Aerospace and Defense chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Similar documents
Shenhua Reuters: 1088.HK, Bloomberg: 1088 HK; YCM Reuters: 1171.HK, Bloomberg: 1171 HK

Globe Union Industrial Corp

Aerospace and Defense chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

Jun-06. Jul-06. May-06. JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)(Formerly known as J.P. Morgan Malaysia Sdn. Bhd.)

JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)

Pico Far East Holdings Limited

View from the market Jahangir Aziz

Equity Strategy chapter. Global Gambits The Right Moves for Right Now. Global Equity Research December 8, 2005

China Oriental. Overweight HK$ January 2007 Price Target: HK$2.69. Attractive valuations

JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)

Oil and Gas Oil Services chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Charting the Course. Can MXAPJ Sustain Jan Rally? Rotational Opportunities Best; Asia Technicals Strategy

Metals and Mining chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Diversified Industrials and Machinery chapter. Global Gambits The Right Moves for Right Now

Chemicals chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Brazil Economic Outlook for 2013

Timing of Equity Risk Premia

Transportation chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Kerry Properties. Neutral. Short-term trading opportunities from Conditional Dividend - ALERT

Business & Education Services

Li & Fung. Neutral. Changes in Wal-Mart buying agency agreement, marginally positive - ALERT

Upwards and Onwards: China s Outbound M&A

Chemicals chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

Lodging and Leisure chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

Oil and Gas Integrated Oils and Exploration and Production chapter. Global Gambits The Right Moves for Right Now

Grupo Bimbo. Overweight. 4Q09 Results - Even Sweeter Than Expected - ALERT

Telecom Services chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Banking chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Asia Analyst Focus List

What do equity markets think about AASB 17?

Baoshan Iron & Steel - A

Maritime(Transportation

Reserve diversification without the yen has limited value

Shandong Weigao Group Medical Polymer Co. Ltd.

E M D E B T : P R O V E N R E S I L I E N C E T H R O U G H T H E C R E D I T C Y C L E

Comments to the IMF Presentation

Oil and Gas Oil Services chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

D3 Merger Talks Surface

CDS Market Update: New 2014 CDS Definitions and Market Infrastructure

Emerging Markets Bond Index Global CORE (EMBIG CORE) Product Overview

Transportation chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

Ryanair. Neutral. FQ2:15 Results - 60 Second Update - ALERT

Zhaojin Mining Industry (1818 HK)

Chalco. Divestment of iron ore asset a positive move - ALERT

Oil and Gas Integrated Oils chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

Notes on the outlook, for presentation to the NY Fed EAP Michael Feroli Chief U.S. Economist

IT and BPO Services. Takeaways from an Industry Conference - Positive

Fairfax Media Limited

JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)

Sun Hung Kai Properties (16 HK)

2011 SECURITIES LENDING OUTLOOK

Diversified Industrials and Machinery chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

J.P. Morgan Emerging Markets Risk-Aware Bond Index

Managed Care. This document is being provided for the exclusive use of 2016 MA Landscape File HUM & AET Leading Rate Increases

NAV FY13E FY14E FY13E FY14E FY13E FY14E

Asia Equity Strategy Research Analysts Sakthi Siva

China Retail Sales May 2014

China oil and gas. Independent refiners to add to capacity glut with access to crude oil imports and expansions this year

Global Credit Strategy 2017 Soundbites

Overweight Flight to Quality; Assuming Coverage with OW $ August 2007

Biotechnology chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for gobal sector valuation tools

Europcar Groupe S.A. Auto Rental Trade Idea: Swap out of the FRNs due 2013 into the 9.75% Sr. Sec. Notes due 2017

Metals and Mining chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

China oil and gas. Diesel demand rebounded strongly in June; natural gas supplies grew 12% Y/Y in 1H13

WCT Berhad. Overweight. Post 3QFY12 results analysts' briefing highlights - ALERT

October Global Equity Derivative and Quantitative Strategies

30 NOVEMBER 2007 THE VIEW FROM THE TRENCHES. J.P. Morgan Securities Ltd. Stephen Dulake AC (44-20)

FRB Chicago OTC Derivatives Symposium Panel: CCP Loss Allocation and End of Waterfall Scenarios

Asia Equity Strategy Research Analysts Sakthi Siva

China Steel sector. End September steel output edges higher

Retail chapter. Global Gambits The Right Moves for Right Now. See jpmorgansavant.com for global sector valuation tools

JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)

4Q preview: expecting a recovery of mobile game and stable PC game revenue; mobile ads is the key focal point

Philippine Banks. Recent efforts from Pag-IBIG not a game-changer. JPM-pp1

Solving for Fixed Income

China Citic Bank - H Share

Integrated Oils. Coverage Update

Fund Management Diary

PD F&D and RODD PD F&D and RODD Increased; Data Suggest the Need for Higher Natural Gas Prices

Analyst's Notes. Argus Recommendations

Lenovo announces agreement to acquire IBM s x86 server business

Airlines. Global and AsiaPac airlines' passenger traffic growth remain solid while cargo demand has bottomed out

FY13A FY14E FY15E FY16E FY17E

Market Bulletin. 4Q17 earnings update: Let s talk about taxes. January 31, In brief. Safety in earnings

Templeton Asian Growth ex Japan. Equity Composite

JPMorgan Asian Investment Trust plc Investment Manager Presentation Annual General Meeting

The role of fixed income and the missing middle J.P. Morgan Asset Management

Potential asset restructuring of Sinopharm subsidiary

Eye on China Consumers - MNC View Series 94

Jay A. Cohen Bank of America-Merrill Lynch

Beijing Enterprises Water

Sound Global Limited. Neutral. Resumption of trading and PT revision

INVESTMENT STRATEGIES: NO. 35. Markowitz in tactical asset allocation. Starting with cross-market momentum

JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X)

China Auto Drivers. Volume up, inventory down - again

Video March 1, StratTV at the TMT Conference. Watch the video: Related Research

DISCLOSURE APPENDIX CONTAINS ANALYST CERTIFICATIONS AND THE STATUS OF NON-US ANALYSTS. FOR OTHER IMPORTANT DISCLOSURES,

Developing Domestic Capital Markets to Finance Innovation Capacity in China and India

What Are Consumer and Investor Confidence Signaling?

Transcription:

Global Gambits - 2006 The Right Moves for Right Now Aerospace and Defense chapter See jpmorgansavant.com for gobal sector valuation tools The following is a chapter from Global Gambits The Right Moves for Right Now, dated. This chapter is presented for convenience, and should be read in conjunction with the full report and its analyst certifications and important disclosures. The full report is available on MorganMarkets.

Aerospace and Defense Defense Slowing in 2007; Commercial Orders Are Likely Peaking Global Sector Coordinator Joseph B Nadol III (1-212) 622-6548 joseph.b.nadol@@jpmorgan.com J.P. Morgan Securities Inc. Full sector coverage details on page 118 Key Drivers US defense spending growth is slowing. President Bush s 2006 Future Years Defense Plan calls for a 4% investment account CAGR through 2011. However, this excludes supplemental runoff and cuts recently reported in the media that could amount to US$35+ billion. We expect outlay growth to slow from 8% in 2005 to 0% in 2007. Defense budgets outside the US provide a mixed picture. Despite some large recent contracts, European governments outside the UK still have not shown a commitment to increase defense budgets. However, the outlook for orders from Asia is still strong, and the high price of oil is helping Middle Eastern customers. Orders can be volatile, as illustrated by Pakistan s cancellation of an F-16 order due to the earthquake. Deliveries of large commercial aircraft should continue to grow, reaching 910 by 2007 from 586 in 2003. Demand from Asia and the Middle East and from low cost carriers is driving recovery. Sizeable risks remain, including struggling US network carriers, high oil prices, and the overhang of terrorism. We see 2006 as a mid-cycle year, with single aisle output peaking in 2008, and widebodies in the 2009-10 timeframe. Supplier constraints are beginning to emerge in commercial aerospace. Aerospace grade metals, including aluminum and titanium, seem to be in tight supply. We believe these constraints may pose a risk to the increasing delivery schedule projected through 2008. Our Non-Consensus Views Slowing US defense outlay growth should shift the focus to margin performance. We believe that slowing investment account outlay growth over the next two years will benefit those companies with other than top-line growth to generate earnings growth. We favor defense stocks that can generate growth through margin expansion and with managements that can allocate capital well. Premium electronics/it valuations based on sustained growth appear unwarranted. As we believe defense growth will slow to near zero in 2007, we do not believe many defense electronics/it companies will sustain the double-digit top-line growth that their managements and investors are targeting. This could result in substantial multiple compression. We are mainly constructive on the long-term defense outlook despite near-term pressures. We see four key drivers to future growth: geopolitical threat, federal budget, replacement, and technology. We believe US defense spending will continue to grow in the long term due to the global environment and a strong replacement cycle, but investment accounts could see near-term pressure from operational costs and increasing non-discretionary costs. Low-cost manufacturing and solutions should be important discriminators in aerospace/defense markets. The low-cost revolution is finally reaching aerospace/defense, as very light jets, aircraft labor costs, aircraft spare parts, and even defense platforms are all affected. We see ERJ on the commercial aerospace side, and LMT, on the defense side, as potential beneficiaries. 115

