INDUSTRY INSIGHT April 1, 2014
|
|
- Hector Griffith
- 5 years ago
- Views:
Transcription
1 Banking (Neutral ) HLIB Research PP 944/12/12 (313) INDUSTRY INSIGHT il 1, Feb Stats Mixed Latest Trends Our Take Risks Rating Top Picks Loans growth for Feb decelerated to.7% vs. 11% in Jan as business growth decelerated while household grew at slightly lower rate. Applications increased slightly but approvals fell. Levels are still relatively low while approval rate fell below 5% mark. LD ratio slightly higher as deposits growth continued to lag loans growth. Although excess liquidity decline, it is still ample at RM26.6bn. Average lending rate (ALR) declined sharply. Asset quality sustained but mixed in terms of purposes with improvement from business related but deterioration from household related. Transport ratio highest since Feb. Capital ratios higher and remained robust. Maintain loans growth projection of % for (2x HLIB s GDP growth forecast of 5%), despite.7% in Feb, on higher base ahead and low levels of leading indicators. This will be partly offset by resumption of pressure on NIM. Expect asset quality to continue hold up well. Our sensitivity study (see report dated 2 Jan ) shows that, in worst case scenario, rise in delinquencies will only slow but not derail sector s earnings growth. On the other hand, continued deterioration in transport and household related purposes reaffirm our view that rate of overall asset quality improvement will slow and provision would no longer be the main earnings driver. Robust capital ratios to support active capital management, especially with several banks adopting DRP. Risk of recession and its impact on asset quality, portfolio losses (MTM and realized), non-interest income growth as well as more macro prudential measures. NEUTRAL ( ) Positives Best proxy to the impact of ETP (sector with third highest multiplier effect), domestic consumerism (albeit slower) and economy, strong asset quality, robust capital ratios, capital management and M&As. Negatives Competitive pressure on margin, potential of recession which would increase the possibility of rise in delinquencies, portfolio losses from foreign outflow and rising burden of low income group. Maybank and RHB Cap. Low Yee Huap, CFA yhlow@hlib.hongleong.com.my (63) Sector NPL/IL (RMm) 7, 65, 6, 55, 5, 45,,, 3,, Gross NPL/IL (LHS) Gross NPL/IL ratio (RHS) Net NPL/IL ratio (RHS), Jun-99 Jun- Jun-1 Jun-2 Jun-3 Jun-4 Jun-5 Jun-6 Jun-7 Jun- Jun-9 Jun- Jun-11 Jun-12 Jun-13 Sector LLC J-99 J- J-1 J-2 J-3 J-4 J-5 J-6 J-7 J- J-9 J- J-11 J-12 J-13 J- Sector Capital Ratios CET1 RWCAR Core capital ratio Mkt Cap Price Target +/- EPS (sen) P/E (x) P/B (x) ROE Net Company (RMbn) (RM) (RM) Reco. CYE CYE CYE CYE CYE CYE CYE CYE Yld Public Bank - F Hold Public Bank - L Hold Maybank Buy CIMB Grp Hold AMMB Hold Affin Holdings Hold AFG Hold RHB Capital Buy Average HLIB Page 1 of 1 il
2 Loan Growth s monthly statistics for Feb show that loans growth decelerated to.7% yoy vs. 11% in Jan (see Figure #1) as disbursement fell to RM73.6bn vs. RM95bn in Jan or a 12.2% yoy growth vs. 22.3% in Jan. The deceleration was due to the business segment whereby loans growth decelerated to 9.6% vs. % in Jan while the household segment also decelerated slightly to 11.% vs. 11.9% in Jan (see Figure #2). Absolute amount increased mom by RM3.1bn vs. RM11.bn in Jan (see Figure #3). On mom basis, however, loans growth deccelerated to.% vs..97% in Jan. Loan growth decelerated to.7% yoy Figure #1 Loans Growth (RMbn) 1 Loan (RMbn - LHS) Loan Growth (% yoy - RHS) Figure #2 Loans Growth Breakdown Business Household Business growth decelerated while household slightly slower Figure #3 Absolute mom change in total loans, Loan Growth (mom change - RMm), Monthly absolute amount increase was lower,, 5, , -, Page 2 of 1 il
3 In terms of loans by purpose, the deceleration in overall loans growth can be attributed to personal use and working capital (both absolute amount and yoy growth lower) as well as purchase of securities, transport, non-residential property and fixed assets (higher absolut amount but low yoy growth). These were partly offset by residential property, construction and others (higher absolute amount and yoy growth) as well as credit cards (lower absolute amount but higher yoy growth) (see Figures 4-13). Loan by purpose reflecting deceleration in loans growth Figure #4 Purchase of Securities (RMbn) Purchase of securities (LHS) % yoy (RHS) 1 Figure #5 Transport Vehicles (RMbn) Transport vehicles (LHS) % yoy (RHS) Figure #6 Residential Prop 3 (RMbn) Residential property (LHS) % yoy (RHS) Figure #7 Non-Residential Prop (RMbn) Non-residential property (LHS) % yoy (RHS) Figure # Fixed Assets (RMbn) Fixed assets (LHS) % yoy (RHS) Figure #9 Personal Used (RMbn) Personal use (LHS) % yoy (RHS) Page 3 of 1 il
4 Figure # Credit Card (RMbn) Credit card (LHS) % yoy (RHS) Figure #12 Working Cap (RMbn) Working capital (LHS) % yoy (RHS) Figure #11 Construction Figure #13 Others (RMbn) Construction (LHS) % yoy (RHS) (RMbn) Others (LHS) % yoy (RHS) Loan Leading Indicators Loan applications improved mom (after two consecutive month of decline) to RM57.3bn vs. RM54.1bn in Jan while yoy comparison revered to a growth of.5% vs. contraction of.% in Jan (see Figure #). The increase was mainly due to the business segment which increased mom to RM27.4bn vs. RM21.7bn in Jan or a growth of.5% vs. 19.5% contraction in Jan. Meanwhile, household segment fell to RM29.9bn vs. RM32.3bn in Jan but still managed to record a growth of.6% vs. 11.3% contraction in Jan (see Figures #-16). Thus, 3-month moving average decreased to RM57bn vs. RM63.1bn in Jan, below the RM7bn mark for the second consecutive month and after six consecutive months above while yoy contracted by 9.6% vs. 9.% contraction in Jan. Applications higher due to business but household lower Figure # Loan Application Application (RMbn - LHS) % yoy (RHS) Page 4 of 1 il
5 Figure # Business Application Application (RMbn - LHS) % yoy (RHS) Figure #16 Household Application 45 Application (RMbn - LHS) % yoy (RHS) Figure #17 Loan Application 3-mth moving average (RMbn) 3-mth moving average (RMbn - LHS) % yoy (RHS) month simple moving below RM7bn for two consecutive month, after six consecutive month above Loan approvals, however, declined mom to RM27.1bn vs. RM2.4bn in Jan or a growth of 9.5% yoy vs..1% contraction in Jan, below the RM3bn mark for the second consecutive month, after tenth consecutive month above (see Figure #1). The decline was mainly due to the household segment which declined to RM16.5bn vs. RM19.1bn in Jan but yoy growth accelerated to.3% vs. 3.% in Jan. This was partly offset by the business segment which increased to RM.5bn vs. RM9.3bn in Jan or a growth of 11.4% vs. 7.3% contraction in Jan (see Figures #19-). As a result, the 3-month simple moving average absolute amount fell to RM29.5bn vs. RM31.1bn in Jan, below the RM3bn level since Mar 13 but yoy growth accelerated to 9.% vs. 2.% in Jan, seventh consecutive month of positive grwth (see Figure #21). Loan approvals declined Figure #1 Loan Approval Approval (RMbn - LHS) % yoy (RHS) Page 5 of 1 il
