In line with expectation: Some good progress but still early

Similar documents
PICC P&C to acquire a 24.7% stake in PICC Health

Contextualizing the potential impact of natural catastrophes

Ping An shares pledged or used as collateral by CP Group

Potential asset restructuring of Sinopharm subsidiary

Hong Kong Banks: Rising funding divergence as rates rise

Apr premium: Still weak life FYP; P&C slightly below expectation

Slower-than-expected sales growth; stabilizing margins; Neutral

Lenovo announces agreement to acquire IBM s x86 server business

Targeted RRR cut: Small liquidity ease; more loosening needed

In line with expectations; steady NT growth, financing LT capacity

1H11 earnings to triple yoy; we expect further re-rating. Buy

In line with expectations; peak MUs delivery in 2014E; Neutral

The Private Sector Financial Balance As a Predictor of Financial Crises

Buy. Coolpad Group Ltd (L) Coolpad and JD.com make strategic cooperation agreement; CL-Buy ACTION. Return Potential: 23% Equity Research

FX Swaps and Forwards

Below expectations; yields still pressured, cost control is key

Coal prices: April NDRC benchmark prices show further weakness

Enel details synergies with Endesa potential upside to estimates

Roger Yuan Goldman Sachs (Asia) L.L.C. (+852)

Russia gas supply favors gas utilities in the long term

Data Update: Updating for 3Q16 sales - Pou Sheng and Yue Yuen

In line with expectations: Still waiting for a margin recovery

Long-term erosion of underlying rents offset by acquisitions; Sell

Above expectations: better margin at GL; resilient perf. elsewhere

Above expectations: Balancing act to attain higher recurring income

Economic and Fiscal Effects of the Affordable Care Act

Jeffrey Currie Goldman, Sachs & Co

Weigao sold remaining 50% interest in JWMS to Biosensors

China: Automobiles. Data Update: Introducing 2015 EPS estimates. Equity Research. Changes and Implications

Why is the market so excited about Intel being a foundry for Apple?

Property investment and new starts growth weak in Jan-Feb 2014

Channels and technology in focus; takeaways from China LED Day

1Q16 retail sales point to softer core brand momentum

GS Global ECS Credit Strategy Research. March 31, Alberto Gallo, CFA Goldman, Sachs & Co

Slack and Monetary Policy

Economic Outlook Too Much of a Good Thing

Carbon Pollution Reduction Scheme Issues for investors

MIIT issues TD-LTE licenses to three operators, as expected

Roaring Louder (23 24 June)

Coal: Potential resumption of production control likely a non-event

The Lasting Effects of Uncertainty

PICC Group (1339 HK)

What do Chow Sang Sang/Hengdeli results tell us about HK retail?

Rmb is back in the hot seat

Still positive post outperformance; 12m PT to 96, remain Buy

Down to Neutral following outperformance

China property weekly trend: Vol rose and inventory declined; land sales contracted

Meeting with management continue to buy ahead of NT catalysts

Credit crunch is near-term bearish, long-term bullish. David Greely Goldman Sachs & Co

Wireless telecoms: The end of growth?

China: Automobiles Autoshow: Smaller luxury, expanding middle, rising local brands. Equity Research

Realization of tariff cuts should help lift stock overhang; positive

Revisiting Staples P/E under China s new normal growth outlook

BUY. Suprajit Engineering (SEL) Automobiles

2018 Insurance Sector Outlook

Yubin Fu Goldman Sachs International+ 44(20)

Global laser update: higher power/microelectronics trending, R&D spends strong; Buy Han s

Italy: Banks. Fine tuning estimates ahead of 3Q10 results. Positive trend in NII and margins near term

View from the market Jahangir Aziz

SINA Corporation (L) Lower Weibo value, target price on revised methodology; still Neutral COMPANY UPDATE. Neutral. Equity Research.

SH-HK Connect (Part 3): The quant perspective

3QFY09 revenues in line but adjusted margins beat KIE. No changes in estimates for FY E

March car market +13.6% yoy; we see Japanese brands recovering but pricing risk remains

Solid longer-term growth outlook; coverage view to Attractive

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

A key milestone in defense reform; AVIC injects assets into Chengfei

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

Europe Telecom Services

Measuring the TBTF effect on bond pricing: Supplemental data

Goodbaby (1086 HK) Buy (maintained) Target price: HK$ H16 results miss, but margin expansion continues. Equity Research Consumer Discretionary

Global Themes and Risks

Americas: Transportation. 3Q Preview: Low earnings expectations; remain defensive for now. Equity Research

Chow Sang Sang (116 HK)

Earnings sustainability and asset quality remain under pressure

China Life Insurance Sector

This research has been prepared by Merrill Lynch as part of its services to its clients, and is intended to be used only by those clients when

Anta Sports (2020 HK)

Americas: Managed Care. 10 years of health reform. We have a published a new 10-year industry model

All you need to know about the Golden Cross

Luk Fook (590 HK) Hold (maintained) Target price: HK$ In line results, 1QFY17 remains weak. Equity Research Consumer Discretionary.

China P&C Insurance Sector

Asia Equity Strategy Research Analysts Sakthi Siva

Market Snapshot. Further re-rating of low valuation sectors ahead; high growth sectors to recover. Equity Research Investment Strategy.

Anta Sports (2020 HK)

Hong Kong: Telecom Services

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

Macau trip takeaway: GGR momentum remained solid during CNY

Transforming into O2O marketing; execution is key; Buy

BUY SREI (SREI) Banks/Financial Institutions

Luk Fook (590 HK) Hold (downgraded) Target price: HK$ HFY18 results beat, but downgrade from Accumulate to Hold on rich valuation

Negative preannouncement

HDFC Standard Life Insurance Company (HDFCLIFE IN ) Rating: BUY CMP: Rs359 TP: Rs500

Globe Union Industrial Corp

HDFC Standard Life Insurance

Anta Sports (2020 HK)

Lotte Hi-Mart ( KS)

Daphne (210 HK) Hold (maintained) Target price: HK$1.07. Takeaways from company visit. Equity Research Consumer Discretionary.