Aerospace and Defense: Top Picks Company Key Financials Rationale and Catalysts Embraer SA Recommendation: Overweight Fiscal EPS (Local): Year-end December Ticker: ERJ US/ ERJ.N 2004 2005E 2006E 2.17 2.59 2.50 Price (Local): US$36.61 2005E 2006E Mkt Cap (US$): 4.3 bn 14.1 14.7 We believe Embraer could have the most significant upside potential in our universe due to its 170/190 product family, its long-term low-cost labor advantage, and an attractive valuation. We forecast a robust 2006 for new orders, especially for the 170/190 family. New orders remain a key potential driver for the stock. While Boeing and Airbus have generated strong demand for their products in Asia and the Middle East, Embraer s products are targeted more at the North American and European markets, which remain depressed. When airline finances in these regions improve, we expect order volume to pick up. We believe that Embraer s VLJ and LJ platforms will be successful due to its significant cost advantage. Valuation is a substantial discount to Boeing and EADS on many metrics, including 2006E P/E and EV/EBITDA. Email: joseph.b.nadol@jpmorgan.com 9.4 9.2 Northrop Grumman Recommendation: Overweight Fiscal EPS (Local): Year-end December Northrop s operating margins are among the lowest in the industry, offering substantial potential for expansion. We Ticker: NOC US/ NOC.N 2004 2005E 2006E expect operating margins to expand 90bps from 2005 to 2006 and to continue expanding thereafter through program Ticker ADR: 2.96 3.70 4.35 maturity and integration of past acquisitions. Northrop has evolved from being a major acquirer to a cash generator, and is now more shareholder-friendly. Price (Local): US$56.91 2005E 2006E Mkt Cap (US$): 20.6 bn 15.4 13.1 Email: joseph.b.nadol@jpmorgan.com 8.4 7.2 United Technologies Corp. Recommendation: Overweight Fiscal EPS (Local): Year-end December Ticker: UTX US/ UTX. N 2004 2005E 2006E Ticker ADR: 2.65 3.10 3.50 Price (Local): US$54.37 2005E 2006E Mkt Cap (US$): 55.4 bn 17.5 15.5 Email: joseph.b.nadol@jpmorgan.com 9.3 8.6 Source: Company data, Datastream, JPMorgan estimates, JPMorgan SaVanT. Prices as of November 22, 2005. Share repurchases are accelerating. The company recently authorized US$1.5 billion of share repurchases after completing its prior authorization. The company s ship business continues to pose several risks, including the fixed price CVN-77 contract and uncertainty surrounding DD(X). However, we believe we are at or near the trough for the SCN budget, ship margins, and investor sentiment for the sector. UTX has a balanced mix of businesses that have performed well in a variety of economic and geopolitical situations. The sales mix is well balanced between aerospace and building infrastructure businesses, as well as between domestic and international customers. This business diversification provides a natural hedge against a cyclical downturn in individual businesses. Management has successfully deployed capital over time, balancing acquisitions and the return of cash to shareholders. A strategic focus on service-related acquisitions has contributed to consistency of earnings and high returns on capital. Continued operational improvements have boosted margins and returns. Restructuring actions over the past five years have contributed more than 200bps of margin expansion. We believe there is room for improvement, particularly in several acquired companies with low margins. We believe that UTX will generate long-term revenue and earnings growth in excess of the aerospace/defense industry average, which warrants a premium to the industry valuation, in our view. 116