6 Figure #19 Business Approval 24 Approval (RMbn - LHS) % yoy (RHS) Figure # Household Approval 24 Approval (RMbn - LHS) % yoy (RHS) Figure #21 Loan Approval 3-mth moving average (RMbn) 3-mth moving average (RMbn - LHS) % yoy (RHS) month simple moving average fell below RM3bn Given higher applications but lower approvals, approval rate (approval divided by application) fell below the 5% mark after two consecutive month above or at 47.3% vs. 52.4% in Jan (see Figure #22). Both business and household approval rate fell to 3.5% vs. 42.7% in Jan and 55.4% vs. 59% in Jan. Approval rate back below the 5% mark Figure #22 Approval Rate Although loans growth of.7% is ahead of our % projection (or 2x HLIB s GDP projection of 5%) for, we are not changing given the higher base ahead and the recent decline in leading indicators. We continued to expect stronger business segment loans growth but partially offset by the expected slowdown in the household segment following various subsidy removals and measures to cool the property sector. Maintained loans growth projection at % Page 6 of 1 il
7 Deposits & LD Ratio Deposits growth also deccelerated to 7% yoy vs. 7.2% in Jan (see Figure #23). On mom basis, deposits grew by.4% vs..6% contraction in Jan. Given that the mom deposits growth (.4%) lagged behind the mom growth in loans (.%), LD ratio increased but remained healthy at around the % mark (see Figure #24). As for excess liquidity as measured by deposits/loans gap, it declined to RM26.6bn from RM29bn in Jan, still ample to fund domestic economic growth. Deposits fell mom but excess liquidity remained ample at RM27bn Figure #23 Deposits 1 (RMbn) Deposit (RMbn - LHS) Deposits Growth (% yoy - RHS) Figure #24 LD Ratio % 95% 9% LD ratio slightly higher 5% % 75% 7% Lending Rate Average lending rate (ALR) declined 9bps to 4.44% vs. 4.53% in Jan. Meanwhile, spread (vs. 3-month KLIBOR) also declined but by larger magnitude of 17bps to 1.% vs. 1.32% in Jan as the 3-month KLIBOR increased by bps to 3.29% vs. 3.21% in Jan (see Figure #). The resumption of decline in both the ALR and spread will again put pressure on NIM in 1QCY. Both ALR and spread declined sharply Page 7 of 1 il
8 Figure # ALR & Spread Over 3-mth KLIBOR 7.5 Avg. Lending Rate (LHS) Interest Spreads (RHS) Asset Quality Gross and net IL (impaired loans) ratios were flattish at 1.4% and 1.3% vs. 1.4% and 1.3% in Jan, respectively (see Figures #26). Overall, we continue to expect asset quality to hold up given strong financial position of both the business and household segment as well as stable job market, albeit high household debt and rising inflation. Moreover, our sensitivity analysis shows that in the worst case scenario, a rise in delinquencies will only slow but not derail banks earnings (please see out reported entitled IL RISK? Will Slow But Not Derail Growth dated 2 Jan ). The anaylysis is also largely in line with s Stability Report whereby despite various stress tests undertaken by the central bank, the system remained healthy and able to withstand extreme economic conditions as well as massive outflow. Meanwhile, LLC improved (for the third consecutive month) to 4.5% vs. 4.1% in Jan mainly due to increase in Collective Allowance (a function of loans growth) while Individual Allowance was slilghtly higher but remained below the RM7bn mark for the third consecutive month (see Figure #27). Asset quality remained strong while coverage improved on CA Figure #26 IL Absolute and Ratios (RMm) 7, Gross NPL/IL (LHS) Gross NPL/IL ratio (RHS) Net NPL/IL ratio (RHS) 65, 6, 16 55, 12 5, 45,,, 3,, 6 4 2, Jun-99 Jun- Jun-1 Jun-2 Jun-3 Jun-4 Jun-5 Jun-6 Jun-7 Jun- Jun-9 Jun- Jun-11 Jun-12 Jun-13 Page of 1 il
9 Figure #27 LLC J-99 J- J-1 J-2 J-3 J-4 J-5 J-6 J-7 J- J-9 J- J-11 J-12 J-13 J- LCC improved on CA while IA slight higher but below the RM7bn mark for three consecutive month In terms of absolute gross IL amount, it increased mom by RM6.3m vs. RM.m in Jan (see Figure #2). Gross amount increased Figure #2 Gross IL Change (RMm) 3, Gross NPL/IL - mom chg (RMm) Gross NPL/IL ratio 2, 1, - (1,) (2,) (3,) Jun-2 Dec-2 Jun-3 Dec-3 Jun-4 Dec-4 Jun-5 Dec-5 Jun-6 Dec-6 Jun-7 Dec-7 Jun- Dec- Jun-9 Dec-9 Jun- Dec- Jun-11 Dec-11 Jun-12 Dec-12 Jun-13 Dec As for gross IL by purpose, there were mixed performances as improvements were recorded by (mainly business related) purchase of securities, non-residential property, fixed assets, construction and working capital. However, these were offset by deteriorations (mainly household related) in transport, residential property, personal use, credit cards, consumer durables and others. HP has deteriorated to highest level since Feb. The continued deterioration in certain pruposes despite stable overall ratio suggests that certain segment(s) are facing some stress and need to be monitored closely. Moreover, it also suggests that previouls earnings driver of the industry (improving asset quality resulting in declining provision) is unlikely to continue drive growth. IL by purpose mixed, most business segments improved but most household segments deteriorated Figure #29 Purchase of Securities (RMmn) Purchase of securities (LHS) % (RHS) 12.. Figure #3 Transport Vehicles (RMmn) Transport vehicles (LHS) % (RHS) Page 9 of 1 il
10 Figure #31 Residential Prop (RMmn) 16 Residential property (LHS) % (RHS) Figure #32 Non-Residential Prop (RMmn) Non-residential property (LHS) % (RHS) Figure #33 Fixed Assets Figure #34 Personal Used (RMmn) Fixed assets (LHS) % (RHS) 7 9. (RMmn) Personal use (LHS) % (RHS) Figure # Credit Card Figure #36 Construction (RMmn) Credit card (LHS) % (RHS) (RMmn) Construction (LHS) % (RHS) Page of 1 il
11 Figure #37 Working Cap (RMmn) Working capital (LHS) % (RHS) Figure #3 Others (RMmn) Others (LHS) % (RHS) Capital Position Since Jan 13, introduced a new table (number 1.29a to replace table 1.29 under Basel II) for capital ratios under Basel III (but without historical numbers). Figure 39 shows that CET1, Tier 1 and RWCAR ratios increased by 6bps, 6bps and 12bps to 12.6%, 12.2% and.43% vs. 12%, 12.76% and.31% in Jan, respectively. Overall capital position remained robust and we continued to believe that Malaysia banks are well positioned to face potential external shocks and are also in position to continue with their relatively more active capital management, especially with three listed banks (CIMB, Maybank and RHB Cap) already undertaking dividend reinvestment plan (DRP) while AMMB also has an approved DRP but has not utilize this option yet. Increased and still well capitalized under Basel III, thus, active capital management will continue especially with DRP Figure #39 Capital Ratios CET1 16. RWCAR. Core capital ratio Figure # Recommendation, target prices and basis Company Rec Target Price (RM) Basis Affin Hold 4.26 Gordon Growth ROE of.% and WACC of.% AFG Hold 5.24 Gordon Growth ROE of 13.6% and WACC of.3% AMMB Hold 7.3 Gordon Growth ROE of.6% and WACC of 11.3% CIMB Grp Hold 7.74 Gordon Growth ROE of 13.7% and WACC of.5% Maybank Buy 11.9 Gordon Growth ROE of.9% and WACC of 9.7% Public Bank Hold 19. Gordon Growth ROE of.% and WACC of.% RHB Cap Buy 9.59 Gordon Growth ROE of 11.9% and WACC of.6% HLIB Page 11 of 1 il
12 Figure #41 Valuations vs. regional peers Valuations P/E (x) P/B (x) ROE ((P/B)/ROE)* Malaysia AFFIN AFG AMMB CIMB HLBank MayBank Public RHB Cap Average Singapore DBS UOB OCBC Average Indonesia BCA Danamon Mandiri BNI BRI Average Thailand Bangkok Ayudhya Kasikorn Krung Thai Siam Comm Average HK BEA BOC Dah Sing Wing Hang Average China BOC BoComm China Citic China Cons N/A N/A N/A China Merc ICBC Agri Bank Average Bloomberg, HLIB Page 12 of 1 il