China Banking Sector

Industry Note. Appealing Valuation After Correction; Upgrade CITICS/GFS to BUY. January 26, China Securities Sector

2H17 Securities Sector Outlook

Transcription:

EARNINGS REVIEW Neutral In line with expectation: Some good progress but still early What surprised us NCI 1H16 results were mostly in line with expectations. New business value was Rmb4bn, +18% yoy vs. GSe of 19%. It s the slowest vs. peers 43%/50%/56%/61%/57% for Ping An/China Life/CPIC/Taiping/PICC Life, but we note some positive progress in NCI's restructuring. New business margin improved by 2.6pts to 11.3%, indicating some positive product mix improvements, as health insurance now accounts for 15% of FYP, from 9.1% in 1H15. However, first-year premium (FYP) declined 9% yoy, as FYP from bancassurance/traditional products declined 21%/27% yoy. Agent activity rate declined 1.3pt yoy while agent headcount declined 6.5% ytd, vs. 32%/20%/21% increase for China Life/Ping An/CPIC, but the number of qualified agents did improve 38% yoy vs. 26% yoy increase in total headcount. Shareholders equity and embedded value were Rmb57.7bn/Rmb109.7bn, flat/+6% ytd and 2%/4% ahead of GSe, mainly on better investment results. Total investment yield was 5.0% vs. GSe of 3.0%. NCI reduced its equity investments and term deposits, and significantly increased allocation to non-standard assets, especially bank wealth management products, now 31%/11% of total investment assets. These investments were used to manage NCI s cash flow need from surrender/maturity. Surrender rate declined 2.7pts to 4.5%. NCI s solvency ratio was 282%, stable vs. FY15 (281%). Net profit was Rmb3.3bn, -51% yoy and in line with profit warning on July 22 nd. NCI booked a Rmb1.6bn increase in reserves due to lower bond yields. What to do with the stock We think NCI's restructuring is still in early stage as the company works to strike a balance between volume and margin. We maintain our estimates, Neutral/Sell on NCI H/A, and 12m P/EV-based TPs of HK$34.5/Rmb32.1. Risks: (+) significant improvement in agency quality and new business margin, A- share rally; (-) A-share decline, worsening in agency product mix and margin. NCI 1H16 results snapshot NBV yoy growth 18.1% EV ytd growth 6.2% NPAT yoy growth -50.6% Source: Company data. INVESTMENT LIST MEMBERSHIP Neutral Investment Profile Low Growth Returns * Multiple Volatility Equity Research Percentile 20th 40th 60th 80th 100th Asia Pacific Insurance Peer Group Average High Growth Returns * Multiple Volatility * Returns = Return on Capital For a complete description of the investment profile measures please refer to the disclosure section of this document. Key data Current Price (HK$) 31.70 12 month price target (HK$) 34.50 601336.SS Price (Rmb) 43.13 601336.SS 12 month price target (Rmb) 32.10 Market cap (HK$ mn / US$ mn) 98,904.0 / 12,752.3 Foreign ownership (%) -- 12/15 12/16E 12/17E 12/18E EPS (Rmb) 2.76 2.28 2.42 2.81 EPS growth (%) 34.3 (17.5) 6.1 16.5 601336.SS EPS (Rmb) 2.76 2.28 2.42 2.81 601336.SS EPS growth (% 34.3 (17.5) 6.1 16.5 P/E (X) 11.7 12.0 11.3 9.7 601336.SS P/E (X) 18.2 19.0 17.9 15.3 Dividend yield (%) 0.9 0.8 0.9 1.0 ROE (%) 16.2 12.0 11.6 11.9 Price performance chart 38 36 34 32 30 28 26 24 22 Aug-15 Dec-15 Mar-16 Jun-16 New China Life Insurance (H) (L) Hang Seng China Ent. Index (R) 11,500 11,000 10,500 10,000 9,500 9,000 8,500 8,000 7,500 Share price performance (%) 3 month 6 month 12 month Absolute 21.9 40.9 4.1 Rel. to Hang Seng China Ent. Index 9.6 16.2 5.8 Source: Company data, Goldman Sachs Research estimates, FactSet. Price as of 8/30/2016 close. Coverage View: Neutral Mancy Sun Goldman Sachs does and seeks to do business with companies +852-2978-6072 mancy.sun@gs.com Goldman Sachs (Asia) L.L.C. Thomas Wang +852-2978-1697 thomas.wang@gs.com Goldman Sachs (Asia) L.L.C. Nan Li, CFA +86(10)6627-3021 nan.li@ghsl.cn Beijing Gao Hua Securities Company Limited 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. For Reg AC certification and other important disclosures, see the Disclosure Appendix, or go to www.gs.com/research/hedge.html. Analysts employed by non- US affiliates are not registered/qualified as research analysts with FINRA in the U.S. The Goldman Sachs Group, Inc. Global Investment Research

