Hemaraj Land & Development PCL

Hemaraj Land & Development PCL President confirms positive outlook for FY12 Overweight HEMR.BK, HEMRAJ TB Price: Bt2.44 Price Target: Bt3.00 Hemaraj President & CEO Mr. David Nardone discussed the outlook/plans for FY12. His commentary confirmed our strong outlook for the company and potential upside to our forecast. Key takeaways from the meeting: Maintain OW. With internal revenue growth target of 40%Y/Y, there is scope for earnings upgrade as we estimate only 20%Y/Y growth. Stay OW with a NAV based Dec-12 price target of Bt3.0. Revenue growth targets. Management targets 50% revenue growth in industrial land sales on transfer basis with visibility backed by 2/3rd of the ~900 rais carryover backlog from FY11. Gross margins to hold firm at ~45%. FY12 land sales targeted at 1500 rais, with upside. H-RIL (Rayong) and H-SIL (Saraburi) were the bestseller locations in FY11 and could remain strong in FY12. H-SIL, in particular, is picking up relocation and/or site diversification move from Ayuthaya-based factories being just 30 mins further up north and can keep the labor base. FY12 land acquisition budget is Bt2B, and if fully deployed would be 4x-fold of FY11. The main target location is Rayong. Land prices could rise slightly but given that selling prices of developed land have been 12-15% higher, management expects GM would be stable. Factory rental segment is targeted to grow 60%Y/Y while utilities is targeted to grow 20%Y/Y. (See table 2 for further deals.) Power is coming. Gheco-One is on track for Apr-12 commercial delivery and the anticipated profit contribution is ~Bt1.4B and DPR at 90-95%. The 25% stakeholding in 1of the 7 SPPs will be signed shortly while five others are under financing arrangements. HEMRAJ will exercise its option to buy into these projects 3mths after the financial close. Would likely hear conclusion of at least three more deals this year. The company has already sold 100 rais to the 4 SPPs this year. Power capex in FY12 is Bt1B, 80% to Gheco-One and 20% to SPPs. Thailand Construction / Consumer / Agrifoods / Small Caps AC JPMorgan Securities (Thailand) Limited Christopher Gee, CFA (65) 6882-2345 christopher.ka.gee@jpmorgan.com J.P. Morgan Securities Singapore Private Limited Price Performance Bt 2.2 1.8 1.4 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 HEMR.BK share price (Bt) SET (rebased) YTD 1m 3m 12m Abs 8.9% 9.9% 26.4% 49.7% Rel 6.3% 7.4% 10.4% 39.4% Hemaraj Land & Development PCL (Reuters: HEMR.BK, Bloomberg: HEMRAJ TB) Bt in mn, year-end Dec FY09A FY10A FY11E FY12E FY13E Revenue (Bt mn) 2,050 3,685 3,851 4,725 5,158 Net Profit (Bt mn) 575.2 1,215.8 327.2 1,543.6 2,119.2 EPS (Bt) 0.06 0.13 0.03 0.16 0.22 DPS (Bt) 0.03 0.06 0.03 0.05 0.09 Revenue growth (%) -57.7% 76.7% 4.3% 20.3% 9.3% EPS growth (%) -66.9% 111.3% -73.1% 372.1% 37.3% ROCE 3.8% 5.9% 5.6% 6.9% 7.3% ROE 7.3% 14.4% 3.7% 16.6% 20.3% P/E (x) 41.1 19.5 72.4 15.3 11.2 P/BV (x) 2.9 2.7 2.7 2.4 2.1 EV/EBITDA (x) 40.6 25.2 24.5 20.4 18.1 Dividend Yield 1.0% 2.3% 1.4% 2.0% 3.9% Source: Company data, Bloomberg, J.P. Morgan estimates. Company Data Shares O/S (mn) 9,705 Market cap (Bt mn) 23,681 Market cap ($ mn) 751 Price (Bt) 2.44 Date Of Price 24 Jan 12 Free float (%) 61.8% 3mth Avg daily volume 24.82 3M - Avg daily Value (Bt mn) 56.27 3M - Avg daily Value (USD) 1.81 ($ mn) SET 1,063 Exchange Rate 31.52 Fiscal Year End Dec See page 6 for analyst certification and important disclosures, including non-us analyst disclosures. J.P. Morgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. www.morganmarkets.com