13 Financial Projections - Affin Income statement Quarterly financial summary FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 4Q12 1Q13 2Q13 3Q13 4Q13 Net Interest Income 1,72.6 1,94.9 1,175. 1,26. 1,345.6 Net Interest Income Non-Interest Income Non-Interest Income Operating Income 1,4.6 1,45.2 1, , ,59.5 Operating Income Overhead Expenses Overhead Expenses Pre-provision Profit ,3.1 Pre-provision Profit Loan Loss Provisions Loan Loss Provisions Operating Profit Operating Profit Associates Associates Pretax Profit ,12. Pretax Profit Less: Tax Less: Tax Tax Rate Tax Rate Profit After Tax Profit After Tax Minorities..... Minorities..... Net Profit Net Profit Basic shares (m) 1, , , , ,494.6 Basic shares (m) 1, , , , ,494.6 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 12A 13A E E 16E Cash 7,52 9,,62 11,643 12,691 Reported basic EPS (sen) Invt securities,13 9,542,1,6 11,1 Normalized basic EPS (sen) Loans 34,163 36,99,4 44,46 47,99 Normalized FD EPS (sen) Stat Reserve 1,57 1,545 1,64 1,36 2,1 PER (x) Goodwill 1,7 1, 1, 1, 1, FD PER (x) Other assets 1,167 1,6 1,1 1,162 1,341 Net DPS (sen) Total assets 55,34 59,952 64,917 7,31 76,13 Net DY Deposits 47,533 51,337 55,3 6,737 66,69 Book/ share (RM) Bills & acceptances P/Book (x) Borrowings FCF/ share (sen) NM NM NM NM NM Other liab 1,132 1,175 1,7 1,241 1,275 FCF yield NM NM NM NM NM Shrhldrs' funds 6,45 6,377 6,4 7,266 7,76 Market capitalization 5,73 5,73 5,73 5,73 5,73 Share capital 1,495 1,495 1,495 1,495 1,495 Net cash NM NM NM NM NM Reserves 4,55 4,2 5,39 5,772 6,265 Enterprise value NM NM NM NM NM Minorities EV/ EBITDA (x) NM NM NM NM NM Total liab 55,34 59,952 64,917 7,31 76,13 ROE FYE 31 Dec 12A 13A E E 16E FYE 31 Dec 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth A 13A E E 16E Deposit Growth Page 13 of 1 il
14 Financial Projections - AFG Income statement Quarterly financial summary FYE 31 Mar (RMm) 12A 13A E E 16E FYE 31 Mar (RMm) 3Q13 4Q13 1Q 2Q 3Q Net Interest Income ,42.7 1, ,2. Net Interest Income Non-Interest Income Non-Interest Income Operating Income 1,266. 1, ,43.5 1, ,671.5 Operating Income Overhead Expenses Overhead Expenses Pre-provision Profit Pre-provision Profit Loan Loss Provisions Loan Loss Provisions Operating Profit Operating Profit Associates Associates Pretax Profit Pretax Profit Less: Tax Less: Tax Tax Rate Tax Rate Profit After Tax Profit After Tax Minorities Minorities..... Net Profit Net Profit Basic shares (m) 1,54.1 1,54.1 1,54.1 1,54.1 1,54.1 Basic shares (m) 1,54.1 1,54.1 1,54.1 1,54.1 1,54.1 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Mar (RMm) 12A 13A E E 16E FYE 31 Mar (RMm) 12A 13A E E 16E Cash Reported basic EPS (sen) Invt securities Normalized basic EPS (sen) Loans Normalized FD EPS (sen) Stat Reserve PER (x) Goodwill FD PER (x) Other assets Net DPS (sen) Total assets Net DY Deposits Book/ share (RM) Bills & acceptances P/Book (x) Borrowings FCF/ share (sen) NM NM NM NM NM Other liab FCF yield NM NM NM NM NM Shrhldrs' funds Market capitalization 6,27 6,27 6,27 6,27 6,27 Share capital Net cash NM NM NM NM NM Reserves Enterprise value NM NM NM NM NM Minorities EV/ EBITDA (x) NM NM NM NM NM Total liab ROE FYE 31 Mar 12A 13A E E 16E FYE 31 Mar 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth Deposit Growth Page of 1 il
15 Financial Projections - AMMB Income statement Quarterly financial summary FYE 31 Mar (RMm) 12A 13A E E 16E FYE 31 Mar (RMm) 3Q13 4Q13 1Q 2Q 3Q Net Interest Income 2,97. 3,6. 3,272. 3,49.5 3,7.4 Net Interest Income Non-Interest Income 2,11.2 2,574. 2,95.4 3,9. 3,437.2 Non-Interest Income Operating Income 5,16. 5,6.7 6,17.2 6, ,7.6 Operating Income 1,5.9 1, ,594. 1, ,54. Overhead Expenses -2, , , , ,94.1 Overhead Expenses Pre-provision Profit 2,5.3 2, , ,93.2 3,263.5 Pre-provision Profit Loan Loss Provisions Loan Loss Provisions Operating Profit 2,33.6 2,179. 2, ,667. 2,92.7 Operating Profit Associates Associates Pretax Profit 2,33.6 2, ,375. 2, ,93.3 Pretax Profit Less: Tax Less: Tax Tax Rate Tax Rate Profit After Tax 1, , ,29.4 2,27.4 2,267.3 Profit After Tax Minorities Minorities Net Profit 1,44.4 1,6.1 1, ,96.7 2,5.6 Net Profit Basic shares (m) 3,.2 3,.2 3,.2 3,.2 3,.2 Basic shares (m) 3,.2 3,.2 3,.2 3,.2 3,.2 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Mar (RMm) 12A 13A E E 16E FYE 31 Mar (RMm) 12A 13A E E 16E Cash 9,75 13,556,52,57 16,67 Reported basic EPS (sen) Invt securities 19,13,45 21,545 22,699 23,9 Normalized basic EPS (sen) Loans 75,63 2,56 9,3 97,73 6,339 Normalized FD EPS (sen) Stat Reserve PER (x) Goodwill 1,955 3,246 3,246 3,246 3,246 FD PER (x) Other assets 3,93 4,247 4,656 5,4 5,754 Net DPS (sen) Total assets 112, , ,975 7,53 9,76 Net DY Deposits 1,222,13 95,93 4,5 113,6 Book/ share (RM) Bills & acceptances 72 1,965 2,3 2, 2,3 P/Book (x) Borrowings,979,461,37 11,2 11,65 FCF/ share (sen) NM NM NM NM NM Other liab,9 13,421 13,969,542,1 FCF yield NM NM NM NM NM Shrhldrs' funds 11,111 12,33 13,3,26,6 Market capitalization 21,642 21,642 21,642 21,642 21,642 Share capital 3, 3, 3, 3, 3, Net cash NM NM NM NM NM Reserves,97 9,19,69 11,4 12,56 Enterprise value NM NM NM NM NM Minorities EV/ EBITDA (x) NM NM NM NM NM Total liab 112, , ,975 7,53 9,76 ROE FYE 31 Mar 12A 13A E E 16E FYE 31 Mar 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth Deposit Growth Page of 1 il
16 Financial Projections CIMB Group Income statement Quarterly financial summary FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 4Q12 1Q13 2Q13 3Q13 4Q13 Net Interest Income 9,5.2 9,547.,4.4 11, ,129.3 Net Interest Income 2,.7 2, ,36. 2, ,49.5 Non-Interest Income 4, ,4.9 5,59.6 5, ,579.2 Non-Interest Income 1,5.1 1,67.9 1,4.5 1,66.7 1,262.9 Operating Income 13,479.5,631.9, , ,7.5 Operating Income 3,5. 3, , ,4.3 3,761.4 Overhead Expenses -7, , , ,74.7-9,6.2 Overhead Expenses -1, , ,42.4-2,59.3-2,136.6 Pre-provision Profit 5,67.4 6, ,.7 7,699.3,32.3 Pre-provision Profit 1,39. 1, ,2.1 1,421. 1,624. Loan Loss Provisions Loan Loss Provisions Operating Profit 5,5.4 5,47. 6, ,71.4 7,474.1 Operating Profit 1,331. 1, , ,2.7 1,37.6 Associates Associates Pretax Profit 5, ,49.2 6,4.7 7,45.1 7,656.4 Pretax Profit 1, ,71.5 1,36.4 1,36.3 1,.1 Less: Tax -1,21.1-1,2.4-1, , ,64.4 Less: Tax Tax Rate Tax Rate Profit After Tax 4,396. 4,6. 5,3.5 5, ,972. Profit After Tax 1,9.6 1,2.4 1,71.1 1,7.7 1,56.7 Minorities Minorities Net Profit 4,344. 4,5.4 4,92.2 5, ,.9 Net Profit 1,1.6 1,36.2 1,54.3 1,61.7 1,3.3 Basic shares (m) 7,432. 7,729.3,229.3,229.3,229.3 Basic shares (m) 7,432. 7,432. 7,6.9 7,6.9 7,729.3 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 12A 13A E E 16E Cash,75 37,46 44, 47,537 51,339 Reported basic EPS (sen) Invt securities 63,576 64,559 69,724 75,31 1,326 Normalized basic EPS (sen) Loans 2,13 22,432 1,5 276,39 33,69 Normalized FD EPS (sen) Stat Reserve 5,265 6,362 6,946 7,5,293 PER (x) Goodwill 9,5 9,63 9,63 9,63 9,63 FD PER (x) Other assets 19,74 24,455 24,57 24,421 24,2 Net DPS (sen) Total assets 336,461 37,913 5,96 4,524 47,4 Net DY Deposits 262,1 23,732 3,2 339,3 371,4 Book/ share (RM) Bills & acceptances 4,7 4,713 4,949 5,196 5,456 P/Book (x) Borrowings 24,93 2,177 2,566 2,974 29,2 FCF/ share (sen) NM NM NM NM NM Other liab,337 23,262 24,594 26,33 27,57 FCF yield NM NM NM NM NM Shrhldrs' funds 2,293 3,271 36,77, 43,554 Market capitalization 56,719 56,719 56,719 56,719 56,719 Share capital 7,433 7,729,229,229,229 Net cash NM NM NM NM NM Reserves,6 22,542 2,549 31,796,3 Enterprise value NM NM NM NM NM Minorities ,7 EV/ EBITDA (x) NM NM NM NM NM Total liab 336,461 37,913 5,96 4,524 47,4 ROE FYE 31 Dec 12A 13A E E 16E FYE 31 Dec 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth Deposit Growth Page 16 of 1 il