Aerospace and Defense: Stocks to Underweight Company Key Financials Rationale and Catalysts Boeing Recommendation: Underweight Fiscal EPS (Local): Year-end December The outlook for IDS is not strong, with the backdrop of slowing budget growth potentially impacting the C-17 in Ticker: BA US/ BA. N 2004 2005E 2006E particular, and technical problems on net-centric programs. JTRS execution problems may reduce the scope of 2.30 3.05 3.80 Boeing s work on the contract, and FCS is coming under increased scrutiny. Price (Local): US$69.10 2005E 2006E Mkt Cap (US$): 53.1 bn 22.6 20.9 Email: joseph.b.nadol@jpmorgan.com 14.0 9.2 L-3 Communications Recommendation: Underweight Fiscal EPS (Local): Year-end December Ticker: LLL US/ LLL.N 2004 2005E 2006E 3.33 4.15 4.70 Price (Local): US$74.50 2005E 2006E Mkt Cap (US$): 8.9 bn 18.0 15.8 Email: joseph.b.nadol@jpmorgan.com 10.5 9.8 Rockwell Collins Recommendation: Underweight Fiscal EPS (Local): Year-end September Ticker: COL US / COL.N 2004 2005 2006E 1.67 2.20 2.55 Price (Local): US$45.4 2005E 2006E Mkt Cap (US$): 7.8 bn 20.2 17.4 Email: joseph.b.nadol@jpmorgan.com 11.9 10.1 Source: Company data, Datastream, JPMorgan estimates, JPMorgan SaVanT. Prices as of November 22, 2005. Conversely, the long-term competitive outlook for BCA is improving, and the 787 continues to generate strong demand relative to the A350. However, we forecast a cyclical peak in 2008 and expect the market to begin discounting this more heavily. We believe Boeing is significantly overvalued. Boeing should generate about 60% of earnings from defense and 40% from commercial aircraft in 2006. Since defense comps trade at 13-14x earnings, and we believe that next year is midcycle for commercial aircraft, we estimate that Boeing s current multiple of 20.9x 2006E EPS is at a substantial premium to fair value. Management s long-term target of 10% organic growth appears unrealistic amid declining industry growth, in our view. Slowing outlay growth could impact L-3 more than other companies, as investors typically focus on internal growth more for L-3 than peers due to its aggressive acquisition strategy and growth-oriented shareholder base. While 2006 growth could approach the 10% target, we do not believe L-3 can generate 10% organic growth in 2007, when we estimate investment account outlays are 0%. The contribution to growth from acquisitions should slow due to both a leveraged balance sheet and L-3's enlarged revenue base. L-3 lowered its acquisition growth target from 10-12% to 6-8% at its 3Q05 investor conference. Increasing complexity of business makes management more difficult. L-3 Communications makes everything from supplying tank engines and electro-optical sensors to modifying aircraft and training foreign militaries. It operates over 65 subsidiaries, making corporate supervision difficult. L-3 s valuation remains at premiums to defense company averages. On a 2006E P/E basis, LLL trades at a 12% premium to the average of LMT, NOC, GD, and RTN. We expect the company s multiple to contract as growth slows. We expect Collins defense revenue growth to slow to 4.5% in 2007 from 18% in 2005 and 15% in 2006 as industry growth trends toward zero. Collins generates industry-leading defense margins of 18%, which could come under pressure should its 55% revenue contribution from commercial-type contracts decline due to increased Congressional scrutiny of alternative contract structures. Rockwell Collins has considerable exposure to Boeing and Bombardier at the expense of Airbus and Embraer, while we believe the latter two will take market share over the next two years. Collins valuation remains rich relative to our universe. Collins currently trades at 17.4x calendar 2006E EPS. It also trades at by far the highest EV/sales multiple in our coverage universe (1.94x, an 83% premium to the average). 117

JPMorgan Global Aerospace and Defense Research Equity Research Credit Research Americas Americas Joseph B Nadol III Global Sector Coordinator Joseph B. Nadol III Neal Rosenberg Adam Epstein United States EMEA EMEA Pan Europe Joseph B. Nadol III Pan Europe Neal Rosenberg Adam Epstein Harry Breach See page 193 for team member contact details. Khatija A. Ladhani (HG-Aerospace/Defense) Akasha Redrick (HY- Aerospace/Defense) Julien Dumas-Pilhou (HG/HY) 118

