The LME, warehousing and the lead market

Similar documents
A$1.90 AUSTRALIA. Earnings and target price revision EPS: changes n/s, driven by share count adjustment. TP unchanged at $3.50 ps.

Healthcare. Currency adjustments AUSTRALIA. Event. Impact. Outlook COH 8.0% RMD 6.9% CSL 6.0% ANN 5.0% SHL 2.6%

Challenger. Normalised margin trends expected to decline. Earnings and target price revision. Price catalyst. Action and recommendation

Earnings and target price revision. Price catalyst. Catalyst: FY13 results. Action and recommendation

Aussie Macro Moment. Budget 16/17 careful consolidation AUSTRALIA. Event. Impact. Outlook

Australian Banks. Money Talks vertically challenged AUSTRALIA. Inside. Majors average short positions and banks index

Steel Surveyor. The momentum battle AUSTRALIA. Event. Impact. Outlook

Breville Group. Keurig no small drip. Earnings and target price revision. Price catalyst. Catalyst: 1H13 results. Action and recommendation

China steel and iron ore outlook

Australian Banks. Insolent Insolvencies

Platinum Asset Management

China outlook Separating the myth from the reality Climbing the great wall of fear!

AUSTRALIA Price Valuation A$ 2.89 Event 12-month target A$ month TSR % +8.9 Impact Volatility Index Low/Medium GICS sector Insurance

Australian Banks. Funding markets open for now

SingTel. Earnings and target price revision. Price catalyst. Action and recommendation. Maintain Outperform.

Defying Gravity. Earnings and target price revision. No change. Price catalyst. Catalyst: FY12 result 15 August Action and recommendation

Australian Mobile Market

Commodities Comment. Xiongan A new city with new metals demand GLOBAL. Feature article. Latest news

Eclipx Group. Highlights its funding flexibility A$3.77 AUSTRALIA. Event. Impact. Earnings and target price revision.

Commodities Comment. PGM cost curve another difficult year for S. African miners GLOBAL. Feature article. Latest news

Boart Longyear. Earnings and target price revision. No change. Price catalyst. Action and recommendation

Australian Banks. Pre-Reporting Form Guide AUSTRALIA. Event. Impact. Outlook

SG Fleet Group. Another UK acquisition. Earnings and target price revision

IOOF. Positive flows in 1Q17. FUM and Net Flows for September Qtr Source: Company data, Macquarie Research, Oct 2016.

US Economics. State of the Union Growth, rates, and equities NORTH AMERICA. In a nutshell. Our key views on growth, policy, and rates

Contact Energy. Earnings and target price revision. Price catalyst. Action and recommendation

SG Fleet Group % growth in FY17. Earnings and target price revision. Price catalyst. Catalyst: Results and contract wins.

Earnings and target price revision. Price catalyst. Catalyst: 1H14 result in February Action and recommendation

Commodities Comment. China Copper Survey: Demand picking up, sentiment remains positive GLOBAL. Feature article. Latest news

Generation Healthcare REIT

NIB Holdings. Lowest in 4 years still enough A$3.72 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Builders Barometer. Rising damp AUSTRALIA. Event. Impact. Outlook

QBE Insurance. QBE ANZ performance: LMI vs. Excl. LMI (A$m) Source: Company data, Macquarie Research, April 16. Earnings and target price revision

Domino's Pizza Enterprises Fingers firmly on the PULSE Event

Ausenco. Growing global. Earnings and target price revision. Price catalyst. Catalyst: Contract wins, FY12 result. Action and recommendation

AMP. Earnings and target price revision. No change. Price catalyst. Action and recommendation

Auckland International Airport

Vista Group International

Commodities Comment. China copper survey: demand remains robust GLOBAL. Feature article. Latest news

Silver Chef. Capital raising A$7.71 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

National Australia Bank

Automotive Holdings Group

Sims Metal Management

Commodities Comment. Chinese steel sentiment extremely positive ahead of peak season GLOBAL. Feature article. Latest news