New China Life Insurance (H): Summary Financials Profit model (Rmb mn) 12/15 12/16E 12/17E 12/18E Balance sheet (Rmb mn) 12/15 12/16E 12/17E 12/18E Net premiums earned (NEP) 111,994.0 111,787.6 119,696.6 132,367.6 Total investment assets 490,479.0 501,611.4 538,675.8 576,921.7 Risk: Benefits and claims (78,864.0) (73,837.9) (85,712.2) (91,434.9) Premiums receivable 1,525.0 0.0 0.0 0.0 Increase in life reserves (39,855.0) (33,975.8) (37,600.2) (41,536.0) Deferred policy acquistion costs 0.0 0.0 0.0 0.0 Net commissions expensed (10,679.0) (8,233.7) (8,816.4) (9,751.7) Fixed assets 6,827.0 0.0 0.0 0.0 SGA -- -- -- -- Separate account 0.0 0.0 0.0 0.0 Underwriting profit (33,459.0) (18,111.7) (27,465.3) (27,119.2) Others 161,729.0 207,954.4 223,680.3 242,322.2 Investment income 45,069.0 27,021.3 36,752.8 37,714.3 Total assets 660,560.0 709,565.8 762,356.1 819,243.9 Other income 172.0 (249.9) (95.6) 110.0 Unearned premium reserves 0.0 0.0 0.0 0.0 Pretax profit 11,782.0 8,659.7 9,192.0 10,705.1 Policyholders' reserves 524,441.0 554,223.7 592,241.1 634,282.0 Tax and minority interest 3,181.0 1,560.8 1,656.6 1,929.0 Separate account -- -- -- -- Net profit 8,601.0 7,098.9 7,535.3 8,776.1 Other liabilities -- -- -- -- Total liabilities 602,719.0 648,664.4 693,265.5 740,670.2 Factors driving earnings growth (%) 12/15 12/16E 12/17E 12/18E Total equity 57,841.0 60,901.4 69,090.6 78,573.7 Net premiums earned growth 1.8 (0.2) 7.1 10.6 Investment income growth 41.8 (40.0) 36.0 2.6 DuPont analysis (% of avg assets) 12/15 12/16E 12/17E 12/18E Investment asset growth 13.1 2.3 7.4 7.1 ROAE 16.2 12.0 11.6 11.9 Pretax growth 51.4 (26.5) 6.1 16.5 x Leverage (X) 8.1 8.7 8.8 9.3 Net profit growth 34.3 (17.5) 6.1 16.5 ROAA 1.3 1.0 1.0 1.1 Net earned premiums 17.2 16.3 16.3 16.7 Operating ratio for group (%) 12/15 12/16E 12/17E 12/18E Policyholder risk + inv benefit (12.1) (10.8) (11.6) (11.6) Risk + inv benefits/nep (70.4) (66.1) (71.6) (69.1) Increase in life reserves (6.8) (4.3) (5.2) (5.3) SG&A + net commission exp./nep (9.5) (7.4) (7.4) (7.4) Amortization of DAC NM NM NM NM Underwriting profit/nep (29.9) (16.2) (22.9) (20.5) SGA NM NM NM NM Investment yield (ex cash yield) 9.8 5.4 7.1 6.8 Underwriting profit (5.1) (2.6) (3.7) (3.4) Pretax margin 10.5 7.7 7.7 8.1 Investment income 6.9 3.9 5.0 4.8 Tax rate 27.0 18.0 18.0 18.0 Other income 0.0 0.0 0.0 0.0 Pretax profit 1.8 1.3 1.2 1.4 Operating ratios p&c (%) 12/15 12/16E 12/17E 12/18E Tax 0.5 0.2 0.2 0.2 Net reserves/claims paid -- -- -- -- Net profit 1.3 1.0 1.0 1.1 Net reserves/earned premiums -- -- -- -- Expense ratio -- -- -- -- Valuation 12/15 12/16E 12/17E 12/18E Loss ratio -- -- -- -- P/E basic (X) 11.7 12.0 11.3 9.7 Combined ratio -- -- -- -- P/B (X) 1.7 1.4 1.2 1.1 P/EV (X) 1.0 0.8 0.7 0.6 Operating ratios life (%) 12/15 12/16E 12/17E 12/18E EPS, basic (Rmb) 2.76 2.28 2.42 2.81 Expense ratio 91.7 92.4 92.8 92.3 BVPS (Rmb) 18.54 19.52 22.14 25.18 Pretax margins 10.5 7.7 7.7 8.1 EVPS (Rmb) 33.10 35.99 41.74 48.24 Fixed assets/total assets 1.0 0.0 0.0 0.0 DPS (Rmb) 0.28 0.23 0.24 0.28 Dividend yield (%) 0.9 0.8 0.9 1.0 Dividend payout (%) 10.1 10.0 10.0 10.0 Note: Last actual year may include reported and estimated data. Source: Company data, Goldman Sachs Research estimates. Analyst Contributors Mancy Sun mancy.sun@gs.com Thomas Wang thomas.wang@gs.com Nan Li, CFA nan.li@ghsl.cn Goldman Sachs Global Investment Research 2