Analyst Certification The research analyst who is primarily responsible for this research and whose name is listed first on the front cover certifies (or in a case where multiple research analysts are primarily responsible for this research, the research analyst named first in each group on the front cover or named within the document individually certifies, with respect to each security or issuer that the research analyst covered in this research) that: (1) all of the views expressed in this research 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 in this research. Important Disclosures for Compendium Reports U.S., European, Latin American, and Australian equities recommended in this report: Important disclosures, including price charts for all companies under coverage for at least one year, are available through the search function on JP Morgan's website https://mm.jpmorgan.com/disclosures/company or by calling this U.S. toll-free number (1-800-477-0406). Important Disclosures Asian and Japanese equities recommended in this report: Market Maker: JPMSI makes a market in the stock of Pacific Basin Shipping, SPIL (Siliconware Precision Industries). Lead or Co-manager: JPMSI or its affiliates acted as lead or co-manager in a public offering of equity and/or debt securities for San Miguel Corporation, Standard Chartered within the past 12 months. Analyst Position: The covering analyst, research associate, or member(s) of their respective household(s) have a long position in the securities of CapitaLand. Beneficial Ownership (1% or more): JPMSI or its affiliates beneficially own 1% or more of a class of common equity securities of Maanshan Iron and Steel. Client of the Firm: Acer Inc is or was in the past 12 months a client of JPMSI. Alcatel is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services and non-investment banking securities-related service. AU Optronics is or was in the past 12 months a client of JPMSI. CapitaLand is or was in the past 12 months a client of JPMSI. China Oriental is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Chinatrust Financial Holdings is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and nonsecurities-related services. Henderson Land Development is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Hyundai Motor is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service and non-securities-related services. Ibiden (4062) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service. Japan Tobacco (2914) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service. Komatsu (6301) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Mitsubishi UFJ Financial Group (8306) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. NEC Electronics (6723) is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-investment banking securities-related service and non-securities-related services. Pacific Basin Shipping is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services. Polaris Industries is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-securities-related services. San Miguel Corporation is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Sinopec Corp. is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company non-securities-related services. SPIL (Siliconware Precision Industries) is or was in the past 12 months a client of JPMSI. Standard Chartered is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company investment banking services, non-investment banking securities-related service and non-securities-related services. Taiwan Cement is or was in the past 12 months a client of JPMSI. Tata Consultancy Services is or was in the past 12 months a client of JPMSI.

Investment Banking (past 12 months): JPMSI or its affiliates received in the past 12 months compensation for investment banking services from Alcatel, China Oriental, Chinatrust Financial Holdings, Henderson Land Development, Komatsu (6301), Mitsubishi UFJ Financial Group (8306), Pacific Basin Shipping, San Miguel Corporation, Standard Chartered. Investment Banking (next 3 months): JPMSI or its affiliates expect to receive, or intend to seek, compensation for investment banking services in the next three months from Alcatel, CapitaLand, China Oriental, Chinatrust Financial Holdings, Henderson Land Development, Hyundai Motor, Komatsu (6301), Mitsubishi UFJ Financial Group (8306), NEC Electronics (6723), Pacific Basin Shipping, San Miguel Corporation, Standard Chartered. Non-Investment Banking Compensation: JPMSI has received compensation in the past 12 months for products or services other than investment banking from Alcatel, Chinatrust Financial Holdings, Hyundai Motor, Ibiden (4062), Japan Tobacco (2914), Komatsu (6301), NEC Electronics (6723), San Miguel Corporation, Standard Chartered. An affiliate of JPMSI has received compensation in the past 12 months for products or services other than investment banking from CapitaLand, Chinatrust Financial Holdings, Hyundai Motor, Komatsu (6301), NEC Electronics (6723), San Miguel Corporation, Standard Chartered. Explanation of Ratings and Analyst(s) Coverage Universe: JPMorgan 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.] The analyst or analyst s team s coverage universe is the sector and/or country shown on the cover of each publication. JPMorgan Equity Research Ratings Distribution, as of September 30, 2005 Overweight (buy) Neutral (hold) JPM Coverage 40% 42% 18% IB clients* 46% 45% 39% JPMSI Equity Research Coverage 34% 49% 17% IB clients* 65% 55% 45% Underweight (sell) *Percentage of investment banking clients in each rating category. For purposes only of NASD/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. Valuation and Risks: Company notes and reports include a discussion of valuation methods used, including methods used to determine a price target (if any), and a discussion of risks to the price target. 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.