Bendigo and Adelaide Bank

Oil Search. Proving up PNG A$7.11 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Ramsay Health Care. France begins to bite A$66.37 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Cardno. Tough half over A$2.88 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Tox Free Solutions. Winning work again A$2.34 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Billabong International

National Australia Bank

ANZ Bank. The Dis-Associates. Earnings and target price revision. No change. Price catalyst. Catalyst: 3Q15 Trading Update. Action and recommendation

Fisher & Paykel Healthcare

Cochlear. Roberts replaced A$88.66 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Australian Banks. If it s too good to be true AUSTRALIA. Event. Impact. Outlook. Impact of repricing and capital from additional 10% investor RWA

Whitehaven Coal. China outlook drives impairments A$1.04 AUSTRALIA. Event. Impact. Earnings and target price revision.

Aust. General Insurance

Australia Banks. A little ray of sunshine AUSTRALIA. Event. Impact. Outlook. 16 April 2013 Macquarie Securities (Australia) Limited

Oil Search A lot to like about current operations

Aventus Retail Property Fund

Macquarie Global Quantitative Research

Commodities Comment. Quick March: manufacturing PMIs power ahead GLOBAL. Feature article. Latest news

The Carbon Tax. Macquarie Funds Group. Implications for the Economy AUSTRALIA. Event. Impact. Outlook. 11 July 2011

Commodities Comment. Zinc TC said to settle at $172 flat GLOBAL. Latest news

Seek. Progresses Zhaopin privatisation A$16.33 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

UGL. Driving growth in DTZ. Earnings and target price revision. No change. Price catalyst. Action and recommendation

Australia without mining

Oz Minerals. On track to meet guidance A$6.51 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Genworth Mortgage Insurance Australia

Meridian Energy. On tax depreciation NZ$2.08 NEW ZEALAND. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Commodities Comment. An update on steel capital stock GLOBAL. Feature article. Latest news

Austal. Retail take up 62% Earnings and target price revision. Price catalyst. Action and recommendation

Kingsgate Consolidated

Sirtex Medical. Healthy dose sales. Earnings and target price revision. Price catalyst. Catalyst: FY16 result on the 24th of August

Southern Cross Media. Streamlining ahead of reform? A$1.37 AUSTRALIA

Senex Energy Production and revenue unsurprised, cash builds on lower capex

Nuplex Industries. Should benefit from a weak Kiwi NZ$4.55 NEW ZEALAND. Event. Impact. Earnings and target price revision.

Aged Care. Propco sale & lease back A$2.71 A$5.75 A$6.15 AUSTRALIA. Event. Impact. Outlook

NEW ZEALAND Price Valuation NZ$ 1.74 Event 12-month target NZ$ month TSR % -10.1

Weekly Market Action Thursday 9 June 2011 to Thursday 16 June 2011

Telstra Corporation. Vodafone better, but far from good A$6.43 AUSTRALIA. Event. Impact. Earnings and target price revision.

Oz Minerals. Solid start to the year A$5.62 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Origin Energy. 4Q Production. ORG reported its 4 th quarter production report, following on ConocoPhilips quarterly result.

Australian Mobile Market

Super Retail Group (SUL AU) Are we there yet?

Fisher & Paykel Healthcare

CSL: Global plasma report

Commodities Comment. Zinc market update: reflections on Palm Springs GLOBAL. Latest news. 28 February 2012

Commodities Comment. Copper disruptions: triple threat GLOBAL. Latest news

Coca-Cola Amatil. Not as fizzy as it looks A$8.78 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Orocobre. Upside exposure fading. Earnings and target price revision. Price catalyst. Catalyst: Update on projects or Q1 report

Generation Healthcare REIT All about spread Event

Commodities Comment. An imbalance in China s commodity trade GLOBAL. Latest news

CIMIC Group. Earnings and target price revision. No change. Price catalyst. Catalyst: Q1 earnings 13 April. Action and recommendation

Feature article. Latest news

ANZ Bank. What execution risk? Earnings and target price revision. Price catalyst. Catalyst: 1Q17 Trading update, February 2017.