Exhibit 1: NCI 1H16 NBV grew 18% yoy vs. GSe +19%; EV was +6% ytd vs. GSe +2%; NPAT was -51% yoy NCI 1H16 results review Half year Full year Actual GSe Actual Growth Growth (Rmb mn) 1H15 2H15 1H16 1H16E vs. GSe Hoh Yoy 2015 2016E Yoy Profit model Gross written premiums and policy fees 72,738 39,256 71,081 70,926 0.2% 81% -2% 111,994 111,788 0% Net earned premiums 72,254 39,101 70,348 70,524-0.3% 80% -3% 111,355 111,159 0% Benefits and claims 52,281 26,583 46,604 37,685 23.7% 75% -11% 78,864 73,838-6% Change of insurance contract liability 28,789 11,066 21,162 25,036-15.5% 91% -26% 39,855 33,976-15% Investment benefits 706 625 530 499 6.3% -15% -25% 1,331 1,009-24% Acquisition cost 5,170 5,509 7,421 4,965 49.5% 35% 44% 10,679 8,234-23% G&A expenses 5,750 6,905 6,319 5,390 17.2% -8% 10% 12,655 10,498-17% Underwriting profit (20,442) (11,587) (11,688) (3,051) 283.1% 1% -43% (32,029) (16,396) -49% Investment income 31,226 13,843 16,255 9,679 67.9% 17% -48% 45,069 27,021-40% Other income and expenses (1,941) 683 (335) (2,505) -86.6% -149% -83% (1,258) (1,966) 56% Pretax profit 8,843 2,939 4,232 4,123 2.6% 44% -52% 11,782 8,660-27% Tax (2,090) (1,090) (898) (742) 21.0% -18% -57% (3,180) (1,559) -51% Net profit 6,752 1,849 3,333 3,380-1.4% 80% -51% 8,601 7,099-17% EPS (Rmb) 2.16 0.59 1.07 1.08-1.4% 80% -51% 2.76 2.28-17% DPS (Rmb) 0.00 0.28 0.00 0.00 NM -100% NM 0.28 0.23-19% Total assets 659,840 660,560 686,039 694,158-1.2% 4% 4% 660,560 709,566 7% Shareholders' equity 56,929 57,835 57,711 56,524 2.1% 0% 1% 57,835 60,891 5% Key ratios Absolute Operating expenses / NEP 15.1% 31.7% 19.5% 14.7% 4.8% -12.2% 4.4% 21.0% 16.9% -4.10% Total benefit payouts / NEP 115.6% 103.4% 89.4% 67.2% 22.2% -14.0% -26.2% 111.3% 90.7% -20.56% Increase in insurance contract liability/nep 39.8% 28.3% 30.1% 35.5% -5.4% 1.8% -9.8% 35.8% 30.6% -5.23% Underwriting profit / NEP -28.3% -29.6% -16.6% -4.3% -12.3% 13.0% 11.7% -28.8% -14.7% 14.01% Effective tax rate -23.6% -37.1% -21.2% -18.0% -3.2% 15.9% 2.4% -27.0% -18.0% 8.99% ROA 2.07% 0.56% 0.99% 1.00% 0.0% 0.4% -1.1% 1.32% 1.04% -0.28% ROE 25.7% 6.4% 11.5% 11.8% -0.3% 5.1% -14.1% 16.2% 12.0% -4.24% EV and NBV Embedded value 99,247 103,279 109,684 105,658 3.8% 6% 11% 103,279 112,283 9% New business value 3,428 3,171 4,049 4,064-0.4% 28% 18% 6,621 7,763 17% New business margin - FYP 8.7% 24.3% 11.3% 10.8% 0.5% -53% 3% 12.6% 15.0% 2% New business margin - APE 27.8% 39.6% 25.6% 28.5% -2.9% -35% -2% 32.6% 33.3% 1% FYP & APE Individual life 7,131 5,046 9,065 9,343-3.0% 80% 27% 12,541 15,074 20% Regular 5,547 4,014 7,624 7,662-0.5% 90% 37% 9,908 12,278 24% Single 1,584 1,032 1,441 1,681-14.3% 40% -9% 2,633 2,796 6% Bancassurance 29,154 6,138 22,915 24,775-7.5% 273% -21% 34,928 30,945-11% Regular 1,989 2,262 3,389 1,970 72.0% 50% 70% 3,904 4,459 14% Single 27,165 3,876 19,526 22,804-14.4% 404% -28% 31,024 26,487-15% Service and business development channel 2,211 1,408 2,848 2,521 13.0% 102% 29% 3,619 4,199 16% Regular 1,773 1,175 2,572 2,039 26.1% 119% 45% 2,948 3,449 17% Single 438 233 276 482-42.7% 18% -37% 671 750 12% Group insurance 858 443 860 918-6.3% 94% 0% 1,301 1,392 7% Total regular 9,309 7,451 13,585 11,672 16.4% 82% 46% 16,760 20,186 20% Total single 30,045 5,584 22,103 25,885-14.6% 296% -26% 35,629 31,424-12% FYP 39,354 13,035 35,688 37,557-5.0% 174% -9% 52,389 51,610-1% Traditional Life 33,325 NA 24,295 NA NA NM -27% 40,914 NA NM Participating 1,871 NA 5,322 NA NA NM 184% 2,670 NA NM Universal Life - NA - NA NA NM NM - NA NM Investment-linked - NA - NA NA NM NM - NA NM Health 3,599 NA 5,361 NA NA NM 49% 7,722 NA NM Accident 535 NA 685 NA NA NM 28% 1,032 NA NM APE 12,314 8,009 15,795 14,260 10.8% 97% 28% 20,323 23,328 15% Investment income Net investment income 14,890 15,306 16,062 14,769 8.8% 5% 8% 30,196 30,235 0% Cash and deposits 4,329 3,700 3,136 3,779-17.0% -15% -28% 8,029 7,822-3% Bonds 9,521 8,771 10,080 9,555 5.5% 15% 6% 18,292 18,572 2% Equities 1,015 1,815 2,839 1,273 123.1% 56% 180% 2,830 2,680-5% Others 25 1,020 7 162-95.7% -99% -72% 1,045 1,160 11% Unrealized and realized gains 16,336 (929) 193 (5,090) -103.8% -121% -99% 15,407 (3,213) -121% Bonds - - - - NM NM NM - - NM Equities 16,336 (929) 193 (5,090) -103.8% -121% -99% 15,407 (3,213) -121% Others - - - - NM NM NM - - NM Total investment income 31,226 14,377 16,255 9,679 67.9% 13% -48% 45,603 27,021-41% Investment yield Absolute Net yield on cash and deposits 5.01% 4.85% 5.02% 4.81% 0.2% 0.2% 0.0% 4.97% 4.94% 0.0% Net yield on bonds 5.66% 5.19% 5.21% 5.36% -0.1% 0.0% -0.4% 5.27% 5.15% -0.1% Dividend yield on equities 2.37% 3.27% 5.41% 2.50% 2.9% 2.1% 3.0% 3.31% 2.61% -0.7% Gains on bonds - - - - - - - - - - Gains on equities 38.11% -1.68% 0.37% -10.00% 10.4% 2.0% -37.7% 18.01% -3.13% -21.1% Net investment yield 4.78% 4.85% 4.95% 4.56% 0.4% 0.1% 0.2% 4.84% 4.62% -0.2% Overall investment yield 10.02% 4.55% 5.01% 2.99% 2.0% 0.5% -5.0% 7.31% 4.13% -3.2% Investment assets Cash and deposits 163,668 141,583 108,228 172,553-37.3% -24% -34% 141,583 175,327 24% Bonds 327,523 348,281 425,434 365,016 16.6% 22% 30% 348,281 372,316 7% Equities 111,049 110,696 99,220 92,913 6.8% -10% -11% 110,696 94,771-14% Others 29,262 31,502 32,624 33,183-1.7% 4% 11% 31,502 34,524 10% Total investment assets 631,502 632,062 665,506 663,665 0.3% 5% 5% 632,062 676,938 7% Investment asset breakdown Absolute Cash and deposits 25.9% 22.4% 16.3% 26.0% -9.7% -6.1% -9.7% 22.4% 25.9% 3.5% Bonds 51.9% 55.1% 63.9% 55.0% 8.9% 8.8% 12.1% 55.1% 55.0% -0.1% Equities 17.6% 17.5% 14.9% 14.0% 0.9% -2.6% -2.7% 17.5% 14.0% -3.5% Others 4.6% 5.0% 4.9% 5.0% -0.1% -0.1% 0.3% 5.0% 5.1% 0.1% Solvency ratio Actual capital NA 164,680 178,055 NA NM 8% NM 164,680 NA NM Minimum capital NA 58,613 63,179 NA NM 8% NM 58,613 NA NM Solvency ratio NA 281% 282% NA NM 0% NM 281% NA NM Source: Company data, Goldman Sachs Global Investment Research. Goldman Sachs Global Investment Research 3