17 Financial Projections - Maybank Income statement Quarterly financial summary FYE 31 Jun (RMm) 12A 13A E E 16E FYE 31 Jun (RMm) 4Q12 1Q13 2Q13 3Q13 4Q13 Net Interest Income 11, , ,46.5,43.1,36.6 Net Interest Income 2, ,3.6 3,3. 3,111. 3,173.3 Non-Interest Income 5, , , ,27. 7,51.2 Non-Interest Income 1,37.2 1, , ,71.6 1,39.3 Operating Income 16, ,37., , ,94.7 Operating Income 4, , ,4.6 4,93.4 4,563.6 Overhead Expenses -, , , ,31.4 -,633.3 Overhead Expenses -2,1.2-2, , ,.1-2,334.2 Pre-provision Profit, ,459.9, ,4.7 12,271.4 Pre-provision Profit 2, ,175. 2, ,5.2 2,229.4 Loan Loss Provisions , , ,21.6 Loan Loss Provisions Operating Profit 7,743.,73.3 9,324.9,129.3,99. Operating Profit 1,9.7 2,91.3 2,47.2 2,37.9 2,23.9 Associates Associates Pretax Profit 7,96.3,69.6 9,47.1, ,175.2 Pretax Profit 1,949. 2, ,.9 2,2.4 2,31.6 Less: Tax -1, ,9.3-2, , ,793. Less: Tax Tax Rate Tax Rate Profit After Tax 5,91.7 6, ,.6 7,723.4,31.4 Profit After Tax 1, ,55.3 1, ,793. 1,796.3 Minorities Minorities Net Profit 5, , ,7. 7,474.7,112.4 Net Profit 1, ,56.2 1, , ,732.1 Basic shares (m),4.,62.1,62.1,62.1,62.1 Basic shares (m),4.,4.9,697.3,726.1,62.1 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Jun (RMm) 12A 13A E E 16E FYE 31 Jun (RMm) 12A 13A E E 16E Cash 51,96 55,224 6,747 65,66 7,55 Reported basic EPS (sen) Invt securities 92, 7,672 11, ,9 13,7 Normalized basic EPS (sen) Loans 311, 5,61 39,54 426,22 465,6 Normalized FD EPS (sen) Stat Reserve 12,29 13,743,117 16,47 17,961 PER (x) Goodwill 6,531 6,41 6,41 6,41 6,41 FD PER (x) Other assets 19,469 22,6 22,642,376 2,233 Net DPS (sen) Total assets 494,911 56, , 667, ,343 Net DY Deposits 31,43 437,75 41,5 524,62 572, Book/ share (RM) Bills & acceptances 2,27 1,97 2,16 2,4 2,645 P/Book (x) Borrowings 3,375 31,7,76 3,54 42,442 FCF/ share (sen) NM NM NM NM NM Other liab 37,9 41,76 44,97 49,232 53,6 FCF yield NM NM NM NM NM Shrhldrs' funds 42,95 45,997 4,91 5,336 52,774 Market capitalization 5,75 5,75 5,75 5,75 5,75 Share capital,4,62,62,62,62 Net cash NM NM NM NM NM Reserves 33,655 37,1 39,229 41,474 43,912 Enterprise value NM NM NM NM NM Minorities 1,719 1,745 1,975 2,2 2,496 EV/ EBITDA (x) NM NM NM NM NM Total liab 494,911 56, , 667, ,343 ROE FYE 31 Jun 12A 13A E E 16E FYE 31 Jun 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth A 13A E E 16E Deposit Growth 12A 13A E E 16E Page 17 of 1 il
18 Financial Projections Public Bank Income statement Quarterly financial summary FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 4Q12 1Q13 2Q13 3Q13 4Q13 Net Interest Income 6,9.4 6,7.7 6,93.4 7,45.6,27.4 Net Interest Income 1, ,557. 1, , ,617.5 Non-Interest Income 1, ,75. 1,5.3 1,97.2 2,5.9 Non-Interest Income Operating Income 7,7.1,.5,7.7 9,436.,133.3 Operating Income 1,96.1 1,91.5 2,43.7 2,71.5 2,61.7 Overhead Expenses -2, ,53.6-2,62. -2,76.3-2,9.3 Overhead Expenses Pre-provision Profit 5, ,654. 6,9.9 6, ,2. Pre-provision Profit 1, ,349. 1,4. 1, ,431.3 Loan Loss Provisions Loan Loss Provisions Operating Profit 5,43.2 5,33.6 5,792. 6,349. 6,91.7 Operating Profit 1,2.3 1,26.4 1, ,6.4 1,341. Associates Associates Pretax Profit 5,47.2 5,3. 5,79.6 6,5. 6,9.7 Pretax Profit 1, ,27. 1,3.6 1,.2 1,341.3 Less: Tax -1,17. -1,4.3-1, ,5.4-1,655.7 Less: Tax Tax Rate Tax Rate Profit After Tax 3,69.2 4,5.6 4,6.9 4,3.4 5,243. Profit After Tax ,34.3 1,57.4 1,.1 Minorities Minorities Net Profit 3,26. 4,64.7 4, ,75.3 5,195.6 Net Profit ,23.5 1,47.3 1,.6 Basic shares (m) 3,52.1 3,52.1 3,52.1 3,52.1 3,52.1 Basic shares (m) 3,52.1 3,52.1 3,52.1 3,52.1 3,53.1 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 12A 13A E E 16E Cash 1,636 22, 24,6 26,234 2,595 Reported basic EPS (sen) Invt securities,76 41,224 44,934 4,97 53,36 Normalized basic EPS (sen) Loans 196,52 219, , , ,966 Normalized FD EPS (sen) Stat Reserve 5,77 6,9 7,617,379 9,217 PER (x) Goodwill 1,926 2,4 2,4 2,4 2,4 FD PER (x) Other assets 12,347,76,494 17,27 1,7 Net DPS (sen) Total assets 274,24,7 3,412 36,46 3,7 Net DY Deposits 237,92 267,49 293,43 322,424 4,29 Book/ share (RM) Bills & acceptances 3,49 1,573 1,64 1,1 1,92 P/Book (x) Borrowings 9,947 9,971,521 11,9 11,73 FCF/ share (sen) NM NM NM NM NM Other liab 5,21 5,9 6,116 6,33 6,497 FCF yield NM NM NM NM NM Shrhldrs' funds 1,1,424 22,45,546 2,517 Market capitalization 67,672 67,672 67,672 67,672 67,672 Share capital 3,532 3,532 3,532 3,532 3,532 Net cash NM NM NM NM NM Reserves,47 16,92 19,313 22, 24,95 Enterprise value NM NM NM NM NM Minorities EV/ EBITDA (x) NM NM NM NM NM Total liab 274,24,7 3,412 36,46 3,7 ROE FYE 31 Dec 12A 13A E E 16E FYE 31 Dec 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth Deposit Growth Page 1 of 1 il
19 Financial Projections RHB Cap Income statement Quarterly financial summary FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 4Q12 1Q13 2Q13 3Q13 4Q13 Net Interest Income 3,45.2 3,65.4 4,57. 4,39.2 4,631. Net Interest Income ,.9 Non-Interest Income 1, ,4.3 2, ,43.4 2,6.5 Non-Interest Income Operating Income 4,.7 5, ,32.4 6, ,232.4 Operating Income 1, ,367. 1, , ,6.2 Overhead Expenses -2, ,52.2-3,2.3-3, ,6.2 Overhead Expenses Pre-provision Profit 2,532. 2, ,93.1 3,3.2 3,597.2 Pre-provision Profit Loan Loss Provisions Loan Loss Provisions Operating Profit 2,33.5 2, , ,16.4 3,.7 Operating Profit Associates Associates Pretax Profit 2,34.6 2,47. 2,1.2 3,17.6 3,37. Pretax Profit Less: Tax Less: Tax Tax Rate Tax Rate Profit After Tax 1,79. 1,43.5 2,.9 2, ,4.2 Profit After Tax Minorities Minorities Net Profit 1,74.7 1,31.2 2,7.9 2, ,465.9 Net Profit Basic shares (m) 2, , , , ,546.9 Basic shares (m) 2, , , , ,546.9 Basic EPS (sen) Basic EPS (sen) Balance sheet Valuation ratios FYE 31 Dec (RMm) 12A 13A E E 16E FYE 31 Dec (RMm) 12A 13A E E 16E Cash 27,613 12,772 13,566,4,36 Reported basic EPS (sen) Invt securities 36,49 43,746 46,599 49,63 52,7 Normalized basic EPS (sen) Loans 9, , ,557 3,53 6,492 Normalized FD EPS (sen) Stat Reserve 3,3 4,171 4,59 5,2 5,452 PER (x) Goodwill 5,22 5,237 5,237 5,237 5,237 FD PER (x) Other assets 6,262 5,6 6, 6,7 7,477 Net DPS (sen) Total assets 19, ,9 7,79 224,57 242,42 Net DY Deposits 1,67 4,7 169,74 14,613,39 Book/ share (RM) Bills & acceptances 3,637 2,76 2,222 2,377 2,544 P/Book (x) Borrowings,495 9,729 9,729 9,729 9,729 FCF/ share (sen) NM NM NM NM NM Other liab 7,961 7,62 7,737 7,75,1 FCF yield NM NM NM NM NM Shrhldrs' funds,117 16,739 1,197 19,767 21,49 Market capitalization 21,3 21,3 21,3 21,3 21,3 Share capital 2,494 2,547 2,547 2,547 2,547 Net cash NM NM NM NM NM Reserves 12,623,192,65 17,2 1,942 Enterprise value NM NM NM NM NM Minorities EV/ EBITDA (x) NM NM NM NM NM Total liab 19, ,9 7,79 224,57 242,42 ROE FYE 31 Dec 12A 13A E E 16E FYE 31 Dec 12A 13A E E 16E Asset Quality Profitability Gross Impaired Loan ROE Loan Loss Coverage ROA Core Capital Ratio Int Inc / Loans RWCAR Int Exp / Deposits Cost / Inc Ratio Margins Exp / Avg. Assets Yields On Earnings Assets Prov / Avg. Net Loans Avg. Cost of Funds Interest Spread Liquidity Unadjusted NIM Loan Deposit Ratio Adjusted NIM Net Loan Growth A 13A E E 16E Deposit Growth Page 19 of 1 il