Iron Mountain. US$10 worth Recalling at investor day US$31.83 UNITED STATES. Event. Impact. Earnings and target price revision.

Independence Group NL

Earnings and target price revision. Price catalyst. Action and recommendation

Transcription:

The LME, warehousing and the lead market Metal Bulletin s 5 th Lead Conference Istanbul 20 th March 2013 Duncan Hobbs +44 20 3037 4497 duncan.hobbs@macquarie.com In preparing this research, we did not take into account the investment objectives, financial situation and particular needs of the reader. Before making an investment decision on the basis of this research, the reader needs to consider, with or without the assistance of an adviser, whether the advice is appropriate in light of their particular investment needs, objectives and financial circumstances. Please see disclaimer. 1

2 The LME, warehousing and the lead market What s been happening in the lead market lately? LME lead price, forward curve and metal premiums LME metals warehousing load out rates and locations The distribution of stocks across LME warehouses and carry trades LME warehousing what changes could be made? LME warehousing what s the impact on the lead market?

3 LME lead price largely range bound over the last 18 months but still trading at historically high levels US$/tonne 3,000 2,800 2,600 2,400 2,200 2,000 1,800 LME lead prices Annual average, US$/tonne 3,000 2,500 2,000 1,500 1,000 500 549 631 774 624 528 502 454 476 453 516 888 976 1,287 2,595 2,085 1,726 2,148 2,398 2,061 2,330 1,600 O 2011 A 2012 O 2012 J 2013 0 1994 1996 1998 2000 2002 2004 2006 2008 2010 2012 Source: LME, Macquarie Research, March 2013. Note: 2013 average price is for year-to-date and not a forecast for the year as a whole

4 Spot lead premiums have spiked in the last year. Contract premiums reportedly up sharply in 2013 Lead ingot spot premiums LME lead price : premium ratios 500 25% 400 20% US$/tonne 300 200 USA del. Eur EXW Singapore % LME price 15% 10% 100 5% 0 0% A 2011 O 2011 A 2012 O 2012 J 2013 A 2011 O 2011 A 2012 O 2012 J 2013 Singapore USA del. Eur EXW Source: CRU, LME, Macquarie Research, March 2013. Note: premiums for secondary lead ingot

5 Lead scrap price has risen sharply as proportion of LME lead price LME lead and scrap lead prices 80% 3,000 70% 2,500 3MMA, % LME lead price 60% 50% 40% 30% 20% US$/tonne 2,000 1,500 1,000 10% 500 0% 0 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2004 2005 2006 2007 2008 2009 2010 2011 2012 LME lead Lead scrap Source: CRU, LME, Macquarie Research, March 2013. Note: scrap prices basis average of US and European markets for lead content of whole drained batteries

6 Lead prices used to fall when stocks rose but stock-to-price relationship has now broken down LME lead price, commercial stocks Lead price and stock-to-cons. ratio LHS: price RHS: stocks 5,000 4,000 800 3,500 700 4,000 Price, US$/tonne 3,000 2,500 2,000 1,500 1,000 600 500 400 300 200 Stocks, '000 tonnes Real price, US$/tonne 3,000 2,000 1,000 2001-10 2011 2012 2013 Feb 2013 500 100 0 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 0 0 0 1 2 3 4 5 Stocks in weeks of world cons. Source: CRU, ILZSG, LME, Macquarie Research, March 2013. Note: all price data are month average cash LME. In right hand chart real prices are in 2012 USD

7 LME lead price and forward curve In principle the natural shape of the forward price curve for any durable commodity, such as lead metal, is a contango (forward price > cash price) equal to the cost of carry i.e. costs of holding stock The forward price is not a forecast Costs of holding stock are financing (or opportunity cost), storage and insurance Where contango is less than cost of carry, or more obviously where forward price is in backwardation, there is incentive to sell promptly and reduce stock holdings Where contango is greater than cost of carry there is opportunity to accumulate and hold stocks for a profit