Company Description P&L sensitivity metrics EBITDA EPS impact 2012E impact (%) (%) HEMRAJ is one of the industrial estate operators in Thailand with assets in the eastern region where heavy industries are located. In FY05 it acquired the industrial estates of the Siam Cement Group, and this broadens its geographic coverage to include the Saraburi area, lower north, where construction material companies are located, and this is not far from the Ayuthaya province where there is a significant concentration of medium industries. Leveraging on its long relationship with GLOW, HEMRAJ has invested in power including the 35% stake in the Gheco One IPP project that will start operating in FY12. Sales growth assumption Impact of each 5ppts increase 16.9% 13.6% Gross margin assumption Impact of each 1 percentage points increase 3.4% 2.7% Source: J.P. Morgan estimates. Price target and valuation analysis Our Dec-12 PT of Bt3 is based on NAV using DCF for land sales, 7% cap rate for rentals 6x EBITDA for utilities and discounted dividends for investments on equity basis at 11.4% cost of equity. Risks: Political instability, regulatory uncertainty, absence of rule of law deters investments and affects HEMRAJ land sales. Over the long term, land bank replenishment is also a risk Net Profit: J.P. Morgan vs consensus Bt billion J. P. Morgan Consensus FY11E 0.33 0.57 FY12E 1.54 2.11 FY13E 2.12 2.47 Source: Bloomberg and J.P. Morgan estimates. Breakdown of Sales FY10 utilities 27% property 20% others -1% rental 13% land sale 39% Source: Company Data Local Peer Comparative Valuation Bloomberg FY12 PE FY12 Yld FY12 PBV AMATA 13.2 3.2% 2.1 HEMRAJ 11.7 4.2% 2.2 ROJNA 16.7 4.9% 1.0 TICON 9.6 8.0% 1.4 Average 12.8 5.1% 1.7 HEMRAJ - JPM 14.8 2.0% 2.1 Source: J.P. Morgan estimates and Bloomberg. 2

Highlights Table 1: HEMRAJ: Valuation Components Components Stake Value Net Value Comments Hemaraj CIE 100% 974 974 8-year DCF discounted at a WACC of 9.1% ESIE (Rayong) 60% 3,444 2,067 8-year DCF discounted at a WACC of 9.1% Hemaraj EIE (Map Ta Phut) 100% 2,745 2,745 8-year DCF discounted at a WACC of 9.1% Hemaraj ESIE 100% 5,554 5,554 8-year DCF discounted at a WACC of 9.1% HEMRAJ SIL 100% 291 291 8-year DCF discounted at a WACC of 9.1% HEMRAJ RIL 100% 259 259 8-year DCF discounted at a WACC of 9.1% Rentals 75% 7,478 5,609 7% cap rate on rental revenues Utilities/Services 100% 6,592 6,592 6x 2011 EBITDA (10% discount to the region) Investments on equity account 9,787 Discounted dividends @ 11.37% CoE Total 33,878 Net debt (5,493) NAV 28,384 Outstanding shares 9,705 NAV/share - rounded off 3.00 Current price 2.44 Upside 23% Source: J.P. Morgan estimates. Table 2: Group revenue profile and growth targets for FY12 % share Growth target Wtd Growth Target Industrial Estate 35% 50% 18% Ulilities 45% 20% 9% Factory Rental/sales 15% 60% 9% Others 5% 5% 100% 40% Source: J.P. Morgan estimates, Company data. 3

Hemaraj Land & Development PCL: Summary of Financials Profit and Loss Statement Cash flow statement Bt in millions, year end Dec FY10 FY11E FY12E FY13E Bt in millions, year end Dec FY10 FY11E FY12E FY13E Revenues 3,685 3,851 4,725 5,158 EBIT 861 915 1,119 1,231 % change Y/Y 76.7% 4.3% 20.3% 9.3% Depr. & amortization 186 204 219 234 EBIT 861 915 1,119 1,231 Change in working capital -652-1,358 555 374 % change Y/Y 94.8% 6.3% 22.3% 10.0% Others 120 147 216 562 EBIT margin (%) 22.7% 23.1% 23.5% 23.6% Cash flow from operations 370-415 1,762 2,059 Net Interest -210-253 -270-264 Earnings before tax 767 694 888 1,018 Capex -218-318 -318-318 % change Y/Y 62.7% -9.5% 28.0% 14.6% Disposal/(purchase) 2 0 0 0 Tax -47-103 -116-128 Net Interest -284-331 -270-264 as % of EBT 6.1% 14.8% 13.0% 12.6% Free cash flow 152-733 1,444 1,741 Net income (reported) 1,215.8 327.2 1,543.6 2,119.2 % change Y/Y 111.4% -73.1% 371.8% 37.3% Equity raised/(repaid) 0 0 0 0 Core net profit 1,070 327 1,544 2,119 Debt raised/(repaid) 3,887-721 -539-219 % change Y/Y 86.1% -69.4% 371.8% 37.3% Other -1 - - - Shares outstanding 9,705 9,705 9,705 9,705 Dividends paid -532-324 -468-916 EPS (reported) 0.13 0.03 0.16 0.22 Beginning cash 910 3,516 1,738 1,275 % change Y/Y 111.3% (73.1%) 372.1% 37.3% Ending cash 3,517 1,738 1,275 1,881 DPS 0.06 0.03 0.05 0.09 DPS 0.06 0.03 0.05 0.09 % change Y/Y 120.0% -39.3% 44.3% 95.9% Balance sheet Ratio Analysis Bt in millions, year end Dec FY10 FY11E FY12E FY13E Bt in millions, year end Dec FY10 FY11E FY12E FY13E Cash and cash equivalents 3,517 1,738 1,275 1,881 EBIT Margin 22.7% 23.1% 23.5% 23.6% Accounts receivable 566 592 725 791 Operating margin 22.7% 23.1% 23.5% 23.6% Inventories 7,047 8,388 8,330 8,141 Net margin 32.0% 8.3% 32.4% 40.7% Others 72 43 26 15 SG&A/Sales - - - - Current assets 11,202 10,761 10,356 