20 Disclaimer The information contained in this report is based on data obtained from sources believed to be reliable. However, the data and/or sources have not been independently verified and as such, no representation, express or implied, is made as to the accuracy, adequacy, completeness or reliability of the info or opinions in the report. Accordingly, neither Hong Leong Investment Bank Berhad nor any of its related companies and associates nor person connected to it accept any liability whatsoever for any direct, indirect or consequential losses (including loss of profits) or damages that may arise from the use or reliance on the info or opinions in this publication. Any information, opinions or recommendations contained herein are subject to change at any time without prior notice. Hong Leong Investment Bank Berhad has no obligation to update its opinion or the information in this report. Investors are advised to make their own independent evaluation of the info contained in this report and seek independent financial, legal or other advice regarding the appropriateness of investing in any securites or the investment strategies discussed or recommended in this report. Nothing in this report constitutes investment, legal, accounting or tax advice or a representation that any investment or strategy is suitable or appropriate to your individual circumstances or otherwise represent a personal recommndation to you. Under no circumstances should this report be considered as an offer to sell or a solicitation of any offer to buy any securities referred to herein. Hong Leong Investment Bank Berhad and its related companies, their associates, directors, connected parties and/or employeees may, from time to time, own, have positions or be materially interested in any securities mentioned herein or any securites related thereto, and may further act as market maker or have assumed underwriting commitment or deal with such securities and provide advisory, investment or other services for or do business with any companies or entities mentioned in this report. In reviewing the report, investors should be aware that any or all of the foregoing among other things, may give rise to real or potential conflict of interests. This research report is being supplied to you on a strictly confidential basis solely for your information and is made strictly on the basis that it will remain confidential. All materials presented in this report, unless specifically indicated otherwise, is under copyright to Hong Leong Investment Bank Berhad. This research report and its contents may not be reproduced, stored in a retrieval system, redistributed, transmitted or passed on, direclty or indirectly, to any person or published in whole or in part, or altered in any way, for any purpose. This report may provide the addresses of, or contain hyperlinks to, websites. Hong Leong Investment Bank Berhad takes no responsibility for the content contained therein. Such addresses or hyperlinks (including addresses or hyperlinks to Hong Leong Investment Bank Berhad own website material) are provided solely for your convenience. The information and the content of the linked site do not in any way form part of this report. Accessing such website or following such link through the report or Hong Leong Investment Bank Berhad website shall be at your own risk. 1. As of 1 il, Hong Leong Investment Bank Berhad has proprietary interest in the following securities covered in this report: (a) As of 1 il, the analyst, Low Yee Huap who prepared this report, has interest in the following securities covered in this report: (a) -. Published & Printed by Hong Leong Investment Bank Berhad (9-W) Level 23, Menara HLA No. 3, Jalan Kia Peng 545 Kuala Lumpur Tel / Fax Equity rating definitions BUY Positive recommendation of stock under coverage. Expected absolute return of more than +% over 12-months, with low risk of sustained downside. TRADING BUY Positive recommendation of stock not under coverage. Expected absolute return of more than +% over 6-months. Situational or arbitrage trading opportunity. HOLD Neutral recommendation of stock under coverage. Expected absolute return between -% and +% over 12-months, with low risk of sustained downside. TRADING SELL Negative recommendation of stock not under coverage. Expected absolute return of less than -% over 6-months. Situational or arbitrage trading opportunity. SELL Negative recommendation of stock under coverage. High risk of negative absolute return of more than -% over 12-months. NOT RATED No research coverage, and report is intended purely for informational purposes. Industry rating definitions OVERWEIGHT The sector, based on weighted market capitalization, is expected to have absolute return of more than +5% over 12-months. NEUTRAL The sector, based on weighted market capitalization, is expected to have absolute return between 5% and +5% over 12-months. UNDERWEIGHT The sector, based on weighted market capitalization, is expected to have absolute return of less than 5% over 12-months. Page of 1 il
MEDIA 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 informationDRB-HICOM (BUY, EPS ) NEWSBREAK INDUSTRY: NEUTRAL
d DRB-HICOM (BUY, EPS ) NEWSBREAK INDUSTRY: NEUTRAL Acquiring Konsortium Logistic Highlights Comment Risks DRB has announced that its 100% owned KLAS has acquired 61.61% stake in Konsortium Logistic (KLB)
More informationBANKING SECTOR. Rationale for report: Banking statistics for January 2017
BANKING SECTOR Sector Report 2 March 2017 Kelvin Ong,CFA kelvin-ong@ambankgroup.com 03-20362294 Higher deposit growth with stronger CASA momentum Rationale for report: Banking statistics for January 2017
More informationNeutral (Maintained)
3 Sector Update, 1 September July Statistics: Loan Growth Still Struggling Neutral (Maintained) Macro Risks Growth Value System loans growth 1 Source: Bank Negara Malaysia Loan (MYRbn - LHS) Loan Growth
More informationMarket Access. M&A Securities. Results Review 1Q15. Malayan Banking Bhd BUY (TP: RM10.70) Stabilizing Period. Results Review
M&A Securities Results Review 1Q15 PP14767/09/2012(030761) Malayan Banking Bhd BUY (TP: RM10.70) Friday, May 29, 2015 Stabilizing Period Results Review Actual vs. expectation. Malayan Banking Berhad (Maybank)
More informationHLIB Research PP 9484/12/2012 (031413)
Sunway (HOLD, EPS ) INDUSTRY: OVERWEIGHT EARNINGS EVALUATION 1Q results: Sunny start Results Deviations 1QFY13 core earnings (adjusted for RM0.3m derivative gain) surged by 41% to RM90.3m (6.99 sen/share),
More informationBanking Sector Financial System Well Buffered to Withstand Potential Shocks
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 S E C T O R R E P O R T Thursday, March 20, 2014 FBM KLCI: 1,817.44 Sector:
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 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 informationCIMB Group CIMB MK Sector: Banking
Group s outlook stabilizing We believe that the CIMB Group is on track for an earnings recovery subsequent to being bogged down with hefty provision costs from Indonesia as well as a restructuring and
More informationBanking Sector. (Neutral) Higher Assets Yield Offers Brighter Income Prospects