8 Physical premium for base metals Physical premium for base metals, including lead, is the amount over the LME price a buyer is prepared to pay for physical purchase and possession of metal Physical premiums are a function of (1) product form; (2) producer brand; (3) parcel size; (4) delivery date and location; (5) payment terms; (6) Incoterms In principle the premium is to cover supplier s costs in physically providing metal to buyer In practice premium can and does fluctuate according to the balance between physical supply of metal available to buy and physical demand for metal in the market at any point in time

LME warehouse rules affect (lack of) access to stock load out rates and location, location, location!! LME approved warehouses must deliver out minimum daily volumes of stock on demand (which become de facto market maximums) Load out rates apply to aluminium, copper, lead and zinc in aggregate not individually (nickel and tin are handled separately) The rates apply per warehousing company per location per working day but do not vary with the number of warehousing units LME warehouse load out rates Total metal stocks (tonnes) Less than 300,000... Min. load out rate (tonnes / day)...1,500 300,000 599,999......2,000 600,000 899,999......2,500 900,000 and over...3,000... From 1 April, where there are critical queues for any one metal, another 500tpd minimum of other metal must be delivered on demand 9 Source: LME, Macquarie Research, March 2013. Note: excluding nickel and tin

10 Lead and other metal markets may be in surplus but consumer access to stocks can be limited by 1. The distribution of stocks across LME warehousing locations in the context of limited load out rates 2. Competition from investors for metal to place in carry trades i.e. stock holding funded by forward price contango, and encouraged by rising premiums

11 LME lead stocks increase sharply in recession; recently concentrated in specific locations LME lead stocks and cancellations LME lead stocks by location 400 200 '000 tonnes 300 200 Cancelled On warrant '000 tonnes 150 100 ANT VLI PKL JHB DET 100 50 ROW 0 0 J 2009 J 2009 J 2010 J 2010 J 2013 J 2009 J 2009 J 2010 J 2010 J 2013 Large LME lead stocks cancellations starting first half of last year followed by some redeliveries into new locations; ROW stocks drop sharply, total still high Some stocks reportedly withdrawn to meet industrial demand, especially in USA Source: LME, Macquarie Research, March 2013

12 Latest LME lead stocks by location LME lead stocks top ten locations ANT ANT 26% VLI PKL JHB DET VLI PKL JHB DET 18% 17% 17% 17% BCN BIL LGB GEN LAX BCN BIL LGB GEN LAX 2% 2% 0% 0% 0% 0 20 40 60 80 '000 tonnes 0% 5% 10% 15% 20% 25% 30% % of total Source: LME, Macquarie Research, March 2013. Note: data as of 14 March 2013

13 LME metal stocks large proportion held in small number of locations LME metal stocks top ten locations VLI VLI 24% DET DET 22% NOL NOL 13% RTM RTM 10% SNG SNG 8% ANT BWI JHB ANT BWI JHB 4% 5% 6% TRI MOB TRI MOB 2% 2% 0 500 1,000 1,500 2,000 '000 tonnes 0% 5% 10% 15% 20% 25% % of total Source: LME, Macquarie Research, March 2013. Note: excluding nickel, tin, cobalt and molybdenum as of 14 March 2013

14 LME listed warehouses long queues in some locations, underpinning metal premiums How many days might it take to withdraw metal from key LME warehouse locations? Days to withdraw all metal stocks Days to withdraw next lead unit VLI 755 DET 510 DET 700 VLI 448 NOL 478 ANT 146 RTM 397 JHB 41 SNG 342 TRI 18 ANT 256 PKL 17 BWI JHB TRI 94 175 225 BIL RTM LGB 10 6 1 New LME will change access to lead stocks in three of the five main locations: ANT, DET, VLI MOB 84 LAX 1 0 200 400 600 800 Working days 0 100 200 300 400 500 600 Working days Source: LME, Macquarie Research, March 2013. Note: maximum days to withdraw assuming all metal is held by a single warehousing company in each location as of 14 March