10,829 Sales per share growth 76.7% 4.3% 20.3% 9.4% LT investments 6,939 6,420 7,455 8,004 Sales growth 76.7% 4.3% 20.3% 9.3% Net fixed assets 574 608 638 664 Net profit growth 111.4% -73.1% 371.8% 37.3% Total Assets 18,715 17,789 18,450 19,497 EPS growth 111.3% (73.1%) 372.1% 37.3% Liabilities Interest coverage (x) 4.98 4.42 4.95 5.54 ST Loans 780 615 308 1,716 Net debt to total capital 32.6% 34.9% 34.5% 27.9% Payables 213 218 268 291 Net debt to equity 53.7% 65.1% 56.9% 42.7% Others 1,134 917 946 960 Sales/assets 0.23 0.22 0.26 0.27 Total current liabilities 2,127 1,750 1,521 2,967 Assets/equity 2.13 2.03 1.87 1.76 Long-term debt 7,231 6,615 6,308 4,592 ROE 14.4% 3.7% 16.6% 20.3% Other liabilities 0 0 0 0 ROCE 5.9% 5.6% 6.9% 7.3% Total Liabilities 9,577 8,589 8,097 7,852 Shareholders' equity 8,772 8,775 9,851 11,054 BVPS 0.90 0.90 1.01 1.14 Source: Company reports and J.P. Morgan estimates. 4

JPM Q-Profile Hemaraj Land & Development PCL (THAILAND / Financials) As Of: 20-Jan-2012 Quant_Strategy@jpmorgan.com Local Share Price Current: 2.48 12 Mth Forward EPS Current: 0.21 4.00 3.50 3.00 2.50 2.00 1.50 1.00 0.50 0.00 0.25 0.20 0.15 0.10 0.05 0.00 Earnings Yield (& local bond Yield) Current: 8% Implied Value Of Growth* Current: -1.85% 30% 25% 20% 15% 10% 5% 12Mth fwd EY Thailand BY Proxy 1.00 0.50 0.00-0.50-1.00-1.50 0% -2.00 PE (1Yr Forward) Current: 11.9x Price/Book Value Current: 2.9x 20.0x 18.0x 16.0x 14.0x 12.0x 10.0x 8.0x 6.0x 4.0x 2.0x 0.0x 3.5x 3.0x 2.5x 2.0x 1.5x 1.0x 0.5x 0.0x -0.5x PBV hist PBV Forward ROE (Trailing) Current: 5.82 Dividend Yield (Trailing) Current: 1.11 40.00 20.00 0.00-20.00-40.00-60.00-80.00 Summary Hemaraj Land & Development PCL 769.70 As Of: 20-Jan-12 THAILAND 2.040023 SEDOL 6710154 Local Price: 2.48 Financials Real Estate Management & Devel EPS: 0.21 Latest Min Max Median Average 2 S.D.+ 2 S.D. - % to Min % to Max % to Med % to Avg 12mth Forward PE 11.92x 4.00 19.05 9.40 9.42 17.15 1.68-66% 60% -21% -21% P/BV (Trailing) 2.86x 0.08 2.86 1.15 1.22 2.56-0.13-97% 0% -60% -57% Dividend Yield (Trailing) 1.11 0.00 83.64 4.08 5.20 22.89-12.50-100% 7461% 269% 370% ROE (Trailing) 5.82-57.47 35.07 14.58 2.35 60.30-55.60-1087% 502% 150% -60% Implied Value of Growth -1.8% -1.68 0.34-0.13-0.34 0.73-1.42-8986% 1942% -586% -1749% Source: Bloomberg, Reuters Global Fundamentals, IBES CONSENSUS, J.P. Morgan Calcs 90.0 80.0 70.0 60.0 50.0 40.0 30.0 20.0 10.0 0.0 * Implied Value Of Growth = (1 - EY/Cost of equity) where cost of equity =Bond Yield + 5.0% (ERP) 5

Analyst Certification: The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research analysts are primarily responsible for this report, the research analyst denoted by an AC on the cover or within the document individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views expressed in this report accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of any of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst(s) in this report. Important Disclosures Company-Specific Disclosures: Important disclosures, including price charts, are available for compendium reports and all J.P. Morgan covered companies by visiting https://mm.jpmorgan.com/disclosures/company, calling 1-800-477-0406, or emailing research.disclosure.inquiries@jpmorgan.com with your request. Hemaraj Land & Development PCL (HEMR.BK) Price Chart 4 3 W Bt1.2 OW Bt1.5 OW OW Bt3 Price(Bt) 2 1 Date Rating Share Price (Bt) 07-Nov-06 OW 0.99 1.20 24-Jul-07 OW 1.19 1.50 23-Apr-09 OW 0.51 -- 17-Jun-11 OW 2.12 3.00 Price Target (Bt) 0 Oct 06 Jul 07 Apr 08 Jan 09 Oct 09 Jul 10 Apr 11 Jan 12 Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends. Break in coverage Apr 23, 2009 - Jun 17, 2011. The chart(s) show J.P. Morgan's continuing coverage of the stocks; the current analysts may or may not have covered it over the entire period. J.P. Morgan ratings: OW = Overweight, N= Neutral, UW = Underweight Explanation of Equity Research Ratings and Analyst(s) Coverage Universe: J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the average total return of the stocks in the analyst's (or the analyst's team's) coverage universe.] Neutral [Over the next six to twelve months, we