hann, CA wchewh@maybank-ib.com (603) 2297 8688 Stock Information RM3.66 (unchanged)
More informationStar Media STAR MK Sector: Media
Print remains under pressure We expect prospects for the print media industry to remain weak in 2016 given the challenging market environment, poor consumer sentiment as well as the structurally declining
More informationDairy Farm. Singapore Company Guide. BUY Last Traded Price: US$6.68 (STI : 2,868.69) Price Target : US$7.18 (7% upside) (Prev US$7.
Singapore Company Guide Version 4 Bloomberg: DFI SP Reuters: DAIR.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 1 Aug 2016 BUY Last Traded Price: US$6.68 (STI :
More informationMarket Access. M&A Securities. Results Review 2Q15. Axiata Group Berhad. Satisfactory, Need to Push in 2H15. Friday, August 21, 2015 HOLD (TP:RM7.
M&A Securities Results Review 2Q15 PP14767/09/2012(030761) Axiata Group Berhad Friday, August 21, 2015 HOLD (TP:RM7.10) Satisfactory, Need to Push in 2H15 Results Review Actual vs. expectations. Axiata
More informationSPH. Singapore Company Guide
Singapore Company Guide Version 7 Bloomberg: SP Reuters: SPRM.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 20 Mar 2017 HOLD (Upgrade from FULLY VALUED) Last Traded
More informationChina / Hong Kong Company Guide Midea Group Company Limited
China / Hong Kong Company Guide Version 6 Bloomberg: 000333 CH Equity Reuters: 000333.SZ Refer to important disclosures at the end of this report DBS Group Research. Equity 3 Apr 2017 BUY Last Traded Price
More informationSingapore Company Guide APAC Realty
Singapore Company Guide Version 1 Bloomberg: APAC SP Reuters: APAC.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 13 Nov 2017 BUY Last Traded Price ( 10 Nov 2017):
More informationMarket Access. Results Review (1Q16) M&A Securities. Tan Chong Motor Holdings Bhd. Lacking the X-Factor SELL (TP: RM1.
M&A Securities Results Review (1Q16) PP14767/09/2012(030761) Tan Chong Motor Holdings Bhd Wednesday, May 11, 2016 SELL (TP: RM1.87) Lacking the X-Factor Results Review Actual vs. expectations. Tan Chong
More informationSingapore Company Guide Japfa Ltd
Singapore Edition 1 Version 1 Bloomberg: JAP SP Reuters: JAPF.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 28 Oct 2015 BUY Last Traded Price: S$0.39 (STI : 3,052.53)
More informationMarket Access. Results Review (1Q16) M&A Securities. Dialog Group Berhad. Well On Track. Results Review HOLD (TP: RM1.60)
M&A Securities Results Review (1Q16) PP14767/09/2012(030761) Dialog Group Berhad HOLD (TP: RM1.60) Wednesday, November 18, 2015 Well On Track Results Review Actual vs. expectations. Dialog Group Berhad
More informationMarket Access. M&A Securities. Results Review 3Q15. Telekom Malaysia Berhad. Hampered by Forex Translation Loss. Friday, November 27, 2015
M&A Securities Results Review 3Q15 PP14767/09/2012(030761) Telekom Malaysia Berhad Friday, November 27, 2015 HOLD (TP:RM6.87) Hampered by Forex Translation Loss Results Review Actual vs. expectation. Telekom
More information