15 Key factors in stock carries Libor interest rates have fallen, facilitating contango funded stock carry trades Headline LME warehouses rents have continued to rise in recent years but actual storage fees charge can, and do, vary with contangos Metal can also be stored in private warehouses, on site at smelters or in transit

16 Lead stock carry trade out of money for most of last two years, unless at low rent and / or premium added Indicative margins on lead stock carry trades over three months 50 25 Profit 100 Profit 0 50 US$/tonne -25-50 -75-100 -125-150 Loss Warehouse at cost 50% LME rent Full LME rent 0-50 -100-150 J 2009 J 2009 J 2010 J 2010 J 2013 J 2009 J 2009 J 2010 J 2010 J 2013 US$/tonne Loss Financing plus premium Financing only 50% LME rent Source: BBA, LME, Macquarie Research, March 2013. Note: calculations basis cash-to-three month spread and funding at 3M USD Libor plus 100bps. Warehouse at cost assumed to be 5 / tonne / day. Full LME rent based on average of all warehouses approved for lead; 40 / tonne / day in FY2013. Premium contribution calculated basis three-month rolling change in NW European spot secondary ingot premium

17 Lead stock carries have been plainly less profitable than aluminium carries over most of last two years Indicative margins on lead stock carries over three months 50 25 Profit 0 US$/tonne -25-50 -75-100 -125 J 2009 M 2009 M 2009 J 2009 S 2009 N 2009 J 2010 M 2010 M 2010 J 2010 S 2010 N 2010 M 2011 M 2011 S 2011 N 2011 M 2012 M 2012 S 2012 N 2012 J 2013 M 2013 Aluminium Lead Loss Source: BBA, LME, Macquarie Research, March 2013. Note: calculations basis cash-to-three month spread and funding at 3M USD Libor plus 100bps. Storage cost assumed to be 50% of LME official rent based on average of all warehouses approved for aluminium and lead; 44.5 and 40 / tonne / day, respectively, in FY2013

18 LME metals most involved in carry trades have under-performed peers, reflecting fundamentals 350 LME base metals price indices Aluminium is the metal most involved in stock carry trades, followed by zinc Index Jan 2009 = 100 300 250 200 150 100 50 Cu Sn Pb Zn Ni Al Aluminium s price performance has been poorest of all the metals on the LME since 2009 Aluminium has run heaviest surplus relative to market size since 2009 Zinc price has also underperformed and market has run sizable surplus 0 J 2009 J 2009 J 2010 J 2010 J 2013 Copper, lead prices outperformed; market balances have been tighter Source: LME, Macquarie Research, March 2013. Note: LME price indices are based on month average cash settlement prices

19 What s keeping forward price curves in contango (most of the time)? LME warrants allocated at seller s option Typically no one wants cash metal that is, typically no one wants to take physical delivery of metal stuck at the back of a long queue paying full rent with the result that forward prices remain better bid than prompt Increasing influence of index fund money, which requires regular rolls, supporting forward prices Forward buying by large industrial consumers

20 LME warehousing what changes could be made? Link load out rates to the number of individual units warehousing companies operate in any one location Different load out rates for different transport modes (road, rail, sea) Separate queues for each metal (LME will step this way with new rule from 1 st April) Delist certain warehousing locations for new deliveries of certain metals Cap amount of metal a warehousing company can hold in any one location Reduce rents payable while metal is waiting in a queue to leave a warehouse Any change should be carefully considered to avoid unintended consequences

21 LME metal stock carry trades how could it all end? LME rule change(s) Potentially high impact but low probability in our view A rise in interest rates and / or warehouse storage costs Impact depends on how spreads respond and, in any case, an increase in interest rates appears a distant prospect at this time An increase in the opportunity cost of capital Prime candidate in our view Banks with warehousing companies may come under regulatory pressure to sell Impact depends on timing / terms Metals markets move into deficit, stocks drawn down to fill shortfall Happy ending but wishful thinking?!