M&A Securities Sector Update: Banking PP14767/09/2012(030761) Wednesday, June 08, 2016 Banking Sector (Neutral) Higher Assets Yield Offers Brighter Income Prospects Banking sector underperformed in 1Q16
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 informationRHB Capital Berhad Provisions likely to be higher moving forward
29 Feb 2016 4QFY15 Results Review RHB Capital Berhad Provisions likely to be higher moving forward INVESTMENT HIGHLIGHTS 12MFY15 normalised net profit of RM1.74b was below our expectation accounting for
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 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 informationCIMB Group CIMB MK Sector: Banking
Indonesia a glimpse to better results ahead CIMB Niaga released a stronger set of results for 2Q16. We remain convinced that CIMB Group is on track for an earnings recovery and the Group s 2Q16 results
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 informationBanking Sector. (Neutral) BNM Cut 25bps OPR in Unexpected Move
M&A Securities PP14767/09/2012(030761) Tuesday, July 19, 2016 Banking Sector (Neutral) BNM Cut 25bps OPR in Unexpected Move The move by BNM to cut OPR by 25bps will have reverberating impact to the banking
More informationBanking. OPR cut effect yet to be seen. Overweight (maintain) Sector Update
OPR cut effect yet to be seen July loan growth continued to trend lower as loan growth for business (+3.7% yoy, 0.1% mom) and household (+5.7% yoy, +0.3% mom) continue to struggle. The effect of the OPR
More informationTopline Driven Growth BUY. Last Traded: RM4.19
C O M P A N Y U P D A T E Wednesday, March 14, 2018 FBMKLCI: 1,864.03 Sector: Finance THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* AMMB Holdings Berhad TP: RM4.70 (+12.2%) Topline Driven Growth
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 informationMarket Access. Results Review 2Q16. M&A Securities. RHB Capital Berhad. Recovery in Decent Traction. Thursday, August 25, 2016 BUY (TP: RM5.
M&A Securities Results Review 2Q16 PP14767/09/2012(030761) RHB Capital Berhad BUY (TP: RM5.80) Thursday, August 25, 2016 Recovery in Decent Traction Results Review Actual vs. expectations. RHB Bank Berhad
More informationIHH Healthcare IHH MK Sector: Healthcare & Pharmaceuticals
Inpatient admissions accelerated in 1Q16 Core net profit grew by a tepid 5% yoy in 1Q16, but we deemed this in-line with expectations. Revenue and EBITDA grew by 24% yoy and 17% yoy in the quarter, driven
More informationMarket Access. Company Update. M&A Securities. Public Bank Berhad. Wednesday, April 27, BUY (Target Price: RM21.38) Proves to be Bellwether
M&A Securities Company Update PP14767/09/2012(030761) Public Bank Berhad Wednesday, April 27, 2016 BUY (Target Price: RM21.38) Proves to be Bellwether We recommend investors to accumulate Public Bank Bhd
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 informationHong Leong Bank Berhad Surprised provisions but better to be prudent
25 August 2017 4QFY17 Results Review Hong Leong Bank Berhad Surprised provisions but better to be prudent Revert to NEUTRAL Unchanged Target Price (TP): RM15.70 INVESTMENT HIGHLIGHTS FY17 was slightly
More informationEarnings sustainability and asset quality remain under pressure
Bank of Chongqing (1963 HK; TP H KD6.85; H OLD) Bank of Chongqing (1963 HK) Equity Research Earnings sustainability and asset quality remain under pressure Huatai Research 30 October 2017 Equity China
More informationMALAYAN BANKING HOLD. Dividend boost in final quarter Company report. (Maintained) Rationale for report: Company Result BANKING
BANKING MALAYAN BANKING (MAY MK, MBBM.KL) 22 February 2013 Dividend boost in final quarter Company report Rachel Huang huang-teng-siang@ambankgroup.com +603 2036 2293 Rationale for report: Company Result
More informationMarket Access. M&A Securities. Results Review 1Q15. BIMB Holdings Bhd BUY (TP:RM4.84) Brilliant Beginning. Results Review
M&A Securities Results Review 1Q15 PP14767/09/2012(030761) BIMB Holdings Bhd BUY (TP:RM4.84) Wednesday, May 27, 2015 Brilliant Beginning Results Review Actual vs. expectation. BIMB Holdings Berhad (BIMB)
More informationTropicana TRCB MK Sector: Property
Disposal of 251 acres of land in Johor We are positive on Tropicana s announcement to dispose 251.6 acres of freehold land in Gelang Patah, as this will reduce its exposure in Johor, as well as lock in
More informationMORE STRINGENT GUIDELINES ON CLASSIFICATION AND IMPAIRMENT PROVISIONS FOR LOANS
30 Apr 2015 Banking sector update Maintain NEUTRAL MORE STRINGENT GUIDELINES ON CLASSIFICATION AND IMPAIRMENT PROVISIONS FOR LOANS BNM recently revised its guidelines on classification and impairment provisions
More informationAMMB Holdings Berhad. Maintain NEUTRAL Revised Target Price (TP): RM5.55 (from RM4.55)
01 June 2017 4QFY17 Results Review AMMB Holdings Berhad Earnings growth due to NOII Maintain NEUTRAL Revised Target Price (TP): RM5.55 (from RM4.55) INVESTMENT HIGHLIGHTS FY17 earnings were within expectations
More informationCIMB Group Holdings Berhad TP: RM7.50 (+8.4%) Sluggishness All Around
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 COMPANY UPDATE Wednesday, August 13, 2014 FBM KLCI: 1,850.39 Sector: Finance
More informationUOA Development UOAD MK Sector: Property
Dividend play In 2016, UOA has thus far launched two projects and plans to launch a third development this year. The total estimated gross development value (GDV) of these three projects is RM3.2bn. Unbilled
More informationCIMB Group Holdings Bhd
01 March 2018 4QFY17 Results Review CIMB Group Holdings Bhd Stellar ending INVESTMENT HIGHLIGHTS Exceeded our expectations, with strong NII and NOII growth, while cost contained NIM dipped in 3QFY17 due
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 informationHONG LEONG BANK BHD (HLBK MK, HLBB.KL) 28 February 2012
- BANKING HONG LEONG BANK BHD (HLBK MK, HLBB.KL) 28 February 2012 Strong realisation of merger synergies Company report Rachel Huang huang-teng-siang@ambankgroup.com +603 2036 2293 Rationale for report:
More informationMarket Access. Briefing Notes. M&A Securities. BIMB Holdings Bhd BUY (TP:RM4.60) Shifting into High Gears
M&A Securities Briefing Notes PP14767/09/2012(030761) BIMB Holdings Bhd BUY (TP:RM4.60) Monday, October 12, 2015 Shifting into High Gears We attended post-1h15 results briefing organized by BIMB Holdings
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 informationAFFIN HOLDINGS BHD (AFFIN)
AFFIN HOLDINGS BHD (AFFIN) All figures in millions of Ringgit Malaysia except per share values and ratios Analysis Date: 21/06/2013 Financial Year: 2012 31/12/2012 Latest Quarter: 31/12/2012 Price: 4.15
More informationSCGM Berhad (Not Rated)
SCGM Berhad (Not Rated) Great package deals Highlights Catalysts Risks Forecasts - A one stop leading thermo-vacuum formed plastic packaging manufacturer SCGM manufactures and sells its thermos-vacuum
More information12 April th Annual General Meeting Presentation to Shareholders by Datuk Mohaiyani Shamsudin, Chairman
12 April 2018 58 th Annual General Meeting Presentation to Shareholders by Datuk Mohaiyani Shamsudin, Chairman 00 RM million Against a backdrop of improving global economic growth in 2017... Maybank Group
More informationNot Rated. Higher Impairment Allowances In 3Q14. Financial Services - Non-Bank Financials Target Price: NA Market Cap: USD2,139m Price: MYR2.