Disclosure Appendix Reg AC We, Mancy Sun and Thomas Wang, hereby certify that all of the views expressed in this report accurately reflect our personal views about the subject company or companies and its or their securities. We also certify that no part of our compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in this report. Unless otherwise stated, the individuals listed on the cover page of this report are analysts in Goldman Sachs' Global Investment Research division. Investment Profile The Goldman Sachs Investment Profile provides investment context for a security by comparing key attributes of that security to its peer group and market. The four key attributes depicted are: growth, returns, multiple and volatility. Growth, returns and multiple are indexed based on composites of several methodologies to determine the stocks percentile ranking within the region's coverage universe. The precise calculation of each metric may vary depending on the fiscal year, industry and region but the standard approach is as follows: Growth is a composite of next year's estimate over current year's estimate, e.g. EPS, EBITDA, Revenue. Return is a year one prospective aggregate of various return on capital measures, e.g. CROCI, ROACE, and ROE. Multiple is a composite of one-year forward valuation ratios, e.g. P/E, dividend yield, EV/FCF, EV/EBITDA, EV/DACF, Price/Book. Volatility is measured as trailing twelve-month volatility adjusted for dividends. Quantum Quantum is Goldman Sachs' proprietary database providing access to detailed financial statement histories, forecasts and ratios. It can be used for in-depth analysis of a single company, or to make comparisons between companies in different sectors and markets. GS SUSTAIN GS SUSTAIN is a global investment strategy aimed at long-term, long-only performance with a low turnover of ideas. The GS SUSTAIN focus list includes leaders our analysis shows to be well positioned to deliver long term outperformance through sustained competitive advantage and superior returns on capital relative to their global industry peers. Leaders are identified based on quantifiable analysis of three aspects of corporate performance: cash return on cash invested, industry positioning and management quality (the effectiveness of companies' management of the environmental, social and governance issues facing their industry). Disclosures Coverage group(s) of stocks by primary analyst(s) Mancy Sun: Asia Pacific Financials, China Financials. Nan Li, CFA: China Brokers, China Financials. Asia Pacific Financials: AIA Group, AMMB Holdings, Axis Bank, Bajaj Finance, Bangkok Bank, Bank Central Asia, Bank Danamon, Bank Mandiri, Bank Negara Indonesia, Bank of Baroda, Bank of East Asia, Bank Rakyat Indonesia, Bank Tabungan Negara, BDO Unibank, BNK Financial Group, BOC Hong Kong (Holdings), Cathay Financial Holding, Chailease Holdings, Chang Hwa Commercial Bank, China Development Financial, CIMB Group Holdings, CTBC Financial Holdings, Dah Sing Banking Group, Dah Sing Financial Holdings, DBS Group Holdings, DGB Financial Group, E.Sun Financial Holding, First Financial Holdings, Fubon Financial Holdings, Hana Financial Group, Hang Seng Bank, HDFC Bank, Hong Leong Bank, Housing Development Finance Corp., HSBC Holdings, ICICI Bank, IDFC Bank Ltd., IndusInd Bank, Industrial Bank of Korea, Kasikornbank, KB Financial Group, Kotak Mahindra Bank, Krung Thai Bank, LIC Housing Finance, Mahindra & Mahindra Financial Svcs, Malayan Banking Bhd, Mega Financial Holdings, Metropolitan Bank and Trust Co, Oversea-Chinese Banking Corp., Public Bank Bhd, Punjab National Bank, Shin Kong Financial Holdings, Shinhan Financial Group, Shriram Transport Finance, Siam Commercial Bank, SinoPac Holdings, Standard Chartered Bank, State Bank of India, Taishin Financial Holdings, TMB Bank Public Co., United Overseas Bank, Woori Bank, Yes Bank, Yuanta FHC. China Brokers: China Galaxy Securities, China International Capital Corp., China Merchants Securities, CITIC Securities (A), CITIC Securities (H), Everbright Securities, GF Securities Co.(A), GF Securities Co.(H), Haitong Securities (A), Haitong Securities (H), Huatai Securities (A), Huatai Securities (H). China Financials: Agricultural Bank of China (A), Agricultural Bank of China (H), Bank of Beijing, Bank of China (A), Bank of China (H), Bank of Chongqing, Bank of Communications (A), Bank of Communications (H), Bank of Nanjing, Bank of Ningbo, Bank of Qingdao Co., China Cinda Asset Management Co., China CITIC Bank (A), China CITIC Bank (H), China Construction Bank (A), China Construction Bank (H), China Everbright Bank, China Huarong Asset Management Co., China Life Insurance Co. (A), China Life Insurance Co. (H), China Merchants Bank (A), China Merchants Bank (H), China Minsheng Banking (A), China Minsheng Banking (H), China Pacific Insurance (A), China Pacific Insurance (H), China Taiping Insurance Holdings, China Zheshang Bank Co., Chongqing Rural Commercial Bank, Far East Horizon, Hua Xia Bank, ICBC (A), ICBC (H), Industrial Bank, New China Life Insurance (A), New China Life Insurance (H), Orient Securities Co., PICC Group, PICC Property and Casualty, Ping An Bank Co., Ping An Insurance Group (A), Ping An Insurance Group (H), Shanghai Pudong Development Bank, Universal Medical. Company-specific regulatory disclosures The following disclosures relate to relationships between The Goldman Sachs Group, Inc. (with its affiliates, "Goldman Sachs") and companies covered by the Global Investment Research Division of Goldman Sachs and referred to in this research. Goldman Sachs beneficially owned 1% or more of common equity (excluding positions managed by affiliates and business units not required to be aggregated under US securities law) as of the month end preceding this report: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Goldman Sachs expects to receive or intends to seek compensation for investment banking services in the next 3 months: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Goldman Sachs had an investment banking services client relationship during the past 12 months with: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Goldman Sachs had a non-investment banking securities-related services client relationship during the past 12 months with: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Goldman Sachs had a non-securities services client relationship during the past 12 months with: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Goldman Sachs Global Investment Research 4