22 LME warehousing what s been the impact on the lead market? Lead cannot be considered in isolation it s total stock holdings that matter In terms of market analysis, fundamentals alone are insufficient financial factors matter too Consumers are facing competition from investors / traders for metal units The LME, intended in principle to be market of last resort, in practice, appears to be a market of first resort for producers and of no resort for consumers in some circumstances This has contributed to high and rising premiums in some metals markets, although in lead the principal driver appears to have been a scramble for scrap, pushing scrap prices to record levels Exchange prices appear to reflect market fundamentals as well as queues

23 Important disclosures: Recommendation definitions Macquarie - Australia/New Zealand Outperform return > 3% in excess of benchmark return Neutral return within 3% of benchmark return Underperform return > 3% below benchmark return Benchmark return is determined by long term nominal GDP growth plus 12 month forward market dividend yield. Macquarie Asia/Europe Outperform expected return >+10% Neutral expected return from -10% to +10% Underperform expected <-10% Macquarie First South - South Africa Outperform return > 10% in excess of benchmark return Neutral return within 10% of benchmark return Underperform return > 10% below benchmark return Macquarie - Canada Outperform return > 5% in excess of benchmark return Neutral return within 5% of benchmark return Underperform return > 5% below benchmark return Macquarie - USA Outperform return > 5% in excess of benchmark return Neutral return within 5% of benchmark return Underperform return > 5% below benchmark return Volatility index definition* This is calculated from the volatility of historic price movements. Very high highest risk Stock should be expected to move up or down 60-100% in a year investors should be aware this stock is highly speculative. High stock should be expected to move up or down at least 40-60% in a year investors should be aware this stock could be speculative. Medium stock should be expected to move up or down at least 30-40% in a year. Low medium stock should be expected to move up or down at least 25-30% in a year. Low stock should be expected to move up or down at least 15-25% in a year. * Applicable to Australian/NZ stocks only Recommendation 12 months Note: Quant recommendations may differ from Fundamental Analyst recommendations Financial definitions All "Adjusted" data items have had the following adjustments made: Added back: goodwill amortisation, provision for catastrophe reserves, IFRS derivatives & hedging, IFRS impairments & IFRS interest expense Excluded: non recurring items, asset revals, property revals, appraisal value uplift, preference dividends & minority interests EPS = adjusted net profit /efpowa* ROA = adjusted ebit / average total assets ROA Banks/Insurance = adjusted net profit /average total assets ROE = adjusted net profit / average shareholders funds Gross cashflow = adjusted net profit + depreciation *equivalent fully paid ordinary weighted average number of shares All Reported numbers for Australian/NZ listed stocks are modelled under IFRS (International Financial Reporting Standards). Recommendation proportions for quarter ending 31 December 2012 AU/NZ Asia RSA USA CA EUR Outperform 47.87% 54.89% 54.41% 41.93% 60.86% 44.14% (for US coverage by MCUSA, 6.10% of stocks covered are investment banking clients) Neutral 37.94% 26.41% 38.24% 52.16% 33.70% 27.73% (for US coverage by MCUSA, 4.91% of stocks covered are investment banking clients) Underperform 14.19% 18.70% 7.35% 5.91% 5.44% 28.13% (for US coverage by MCUSA, 3.33% of stocks covered are investment banking clients)