Nov-13 Jan-14 Mar-14 May-14 Jul-14 Sep-14 Vol m Results Review, Malaysia Building Society (MBS MK) Not Rated Financial Services - Non-Bank Financials Target Price: NA Market Cap: USD2,139m Price: MYR2.61
More informationBuy (Maintained) Above Expectations. Technology - Software & Services Target Price: SGD1.00 Market Cap: USD1,540m Price: SGD0.86
May-13 Jul-13 Sep-13 Nov-13 Jan-14 Mar-14 Vol m Results Review, Buy (Maintained) Technology - Software & Services Target Price: SGD1.00 Market Cap: USD1,540m Price: SGD0.86 Above Expectations Macro Risks
More informationHLIB Research. HeveaBoard (BUY; NEW) Stronger earnings on stream. Highlights
HeveaBoard (BUY; NEW) INITIATION INDUSTRY: OVERWEIGHT Stronger earnings on stream Highlights HeveaBoard Bhd manufactures, trades and distributes a wide range of particleboard and particleboard-based products
More informationHFC NEUTRAL. Performance Highlights CMP. `678 Target Price - 1QFY2013 Result Update HFC. Investment Period - Key financials
1QFY2013 Result Update HFC July 11, 2012 HDFC Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 1,258 1,681 (25.1) 998 26.0 Preprov. profit 1,420 1,849 (23.2) 1194
More informationPharmaniaga MARKET PERFORM. 1Q15 Inline but Rich Valuations. Results Note. Price: RM6.91 Target Price: RM6.95. PP7004/02/2013(031762) Page 1 of 5
Pharmaniaga 1Q15 Inline but Rich Valuations By the Kenanga Research Team l research@kenanga.com.my Period 1Q15 Actual vs. Expectations 1Q15 PATAMI of RM31.8m (+21% YoY) came in at 32% and 31% of our and
More informationPunjab National Bank ACCUMULATE. Performance Highlights. CMP `1,115 Target Price `1,259. 3QFY2011 Result Update Banking.
3QFY2011 Result Update Banking January 21, 2011 Punjab National Bank Performance Highlights Particulars (` cr) 3QFY11 2QFY11 % chg (qoq) 3QFY10 % chg (yoy) NII 3,203 2,977 7.6 2,329 37.5 Pre-prov. profit
More information13 July 2018 Financial Services Banks
Financial Services Banks Overweight (from Neutral) Banks Stocks Covered: 2 Overweight On Wider NIM Offsetting Trade War Effects Ratings (Buy/Neutral/Sell): 2 / 0 / 0 Last 12m Earnings Revision Trend: Neutral
More informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
16 August 2018 2QFY18 Results Review Public Bank Berhad Higher than expected interim dividend Maintain BUY Unchanged Target Price (TP): RM27.30 INVESTMENT HIGHLIGHTS Earnings within expectations Net profit
More informationSEP OCT NOV DEC JAN FEB MAR APR MAY JUN JUL GENERAL
4 August ASEAN manufacturing PMI fell below 50 in July Drop in Asean s manufacturing PMI may be due to seasonal factors IHS Markit s ASEAN Manufacturing Purchasing Managers Index (PMI) fell to 49.3 in
More informationSupermax. Rubber Gloves. Company Update. Bouncing back in BUY (maintain) Price Target: RM2.60 ( ) 26 January 2012
Rubber Gloves 26 January 2012 PP 10251/07/2012(030525) Company Update Supermax SUCB MK RM2.20 BUY (maintain) Bouncing back in 2012 Bright skies ahead We recently visited Supermax to get an update on the
More informationPUBLIC INVESTMENT BANK
PUBLIC INVESTMENT BANK PublicInvest Research Result Review Friday, February 17, 2017 KDN PP17686/03/2013(032117) I-BERHAD Outperform DESCRIPTION The developer of a soon-to-be booming ultrapolis in Shah
More informationMalaysia- Fiscal policy
Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 22 July 2016 Higher oil prices may provide some fiscal flexibility
More informationSell (from Neutral) TISCO Financial Group PCL (TISCO TB) Profit Passed Peak
Jul-12 Sep-12 Nov-12 Jan-13 Mar-13 May-13 Vol m Results Review, TISCO Financial Group PCL (TISCO TB) Sell (from Neutral) Financial - Diversified Financial Services Target Price: THB41.0.0 Market Cap: USD1,087m
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 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 informationSunway Berhad. OUTPERFORM Price: RM2.65 Target Price: RM3.08 KENANGA RESEARCH. Within expectations. Results Note KENANGA RESEARCH.
Results Note 02 December 2013 Sunway Berhad Within expectations Period 3Q13 / 9M13 Actual vs. Expectations Dividends None as expected. Key Results Highlights At 73% of our full-year FY13 estimates, the
More informationBuy (Maintained) Writebacks Help Lift Results. Financial - Banks Target Price: MYR16.60 Market Cap: USD7,947m Price: MYR14.22
Nov12 Jan13 Mar13 May13 Jul13 Oct13 Vol m Results Review, Hong Leong Bank (HLBK MK) Buy (Maintained) Financial Banks Target Price: MYR16.6 Market Cap: USD7,947m Price: MYR14.22 Writebacks Help Lift Results
More informationBank Negara Indonesia
1 Mar 213 INDONESIA EQUITY Investment Research Daily Rocky Indrawan 65 6232 3832 rocky.indrawan@sg.oskgroup.com Buy Target Previous Price Banks IDR IDR4,7 IDR4,7 IDR4,6 Bank Negara Indonesia is Indonesia's
More informationRHB Research PP 7767/09/2012 (030475) 25 March 2013 TABLE OF CONTENTS
MARKET DATELINE MALAYSIA EQUITY Investment Research The Research Team +603 9207 7620 research2@my.oskgroup.com Sector Update Insurance NEUTRAL Key Points In BNM, IMF Reports The insurance and takaful industry
More informationA nitrile glove price war looming ahead
Rubber Gloves April 1 PP 151/7/1(355) Sector Update NEUTRAL (downgrade) Absolute Performance (%) 1M 3M 1M Kossan -5. -.3 -. Supermax -.5-3. -1.7 Top Glove -. -1. -13.7 Hartalega -. +3. +3. Adventa -1.3-7.
More informationCIMB Group Holdings Bhd
31 October 2016 CIMB Niaga 3QFY16 Results Review CIMB Group Holdings Bhd Prospect brightening up in Indonesia Maintain BUY Unchanged Target Price (TP): RM5.50 INVESTMENT HIGHLIGHTS Strong quarter for CIMB
More informationMaybank IB Research. RHB Capital. Robust loan growth targets. Buy (unchanged) Company Update 15 April 2011
Maybank IB Research PP16832/01/2012 (029059) Company Update 15 April 2011 RHB Capital Buy (unchanged) Share price: Target price: RM8.62 RM9.50 (unchanged) Desmond Ch ng, ACA desmond.chng@maybank-ib.com
More informationBuy (Maintained) GD Express Courier (GDX MK) Good Start To The Year. Transport - Logistics Target Price: MYR2.42 Market Cap: USD534m Price: MYR2.
Nov-13 Jan-14 Mar-14 May-14 Jul-14 Sep-14 Vol m Results Review, Buy (Maintained) Transport - Logistics Target Price: MYR2.42 Market Cap: USD534m Price: MYR2.12 Good Start To The Year Macro Risks Growth
More informationRough Start. Results Note. Price: RM5.40 Target Price: RM4.95. By Desmond Chong l
UMW Holdings Rough Start By Desmond Chong l cwchong@kenanga.com.my 1Q16 core PATAMI of RM16.9m (>100% QoQ; -90% YoY) came in way below estimates, making up only 5% of both our and consensus estimates.
More informationIOI Corp IOI MK Sector: Plantation
Waiting IOI has made its submissions and is awaiting an official reply from the RSPO Complaint Panel on its application to lift the certification suspension. We believe the decline in market capitalisation
More informationPlantation. Inventory rises as production exceeds exports. NEUTRAL (maintain) Sector Update
12 September 217 Inventory rises as production exceeds exports CPO production in August decreased slightly mom on the back of lower production from the Peninsular and Sabah regions. Meanwhile, exports
More informationBuy (Maintained) Tasco (TASCO MK) Within Expectations. Transport - Logistics Target Price: MYR3.90 Market Cap: USD91.2m Price: MYR3.