expect this stock will perform in line with the average total return of the stocks in the analyst's (or the analyst's team's) coverage universe.] Underweight [Over the next six to twelve months, we expect this stock will underperform the average total return of the stocks in the analyst's (or the analyst's team's) coverage universe.] In our Asia (ex-australia) and UK small- and mid-cap equity research, each stock s expected total return is compared to the expected total return of a benchmark country market index, not to those analysts coverage universe. If it does not appear in the Important Disclosures section of this report, the certifying analyst s coverage universe can be found on J.P. Morgan s research website, www.morganmarkets.com. Coverage Universe: Lapiz, Maria Brenda Sanchez: BEC World (BEC.BK), Big C Supercenter Pcl (BIGC.BK), CP All Pcl (CPALL.BK), Charoen Pokphand Foods (CPF.BK), Hemaraj Land & Development PCL (HEMR.BK), Home Product Center Pcl (HMPR.BK), Italian-Thai Development Plc (ITD.BK), Major Cineplex Group Plc (MAJO.BK), Robinson Department Store (ROBI.BK), Siam Makro (MAKR.BK), Sri Trang Agro Industry Plc (STA.BK), Sri Trang Agro Industry Plc (SRTA.SI), Thai Beverage Public Company Ltd. (TBEV.SI), Thai Union Frozen Products (TUF.BK) 6

J.P. Morgan Equity Research Ratings Distribution, as of January 6, 2012 Overweight (buy) Neutral (hold) Underweight (sell) J.P. Morgan Global Equity Research Coverage 47% 42% 12% IB clients* 52% 45% 36% JPMS Equity Research Coverage 45% 47% 8% IB clients* 72% 62% 58% *Percentage of investment banking clients in each rating category. For purposes only of FINRA/NYSE ratings distribution rules, our Overweight rating falls into a buy rating category; our Neutral rating falls into a hold rating category; and our Underweight rating falls into a sell rating category. Equity Valuation and Risks: For valuation methodology and risks associated with covered companies or price targets for covered companies, please see the most recent company-specific research report at http://www.morganmarkets.com, contact the primary analyst or your J.P. Morgan representative, or email research.disclosure.inquiries@jpmorgan.com. Equity Analysts' Compensation: The equity research analysts responsible for the preparation of this report receive compensation based upon various factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues, which include revenues from, among other business units, Institutional Equities and Investment Banking. Registration of non-us Analysts: Unless otherwise noted, the non-us analysts listed on the front of this report are employees of non-us affiliates of JPMS, are not registered/qualified as research analysts under NASD/NYSE rules, may not be associated persons of JPMS, and may not be subject to FINRA Rule 2711 and NYSE Rule 472 restrictions on communications with covered companies, public appearances, and trading securities held by a research analyst account. Other Disclosures J.P. Morgan ("JPM") is the global brand name for J.P. Morgan Securities LLC ("JPMS") and its affiliates worldwide. J.P. Morgan Cazenove is a marketing name for the U.K. investment banking businesses and EMEA cash equities and equity research businesses of JPMorgan Chase & Co. and its subsidiaries. Options related research: If the information contained herein regards options related research, such information is available only to persons who have received the proper option risk disclosure documents. For a copy of the Option Clearing Corporation's Characteristics and Risks of Standardized Options, please contact your J.P. Morgan Representative or visit the OCC's website at http://www.optionsclearing.com/publications/risks/riskstoc.pdf Legal Entities Disclosures U.S.: JPMS is a member of NYSE, FINRA, SIPC and the NFA. JPMorgan Chase Bank, N.A. is a member of FDIC and is authorized and regulated in the UK by the Financial Services Authority. U.K.: J.P. Morgan Securities Ltd. (JPMSL) is a member of the London Stock Exchange and is authorized and regulated by the Financial Services Authority. Registered in England & Wales No. 2711006. Registered Office 125 London Wall, London EC2Y 5AJ. South Africa: J.P. Morgan Equities Limited is a member of the Johannesburg Securities Exchange and is regulated by the FSB. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd, Seoul Branch, is regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (ABN 52 002 888 011/AFS Licence No: 238188) is regulated by ASIC and J.P. Morgan Securities Australia Limited (ABN 61 003 245 234/AFS Licence No: 238066) is a Market Participant with the ASX and regulated by ASIC. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P. Morgan India Private Limited, having its registered office at J.P. Morgan Tower, Off. C.S.T. Road, Kalina, Santacruz East, Mumbai - 400098, is a member of the National Stock Exchange of India Limited (SEBI Registration Number - INB 230675231/INF 230675231/INE 230675231) and Bombay Stock Exchange Limited (SEBI Registration Number - INB 010675237/INF 010675237) and is regulated by Securities and Exchange Board of India. Thailand: JPMorgan Securities (Thailand) Limited is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and Exchange Commission. Indonesia: PT J.P. Morgan Securities Indonesia is a member of the Indonesia Stock Exchange and is regulated by the BAPEPAM LK. Philippines: J.P. Morgan Securities Philippines Inc. is a member of the Philippine Stock Exchange and is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange Commission. Singapore: This material is issued and distributed in Singapore by J.P. Morgan Securities Singapore Private Limited (JPMSS) [MICA (P) 032/01/2012 and Co. Reg. No.: 199405335R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the MAS. Malaysia: This material is issued and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a Participating Organization of Bursa Malaysia Berhad and a holder of Capital Markets Services License issued by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. Saudi Arabia: J.P. Morgan Saudi Arabia Ltd. is authorized by the Capital Market Authority of the Kingdom of Saudi Arabia (CMA) to carry out dealing as an agent, arranging, advising and custody, with respect to securities business under licence number 35-07079 and its registered address is at 8th Floor, Al-Faisaliyah Tower, King Fahad Road, P.O. Box 51907, Riyadh 11553, Kingdom of Saudi Arabia. Dubai: JPMorgan Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial Services Authority (DFSA) and its registered address is Dubai International Financial Centre - Building 3, Level 7, PO Box 506551, Dubai, UAE. Country and Region Specific Disclosures U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by JPMSL. Investment research issued by JPMSL has been prepared in accordance with JPMSL's policies for managing conflicts of interest arising as a result of 7

publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain such a policy. This report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be engaged in only with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in their home jurisdiction. Australia: This material is issued and distributed by JPMSAL in Australia to "wholesale clients" only. JPMSAL does not issue or distribute this material to "retail clients". The recipient of this material must not distribute it to any third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the terms "wholesale client" and "retail client" have the meanings given to them in section 761G of the Corporations Act 2001. Germany: This material is distributed in Germany by J.P. Morgan Securities Ltd., Frankfurt Branch and J.P.Morgan Chase Bank, N.A., Frankfurt Branch which are regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht. Hong Kong: The 1% ownership disclosure as of the previous month end satisfies the requirements under Paragraph 16.5(a) of the Hong Kong Code of Conduct for Persons Licensed by or Registered with the Securities and Futures Commission. (For research published within the first ten days of the month, the disclosure may be based on the month end data from two months prior.) J.P. Morgan Broking (Hong Kong) Limited is the liquidity provider/market maker for derivative warrants, callable bull bear contracts and stock options listed on the Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx website: http://www.hkex.com.hk. Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of share trading, and that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan Securities Japan Co., Ltd., will be receiving a brokerage fee and consumption tax (shouhizei) calculated by multiplying the executed price by the commission rate which was individually agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments Firms: JPMorgan Securities Japan Co., Ltd., Kanto Local Finance Bureau (kinsho) No. 82 Participating Association / Japan Securities Dealers Association, The Financial Futures Association of Japan, Type II Financial Instruments Firms Association and Japan Securities Investment Advisers Association. Korea: This report may have been edited or contributed to from time to time by affiliates of J.P. Morgan Securities (Far East) Ltd, Seoul Branch. Singapore: JPMSS and/or its affiliates may have a holding in any of the securities discussed in this report; for securities where the holding is 1% or greater, the specific holding is disclosed in the Important Disclosures section above. India: For private circulation only, not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This material is issued and distributed by JPMSAL in New Zealand only to persons whose principal business is the investment of money or who, in the course of and for the purposes of their business, habitually invest money. JPMSAL does not issue or distribute this material to members of "the public" as determined in accordance with section 3 of the Securities Act 1978. The recipient of this material must not distribute it to any third party or outside New Zealand without the prior written consent of JPMSAL. Canada: The information contained herein is not, and under no circumstances is to be construed as, a prospectus, an advertisement, a public offering, an offer to sell securities described herein, or solicitation of an offer to buy securities described herein, in Canada or any province or territory thereof. Any offer or sale of the securities described herein in Canada will be made only under an exemption from the requirements to file a prospectus with the relevant Canadian securities regulators and only by a dealer properly registered under applicable securities laws or, alternatively, pursuant to an exemption from the dealer registration requirement in the relevant province or territory of Canada in which such offer or sale is made. The information contained herein is under no circumstances to be construed as investment advice in any province or territory of Canada and is not tailored to the needs of the recipient. To the extent that the information contained herein references securities of an issuer incorporated, formed or created under the laws of Canada or a province or territory of Canada, any trades in such securities must be conducted through a dealer registered in Canada. No securities commission or similar regulatory authority in Canada has reviewed or in any way passed judgment upon these materials, the information contained herein or the merits of the securities described herein, and any representation to the contrary is an offence. Dubai: This report has been issued to persons regarded as professional clients as defined under the DFSA rules. General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co. or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to JPMS and/or its affiliates and the analyst's involvement with the issuer that is the subject of the research. All pricing is as of the close of market for the securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this material and are subject to change without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own independent decisions regarding any securities or financial instruments mentioned herein. JPMS distributes in the U.S. research published by non-u.s. affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a J.P. Morgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise. "Other Disclosures" last revised January 6, 2012. Copyright 2012 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of J.P. Morgan. #$J&098$#*P 8