Company Specific Disclosures: Important disclosure information regarding the subject companies covered in this report is available at www.macquarie.com/research/disclosures. Analyst Certification: The views expressed in this research accurately 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 recommendations or views in this research. The analyst principally responsible for the preparation of this research receives compensation based on overall revenues of Macquarie Group Ltd ABN 94 122 169 279 (AFSL No. 318062) (MGL) and its related entities (the Macquarie Group) and has taken reasonable care to achieve and maintain independence and objectivity in making any recommendations. General Disclaimers: Macquarie Securities (Australia) Ltd; Macquarie Capital (Europe) Ltd; Macquarie Capital Markets Canada Ltd; Macquarie Capital Markets North America Ltd; Macquarie Capital (USA) Inc; Macquarie Capital Securities Ltd and its Taiwan branch; Macquarie Capital Securities (Singapore) Pte Ltd; Macquarie Securities (NZ) Ltd; and Macquarie First South Securities (Pty) Limited; Macquarie Capital Securities (India) Pvt Ltd; Macquarie Capital Securities (Malaysia) Sdn Bhd; Macquarie Securities Korea Limited and Macquarie Securities (Thailand) Ltd are not authorized deposit-taking institutions for the purposes of the Banking Act 1959 (Commonwealth of Australia), and their obligations do not represent deposits or other liabilities of Macquarie Bank Limited ABN 46 008 583 542 (MBL) or MGL. MBL does not guarantee or otherwise provide assurance in respect of the obligations of any of the above mentioned entities. MGL provides a guarantee to the Monetary Authority of Singapore in respect of the obligations and liabilities of Macquarie Capital Securities (Singapore) Pte Ltd for up to SGD 35 million. This research has been prepared for the general use of the wholesale clients of the Macquarie Group and must not be copied, either in whole or in part, or distributed to any other person. If you are not the intended recipient you must not use or disclose the information in this research in any way. If you received it in error, please tell us immediately by return e-mail and delete the document. We do not guarantee the integrity of any e-mails or attached files and are not responsible for any changes made to them by any other person. MGL has established and implemented a conflicts policy at group level (which may be revised and updated from time to time) (the "Conflicts Policy") pursuant to regulatory requirements (including the FSA Rules) which sets out how we must seek to identify and manage all material conflicts of interest. Nothing in this research shall be construed as a solicitation to buy or sell any security or product, or to engage in or refrain from engaging in any transaction. In preparing this research, we did not take into account your investment objectives, financial situation or particular needs. Before making an investment decision on the basis of this research, you need to consider, with or without the assistance of an adviser, whether the advice is appropriate in light of your particular investment needs, objectives and financial circumstances. There are risks involved in securities trading. The price of securities can and does fluctuate, and an individual security may even become valueless. International investors are reminded of the additional risks inherent in international investments, such as currency fluctuations and international stock market or economic conditions, which may adversely affect the value of the investment. This research is based on information obtained from sources believed to be reliable but we do not make any representation or warranty that it is accurate, complete or up to date. We accept no obligation to correct or update the information or opinions in it. Opinions expressed are subject to change without notice. No member of the Macquarie Group accepts any liability whatsoever for any direct, indirect, consequential or other loss arising from any use of this research and/or further communication in relation to this research. Clients should contact analysts at, and execute transactions through, a Macquarie Group entity in their home jurisdiction unless governing law permits otherwise. Country-Specific Disclaimers: Australia: In Australia, research is issued and distributed by Macquarie Securities (Australia) Ltd (AFSL No. 238947), a participating organisation of the Australian Securities Exchange. New Zealand: In New Zealand, research is issued and distributed by Macquarie Securities (NZ) Ltd, a NZX Firm. Canada: In Canada, research is prepared, approved and distributed by Macquarie Capital Markets Canada Ltd, a participating organisation of the Toronto Stock Exchange, TSX Venture Exchange & Montréal Exchange. Macquarie Capital Markets North America Ltd., which is a registered broker-dealer and member of FINRA, accepts responsibility for the contents of reports issued by Macquarie Capital Markets Canada Ltd in the United States and sent to US persons. Any person wishing to effect transactions in the securities described in the Page 24 24 reports issued by Macquarie Capital Markets Canada Ltd should do so with Macquarie Capital Markets North America Ltd. The Research Distribution Policy of