Other Disclosures: Legal Entities: Equity Research is a product of J.P. Morgan Securities Inc. (JPMSI) and/or its affiliates worldwide. JPMSI is a member of NYSE, NASD and SIPC. The analysts who write global equity research are employees of JPMSI or its affiliated companies worldwide, including the following companies. J.P. Morgan Securities Ltd. (JPMSL) is a member of the London Stock Exchange and is authorised and regulated by the Financial Services Authority. J.P. Morgan Equities Limited is a member of the Johannesburg Securities Exchange and is regulated by the FSB. J.P. Morgan Securities Asia Private Limited (Co. Reg. No.: 197300590K) is regulated by the Monetary Authority of Singapore (MAS) and the Japan Financial Services Agency (FSA). J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) and J.P. Morgan Securities (Far East) Limited (CE number AAB026) are regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong respectively. J.P. Morgan Securities Singapore Private Limited (Co. Reg. No.: 199405335R) is a member of Singapore Exchange Securities Trading Limited and is regulated by the MAS. JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) (formerly known as J.P. Morgan Malaysia Sdn Bhd) is a Participating Organization of Bursa Malaysia Securities Bhd and is licensed as a dealer by the Securities Commission in Malaysia. J.P. Morgan Australia Limited (ABN 52 002 888 011/AFS Licence No: 238188) and J.P. Morgan Securities Australia Limited (ABN 61 003 245 234/AFS Licence No: 238066, a Market Participant with the ASX) (JPMSAL) are licensed securities dealers. J.P. Morgan Securities New Zealand Limited is a New Zealand Exchange Limited Market Participant. J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Commission. J.P. Morgan India Private Limited is a member of the National Stock Exchange of India Limited and The Stock Exchange, Mumbai and is regulated by the Securities and Exchange Board of India. 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 PT. J.P. Morgan Securities Indonesia is a member of the Jakarta Stock Exchange and Surabaya Stock Exchange and is regulated by the BAPEPAM. This report is distributed in the Philippines by J.P. Morgan Securities Philippines, Inc. Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. 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 JPMorgan Representative or visit the OCC s website at http://www.optionsclearing.com/publications/risks/riskstoc.pdf. General: Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co. or its affiliates and/or subsidiaries (collectively JPMorgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to JPMSI and/or its affiliates and the analyst s involvement with the issuer. Opinions and estimates constitute our judgement 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. Securities, financial instruments or strategies mentioned herein may not be suitable for all investors. 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. JPMSI distributes in the U.S. research published by non-u.s. affiliates and accepts responsibility for its contents. Clients should contact analysts and execute transactions through a JPMorgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise. Planned Frequency of Updates: JPMorgan provides periodic updates on companies/industries based on company-specific developments or announcements, market conditions or any other publicly available information. U.K. and European Economic Area (EEA): 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 in Connection with Investment Research which can be found at http://www.jpmorgan.com/pdfdoc/research/conflictmanagementpolicy.pdf. All research issued to private clients in the U.K. is subject to the following: the investments and strategies discussed here may not be suitable for all investors; if you have any doubts you should consult your investment advisor. The investments discussed may fluctuate in price or value. Investors may get back less than they invested. Changes in rates of exchange may have an adverse effect on the value of investments. Germany: This material is distributed in Germany by J.P. Morgan Securities Ltd. Frankfurt Branch and JPMorgan Chase Bank, N.A., Frankfurt Branch who are regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht. 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. 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 for derivative warrants issued by J.P. Morgan International Derivatives Ltd and listed on The Stock Exchange of Hong Kong Limited. An updated list can be found on HKEx website: http://www.hkex.com.hk/prod/dw/lp.htm. 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: JPMSI 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 Legal Disclosures section above. India: FOR PRIVATE CIRCULATION ONLY NOT FOR SALE. Revised November 21, 2005. THIS MATERIAL IS DISTRIBUTED IN JAPAN BY J.P. MORGAN SECURITIES ASIA PTE LIMITED. THIS MATERIAL IS ISSUED AND DISTRIBUTED IN SINGAPORE BY J.P. MORGAN SECURITIES SINGAPORE PRIVATE LIMITED [MICA (P) 235/09/2005]. THIS MATERIAL IS ISSUED AND DISTRIBUTED IN MALAYSIA BY JPMORGAN SECURITIES (MALAYSIA) SDN. BHD. (18146-X) (FORMERLY KNOWN AS J.P. MORGAN MALAYSIA SDN BHD). Copyright 2005 JPMorgan Chase & Co. All rights reserved. Additional information available upon request.