Goldman Sachs makes a market in the securities or derivatives thereof: New China Life Insurance (A) (Rmb43.13) and New China Life Insurance (H) (HK$31.70) Distribution of ratings/investment banking relationships Goldman Sachs Investment Research global Equity coverage universe Rating Distribution Investment Banking Relationships Buy Hold Sell Buy Hold Sell Global 31% 54% 15% 66% 60% 50% As of July 1, 2016, Goldman Sachs Global Investment Research had investment ratings on 2,963 equity securities. Goldman Sachs assigns stocks as Buys and Sells on various regional Investment Lists; stocks not so assigned are deemed Neutral. Such assignments equate to Buy, Hold and Sell for the purposes of the above disclosure required by the FINRA Rules. See 'Ratings, Coverage groups and views and related definitions' below. The Investment Banking Relationships chart reflects the percentage of subject companies within each rating category for whom Goldman Sachs has provided investment banking services within the previous twelve months. Price target and rating history chart(s) Stock Price Currency : Hong Kong Dollar New China Life Insurance (A) (601336.SS) Stock Price Currency : Chinese Renminbi Stock Price Goldman Sachs rating and stock price target history 70 16,000 65 60.27 15,000 60 14,000 55 29.97 41.08 13,000 50 28.6 12,000 45 34.5 11,000 40 10,000 35 9,000 30 8,000 25 51.25 7,000 20 6,000 Feb 15 B N A S O N D J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J 2013 2014 2015 2016 Source: Goldman Sachs Investment Research for ratings and price targets; FactSet closing prices as of 6/30/2016. Rating Covered by Mancy Sun Price target Index Price Stock Price Goldman Sachs rating and stock price target history 80 47.74 70 37.13 60 32.1 50 40 24.27 30 23.17 20 56.14 10 0 May 14 N S A S O N D J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J 2013 2014 2015 2016 Source: Goldman Sachs Investment Research for ratings and price targets; FactSet closing prices as of 6/30/2016. Rating Covered by Mancy Sun Price target 6,000 5,500 5,000 4,500 4,000 3,500 3,000 2,500 2,000 Index Price Price target at removal Not covered by current analyst Price target at removal Not covered by current analyst Hang Seng China Ent. Index Shanghai - Shenzhen 300 The price targets show n should be considered in the context of all prior published Goldman Sachs research, which may or may not have included price targets, as well as developments relating to the company, its industry and financial markets. The price targets show n should be considered in the context of all prior published Goldman Sachs research, which may or may not have included price targets, as well as developments relating to the company, its industry and financial markets. Regulatory disclosures Disclosures required by United States laws and regulations See company-specific regulatory disclosures above for any of the following disclosures required as to companies referred to in this report: manager or co-manager in a pending transaction; 1% or other ownership; compensation for certain services; types of client relationships; managed/comanaged public offerings in prior periods; directorships; for equity securities, market making and/or specialist role. Goldman Sachs trades or may trade as a principal in debt securities (or in related derivatives) of issuers discussed in this report. The following are additional required disclosures: Ownership and material conflicts of interest: Goldman Sachs policy prohibits its analysts, professionals reporting to analysts and members of their households from owning securities of any company in the analyst's area of coverage. Analyst compensation: Analysts are paid in part based on the profitability of Goldman Sachs, which includes investment banking revenues. Analyst as officer or director: Goldman Sachs policy prohibits its analysts, persons reporting to analysts or members of their households from serving as an officer, director, advisory board member or employee of any company in the analyst's area of coverage. Non-U.S. Analysts: Non-U.S. analysts may not be associated persons of Goldman, Sachs & Co. and therefore may not be subject to FINRA Rule 2241 or FINRA Rule 2242 restrictions on communications with subject company, public appearances and trading securities held by the analysts. Distribution of ratings: See the distribution of ratings disclosure above. Price chart: See the price chart, with changes of ratings and price targets in prior periods, above, or, if electronic format or if with respect to multiple companies which are the subject of this report, on the Goldman Sachs website at http://www.gs.com/research/hedge.html. Additional disclosures required under the laws and regulations of jurisdictions other than the United States The following disclosures are those required by the jurisdiction indicated, except to the extent already made above pursuant to United States laws and regulations. Australia: Goldman Sachs Australia Pty Ltd and its affiliates are not authorised deposit-taking institutions (as that term is defined in the Banking Act 1959 (Cth)) in Australia and do not provide banking services, nor carry on a banking business, in Australia. This research, and any access to it, is intended only for "wholesale clients" within the meaning of the Australian Corporations Act, unless otherwise agreed by Goldman Sachs. In producing research reports, members of the Global Investment Research Division of Goldman Sachs Australia may attend site visits and other meetings hosted by the issuers the subject of its research reports. In some instances the costs of such site visits or meetings may be met in part or in whole by the issuers concerned if Goldman Sachs Australia considers it is appropriate and reasonable in the specific circumstances relating to the site visit or meeting. Brazil: Disclosure information in relation to CVM Instruction 483 is available at http://www.gs.com/worldwide/brazil/area/gir/index.html. Where applicable, the Brazil-registered analyst primarily responsible for the content of this research report, as defined in Article 16 of CVM Instruction 483, is the first author named at the beginning of this report, unless indicated otherwise at the end of the text. Canada: Goldman Sachs Canada Inc. is an affiliate of The Goldman Sachs Group Inc. and therefore is included in the company specific disclosures relating to Goldman Sachs (as defined above). Goldman Sachs Canada Inc. has approved of, and agreed to take responsibility for, this research report in Canada if and to the extent that Goldman Sachs Canada Inc. disseminates this research report to its clients. Hong Kong: Further information on the securities of covered companies referred to in this research may be obtained on request from Goldman Sachs (Asia) L.L.C. India: Further information on the subject company or companies referred to in this research may be obtained from Goldman Sachs (India) Securities Private Limited, Research Analyst - SEBI Registration Number INH000001493, 951-A, Rational House, Appasaheb Marathe Marg, Prabhadevi, Mumbai 400 025, India, Corporate Identity Number U74140MH2006FTC160634, Phone +91 22 6616 9000, Fax +91 22 6616 9001. Goldman Sachs may beneficially own 1% or more of the securities (as such term is defined in clause 2 (h) the Indian Securities Contracts (Regulation) Act, 1956) of the subject company or companies referred to in this research report. Japan: See below. Korea: Further information on the subject company or companies referred to in this research may be obtained from Goldman Sachs (Asia) L.L.C., Seoul Branch. New Zealand: Goldman Goldman Sachs Global Investment Research 5