Capital Markets Canada Ltd is to allow all clients that are entitled to have equal access to our research. United Kingdom: In the United Kingdom, research is issued and distributed by Macquarie Capital (Europe) Ltd, which is authorised and regulated by the Financial Services Authority (No. 193905). Germany: In Germany, research is issued and distributed by Macquarie Capital (Europe) Ltd, Niederlassung Deutschland, which is authorised and regulated in the United Kingdom by the Financial Services Authority (No. 193905). France: In France, research is issued and distributed by Macquarie Capital (Europe) Ltd, which is authorised and regulated in the United Kingdom by the Financial Services Authority (No. 193905). Hong Kong & Mainland China: In Hong Kong, research is issued and distributed by Macquarie Capital Securities Ltd, which is licensed and regulated by the Securities and Futures Commission. In Mainland China, Macquarie Securities (Australia) Limited Shanghai Representative Office only engages in non-business operational activities excluding issuing and distributing research. Only non-a share research is distributed into Mainland China by Macquarie Capital Securities Ltd. Japan: In Japan, research is Issued and distributed by Macquarie Capital Securities (Japan) Limited, a member of the Tokyo Stock Exchange, Inc., Osaka Securities Exchange Co. Ltd. (Financial Instruments Firm, Kanto Financial Bureau (kin-sho) No. 231, a member of Japan Securities Dealers Association and Financial Futures Association of Japan and Japan Securities Investment Advisers Association). India: In India, research is issued and distributed by Macquarie Capital Securities (India) Pty Ltd., 92, Level 9, 2 North Avenue, Maker Maxity, Bandra Kurla Complex, Bandra (East), Mumbai 400 051, India, which is a SEBI registered Stock Broker having membership with National Stock Exchange of India Limited (INB231246738) and Bombay Stock Exchange Limited (INB011246734). Malaysia: In Malaysia, research is issued and distributed by Macquarie Capital Securities (Malaysia) Sdn. Bhd. (Company registration number: 463469-W) which is a Participating Organisation of Bursa Malaysia Berhad and a holder of Capital Markets Services License issued by the Securities Commission. Taiwan: Information on securities/instruments that are traded in Taiwan is distributed by Macquarie Capital Securities Ltd, Taiwan Branch, which is licensed and regulated by the Financial Supervisory Commission. No portion of the report may be reproduced or quoted by the press or any other person without authorisation from Macquarie. Nothing in this research shall be construed as a solicitation to buy or sell any security or product. Thailand: In Thailand, research is issued and distributed by Macquarie Securities (Thailand) Ltd, a licensed securities company that is authorized by the Ministry of Finance, regulated by the Securities and Exchange Commission of Thailand and is an exchange member no. 28 of the Stock Exchange of Thailand. The Thai Institute of Directors Association has disclosed the Corporate Governance Report of Thai Listed Companies made pursuant to the policy of the Securities and Exchange Commission of Thailand. Macquarie Securities (Thailand) Ltd does not endorse the result of the Corporate Governance Report of Thai Listed Companies but this Report can be accessed at: http://www.thai-iod.com/en/publications.asp?type=4. South Korea: In South Korea, unless otherwise stated, research is prepared, issued and distributed by Macquarie Securities Korea Limited, which is regulated by the Financial Supervisory Services. Information on analysts in MSKL is disclosed at http://dis.kofia.or.kr/fs/dis2/fundmgr/disfundmgranalystpop.jsp?companycd2=a03053&pagediv=02. South Africa: In South Africa, research is issued and distributed by Macquarie First South Securities (Pty) Limited, a member of the JSE Limited. Singapore: In Singapore, research is issued and distributed by Macquarie Capital Securities (Singapore) Pte Ltd (Company Registration Number: 198702912C), a Capital Markets Services license holder under the Securities and Futures Act to deal in securities and provide custodial services in Singapore. Pursuant to the Financial Advisers (Amendment) Regulations 2005, Macquarie Capital Page 25 25 Securities (Singapore) Pte Ltd is exempt from complying with sections 25, 27 and 36 of the Financial Advisers Act. All Singapore-based recipients of research