Nov-3 Jan-4 Mar-4 May-4 Jul-4 Sep-4 Vol th Results Review, Buy (Maintained) Transport - Logistics Target Price: MYR3.90 Market Cap: USD9.2m Price: MYR3.06 Within Expectations Macro Risks Growth Value 3.80
More informationMalaysia- GDP & BOP 1Q17
Real GDP growth surprised on the upside in 1Q17 Real GDP growth rose by 5.6% in 1Q17, exceeding market expectations Malaysia s real GDP growth rose by 5.6% yoy in 1Q17 (4.5% in 4Q16), significantly higher
More informationWING HANG BANK LIMITED
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6113 HONG KONG RESEARCH Analyst: Paul Sham 7 th March 2014. WING HANG BANK LIMITED ( 永亨銀行 ) Sector : Banking
More informationCoway ( KS) Good start to China water-purifier market entry. Korea Research KRW121,000 KRW103,000. Event. Impact. Action and recommendation
Korea Research This research report is a product of (Korea) Flashnote Korea / Consumer 1 June 2016 BUY Target price Last price (31 May 2016) KRW121,000 KRW103,000 Upside/downside (%) 17.5 KOSPI 1,983.40
More informationWING HANG BANK LIMITED ( 永亨銀行 )
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8098 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Kelvin Li 18 th August 2006 WING HANG BANK LIMITED ( 永亨銀行 ) Sector : Banking
More informationINVESTMENT HIGHLIGHTS
28 August 2014 2QFY14 results review UMW Holdings Berhad Dragged by non-profitable legacy businesses INVESTMENT HIGHLIGHTS Poor set of 2Q14 results as core earnings declined -18% over sequential and on-year
More informationSEP OCT NOV DEC JAN FEB MAR APR MAY JUN GENERAL
IMF upgraded ASEAN GDP growth forecast for ASEAN economies to benefit from strong economic growth in China The International Monetary Fund (IMF) recently upgraded ASEAN GDP growth projection for in its
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Vincent Leung 8 th August 2007. STANDARD CHARTERED PLC ( 渣打集團 ) Sector
More informationEconomics. Market Insight Tuesday, 6 June, Malaysia Economy. Exports and Imports slowed down in April. Chart 1: Malaysia: External Trade
Market Insight Tuesday, 6 June, 2017 RM'bn Jan'10 Jan'11 Jan'12 Jan'13 Jan'14 Jan'15 Jan'16 Jan'17 % y-o-y Imran Nurginias Ibrahim imran@bimbsec.com.my PP16795/03/2013(031743) 03-26131733 www.bisonline.com
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Strong earnings recovery ahead amid continued revenue momentum; maintain Buy
Equity Research Information Technology Mar 29, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$24.7 Strong earnings recovery ahead amid continued revenue momentum; maintain Buy FY1 results in
More informationTaking the Digital Leap BUY. Last Traded: RM18.60
C O M P A N Y U P D A T E Monday, April 09, 2018 FBMKLCI: 1,837.01 Sector: Finance THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Hong Leong Bank Berhad TP: RM21.30 (+14.5%) Taking the Digital
More informationJUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY JUN
BOT raised GDP growth forecasts for and 2018 BOT kept its policy rate unchanged at 1.5% for eighteen straight month Bank of Thailand (BOT) maintained its policy rate, i.e. one-day repurchase rate, at 1.5%
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 informationBank April 23, Flat 1Q18 earnings, as expected; mild recovery ahead SECTOR RESEARCH
YE01 YE02 YE03 YE04 YE05 YE06 YE07 YE08 YE09 YE10 YE11 YE12 YE13 YE14 YE15 YE16 YE17 YE18 RESEARCH SECTOR Bank April 23, 2018 Flat 1Q18 earnings, as expected; mild recovery ahead Sector: Bank NEUTRAL Bank
More informationHOLD. Deleveraging story playing out RAMCO CEMENTS. Target Price: Rs 503. Q4 performance
RAMCO S HOLD Target Price: Rs 503 Deleveraging story playing out Ramco Cements total debt reduced by a massive Rs 5 bn to Rs 22 bn in FY16. The company generated total EBITDA of Rs 11.5 bn in FY16 and
More informationFederal Bank BUY. Performance Highlights. Target Price. 1QFY2018 Result Update Banking. Stock Info Sector
1QFY218 Result Update Banking August 2, 217 Federal Bank Performance Highlights Particulars (` cr) 1QFY18 4QFY17 % chg (qoq) 1QFY17 % chg (yoy) NII 8.7 842.4 (5.) 692.7 15.6 Pre-prov. profit 557.9 549.2
More informationDBS (DBS SP) Buy (Maintained) Down, But Still Solid. Financial - Banks Target Price: SGD18.70 Market Cap: USD33,098m Price: SGD17.
Results Review, DBS (DBS SP) Buy (Maintained) Financial - Banks Target Price: SGD18.70 Market Cap: USD33,098m Price: SGD17.20 Down, But Still Solid Macro Risks Growth Value Vol m DBS (DBS SP) Price Close
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Paul Sham 15 th August 2008. ICBC (ASIA) LIMITED ( 工銀亞洲 ) Sector : Banking
More informationPUBLIC INVESTMENT BANK
PUBLIC INVESTMENT BANK PublicInvest Research Results Review Thursday, November 26, 2015 KDN PP17686/03/2013(032117) PRESTARIANG Outperform DESCRIPTION An ICT service provider focusing on ICT training and
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Paul Sham 31 st August 2009. CHINA CITIC BANK CORPORATION LIMITED ( 中信銀行
More informationEvergreen Fibreboard
PP10551/09/2011(028936) 09 November 2010 The Research Team +60 (3) 9207 7663 Research2 @my.oskgroup.com Company Update Evergreen Fibreboard MALAYSIA EQUITY Investment Research Daily Softer Second Half
More informationTCL Communication (2618 HK) Painful transition period. Buy (Maintain) Target Price HK$2.33 Up/downside +28.5% Current price HK$1.
Securities Analysis (Equity) TCL Communication (218 HK) Painful transition period 1H12 profit warning. TCL Com announced profit warning on 15 Jul and expected to record a significant drop in 2Q12 net profit
More informationPunjab National Bank
Nov-14 Dec-14 Jan-15 Mar-15 Apr-15 May-15 Jul-15 Aug-15 Sep-15 Nov-15 India Research Banking November 09, 2015 QUARTERLY REVIEW Bloomberg: PNB IN Reuters: PNBK.BO SELL Asset quality improves but recovery
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 informationTa Ann TAH MK Sector: Timber
Plantation taking the lead We believe Ta Ann s plantation division is likely to take the lead in 2016. The rising FFB and CPO production coupled with better CPO prices should provide future earnings growth
More informationOCT NOV DEC JAN FEB MAR APR MAY JUN JUL AUG GENERAL
8 September ASEAN manufacturing PMI rose above 50 in August Indonesia inflation rate slowed slightly to 3.82% ASEAN purchasing managers index (PMI) rose above 50 level to 50.4 in August, after falling
More informationTICKER Price (Rp.) Mkt. Cap (%) TARGET P/E (X) ROE (%) EPS g (%) 13-Sep-11 (Rpbn) to JCI Rec Price
September 16, 2011 TRIM Sector Update Bank: Strong Result Amid Global Uncertainty Hanel Topada Era Tania Equity Analyst hanel.tania@trimegah.com (021) 2924-9098 Loans Growth Pull Back on Seasonality Banking
More informationPUBLIC INVESTMENT BANK
PUBLIC INVESTMENT BANK PublicInvest Research Results Review Tuesday, May 23, 2017 KDN PP17686/03/2013(032117) PRESTARIANG Outperform DESCRIPTION An ICT service provider focusing on ICT training and certification
More informationSamudera Shipping Line
RESULTS UPDATE Shipping Samudera Shipping Line (SAMU SP/SAMU.SI) Buy - Maintain Price as of 27 Oct 2017 0.23 12M target price (S$) 0.38 Previous target price (S$) 0.38 Upside 65.2 Trading data Market Cap
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6113 HONG KONG RESEARCH Analyst: Paul Sham 25 th March 2011. BOC HONG KONG (HOLDINGS) LIMITED ( 中銀香港 )
More informationBuy Dec 2018 TP (IDR) 10,300 Consensus Price (IDR) 8,407 TP to Consensus Price +22.5% vs. Last Price +17.0%
Bank Mandiri Tbk (BMRI) Firm Stepping for Further Growth 4Q17 Performance Review BMRI posted the interest income of IDR20.2 trillion (+1.9% y-y) and the net interest income of IDR13.5 trillion (+2.4% y-y).
More information