Sachs New Zealand Limited and its affiliates are neither "registered banks" nor "deposit takers" (as defined in the Reserve Bank of New Zealand Act 1989) in New Zealand. This research, and any access to it, is intended for "wholesale clients" (as defined in the Financial Advisers Act 2008) unless otherwise agreed by Goldman Sachs. Russia: Research reports distributed in the Russian Federation are not advertising as defined in the Russian legislation, but are information and analysis not having product promotion as their main purpose and do not provide appraisal within the meaning of the Russian legislation on appraisal activity. Singapore: Further information on the covered companies referred to in this research may be obtained from Goldman Sachs (Singapore) Pte. (Company Number: 198602165W). Taiwan: This material is for reference only and must not be reprinted without permission. Investors should carefully consider their own investment risk. Investment results are the responsibility of the individual investor. United Kingdom: Persons who would be categorized as retail clients in the United Kingdom, as such term is defined in the rules of the Financial Conduct Authority, should read this research in conjunction with prior Goldman Sachs research on the covered companies referred to herein and should refer to the risk warnings that have been sent to them by Goldman Sachs International. A copy of these risks warnings, and a glossary of certain financial terms used in this report, are available from Goldman Sachs International on request. European Union: Disclosure information in relation to Article 4 (1) (d) and Article 6 (2) of the European Commission Directive 2003/125/EC is available at http://www.gs.com/disclosures/europeanpolicy.html which states the European Policy for Managing Conflicts of Interest in Connection with Investment Research. Japan: Goldman Sachs Japan Co., Ltd. is a Financial Instrument Dealer registered with the Kanto Financial Bureau under registration number Kinsho 69, and a member of Japan Securities Dealers Association, Financial Futures Association of Japan and Type II Financial Instruments Firms Association. Sales and purchase of equities are subject to commission pre-determined with clients plus consumption tax. See company-specific disclosures as to any applicable disclosures required by Japanese stock exchanges, the Japanese Securities Dealers Association or the Japanese Securities Finance Company. Ratings, coverage groups and views and related definitions Buy (B), Neutral (N), Sell (S) -Analysts recommend stocks as Buys or Sells for inclusion on various regional Investment Lists. Being assigned a Buy or Sell on an Investment List is determined by a stock's return potential relative to its coverage group as described below. Any stock not assigned as a Buy or a Sell on an Investment List is deemed Neutral. Each regional Investment Review Committee manages various regional Investment Lists to a global guideline of 25%-35% of stocks as Buy and 10%-15% of stocks as Sell; however, the distribution of Buys and Sells in any particular coverage group may vary as determined by the regional Investment Review Committee. Regional Conviction Buy and Sell lists represent investment recommendations focused on either the size of the potential return or the likelihood of the realization of the return. Return potential represents the price differential between the current share price and the price target expected during the time horizon associated with the price target. Price targets are required for all covered stocks. The return potential, price target and associated time horizon are stated in each report adding or reiterating an Investment List membership. Coverage groups and views: A list of all stocks in each coverage group is available by primary analyst, stock and coverage group at http://www.gs.com/research/hedge.html. The analyst assigns one of the following coverage views which represents the analyst's investment outlook on the coverage group relative to the group's historical fundamentals and/or valuation. Attractive (A). The investment outlook over the following 12 months is favorable relative to the coverage group's historical fundamentals and/or valuation. Neutral (N). The investment outlook over the following 12 months is neutral relative to the coverage group's historical fundamentals and/or valuation. Cautious (C). The investment outlook over the following 12 months is unfavorable relative to the coverage group's historical fundamentals and/or valuation. Not Rated (NR). The investment rating and target price have been removed pursuant to Goldman Sachs policy when Goldman Sachs is acting in an advisory capacity in a merger or strategic transaction involving this company and in certain other circumstances. Rating Suspended (RS). Goldman Sachs Research has suspended the investment rating and price target for this stock, because there is not a sufficient fundamental basis for determining, or there are legal, regulatory or policy constraints around publishing, an investment rating or target. The previous investment rating and price target, if any, are no longer in effect for this stock and should not be relied upon. Coverage Suspended (CS). Goldman Sachs has suspended coverage of this company. Not Covered (NC). Goldman Sachs does not cover this company. Not Available or Not Applicable (NA). The information is not available for display or is not applicable. Not Meaningful (NM). The information is not meaningful and is therefore excluded. Global product; distributing entities The Global Investment Research Division of Goldman Sachs produces and distributes research products for clients of Goldman Sachs on a global basis. Analysts based in Goldman Sachs offices around the world produce equity research on industries and companies, and research on macroeconomics, currencies, commodities and portfolio strategy. This research is disseminated in Australia by Goldman Sachs Australia Pty Ltd (ABN 21 006 797 897); in Brazil by Goldman Sachs do Brasil Corretora de Títulos e Valores Mobiliários S.A.; in Canada by either Goldman Sachs Canada Inc. or Goldman, Sachs & Co.; in Hong Kong by Goldman Sachs (Asia) L.L.C.; in India by Goldman Sachs (India) Securities Private Ltd.; in Japan by Goldman Sachs Japan Co., Ltd.; in the Republic of Korea by Goldman Sachs (Asia) L.L.C., Seoul Branch; in New Zealand by Goldman Sachs New Zealand Limited; in Russia by OOO Goldman Sachs; in Singapore by Goldman Sachs (Singapore) Pte. (Company Number: 198602165W); and in the United States of America by Goldman, Sachs & Co. Goldman Sachs International has approved this research in connection with its distribution in the United Kingdom and European Union. European Union: Goldman Sachs International authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority, has approved this research in connection with its distribution in the European Union and United Kingdom; Goldman Sachs AG and Goldman Sachs International Zweigniederlassung Frankfurt, regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht, may also distribute research in Germany. General disclosures This research is for our clients only. Other than disclosures relating to Goldman Sachs, this research is based on current public information that we consider reliable, but we do not represent it is accurate or complete, and it should not be relied on as such. The information, opinions, estimates and forecasts contained herein are as of the date hereof and are subject to change without prior notification. We seek to update our research as appropriate, but various regulations may prevent us from doing so. Other than certain industry reports published on a periodic basis, the large majority of reports are published at irregular intervals as appropriate in the analyst's judgment. Goldman Sachs conducts a global full-service, integrated investment banking, investment management, and brokerage business. We have investment banking and other business relationships with a substantial percentage of the companies covered by our Global Investment Research Division. Goldman, Sachs & Co., the United States broker dealer, is a member of SIPC (http://www.sipc.org). Our salespeople, traders, and other professionals may provide oral or written market commentary or trading strategies to our clients and principal trading desks that reflect opinions that are contrary to the opinions expressed in this research. Our asset management area, principal trading desks and investing businesses may make investment decisions that are inconsistent with the recommendations or views expressed in this research. Goldman Sachs Global Investment Research 6

The analysts named in this report may have from time to time discussed with our clients, including Goldman Sachs salespersons and traders, or may discuss in this report, trading strategies that reference catalysts or events that may have a near-term impact on the market price of the equity securities discussed in this report, which impact may be directionally counter to the analyst's published price target expectations for such stocks. Any such trading strategies are distinct from and do not affect the analyst's fundamental equity rating for such stocks, which rating reflects a stock's return potential relative to its coverage group as described herein. We and our affiliates, officers, directors, and employees, excluding equity and credit analysts, will from time to time have long or short positions in, act as principal in, and buy or sell, the securities or derivatives, if any, referred to in this research. The views attributed to third party presenters at Goldman Sachs arranged conferences, including individuals from other parts of Goldman Sachs, do not necessarily reflect those of Global Investment Research and are not an official view of Goldman Sachs. Any third party referenced herein, including any salespeople, traders and other professionals or members of their household, may have positions in the products mentioned that are inconsistent with the views expressed by analysts named in this report. This research is not an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual clients. Clients should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. The price and value of investments referred to in this research and the income from them may fluctuate. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. Certain transactions, including those involving futures, options, and other derivatives, give rise to substantial risk and are not suitable for all investors. Investors should review current options disclosure documents which are available from Goldman Sachs sales representatives or at http://www.theocc.com/about/publications/character-risks.jsp. Transaction costs may be significant in option strategies calling for multiple purchase and sales of options such as spreads. Supporting documentation will be supplied upon request. All research reports are disseminated and available to all clients simultaneously through electronic publication to our internal client websites. Not all research content is redistributed to our clients or available to third-party aggregators, nor is Goldman Sachs responsible for the redistribution of our research by third party aggregators. For research, models or other data available on a particular security, please contact your sales representative or go to http://360.gs.com. Disclosure information is also available at http://www.gs.com/research/hedge.html or from Research Compliance, 200 West Street, New York, NY 10282. 2016 Goldman Sachs. No part of this material may be (i) copied, photocopied or duplicated in any form by any means or (ii) redistributed without the prior written consent of The Goldman Sachs Group, Inc. Goldman Sachs Global Investment Research 7