Singapore Company Guide Version 7 Bloomberg: AIT SP Reuters: AINT.SI Refer to important disclosures at the end of this report DBS Group Research. Equity 26 Oct 2016 BUY Last Traded Price ( 25 Oct 2016): S$1.08 (STI : 2,854.05) Price Target 12-mth: S$1.13 (5% upside and 5.5% yield) (Prev S$1.07) Potential Catalyst: Acquisitions and/or further redevelopments Where we differ: Above consensus due to incorporation of Blue Ridge Phase II acquisition Analyst Mervin SONG CFA +65 6682 3715 mervinsong@dbs.com Derek TAN +65 6682 3716 derektan@dbs.com What s New 2Q17 DPU of 1.37 Scts in line with expectations Stronger 2H17 on higher contribution from the new Victor Building at ITPB and acquisition of BlueRidge Phase 2 TP raised to S$1.13 from S$1.07 as we roll forward valuation base to FY18 Price Relative Forecasts and Valuation FY Mar (S$m) 2015A 2016A 2017F 2018F Gross Revenue 129 144 168 196 Net Property Inc 77.6 93.7 104 125 Total Return 65.9 105 53.6 57.9 Distribution Inc 49.8 56.5 60.9 66.2 EPU (S cts) 2.97 1.01 5.76 6.19 EPU Gth (%) 59 (66) 470 8 DPU (S cts) 4.86 5.50 5.89 6.37 DPU Gth (%) 7 13 7 8 NAV per shr (S cts) 66.2 67.2 66.6 66.1 PE (X) 36.2 106.4 18.7 17.4 Distribution Yield (%) 4.5 5.1 5.5 5.9 P/NAV (x) 1.6 1.6 1.6 1.6 Aggregate Leverage (%) 25.1 26.9 36.0 37.1 ROAE (%) 4.6 1.5 8.4 9.1 Distn. Inc Chng (%): - - Consensus DPU (S cts): 6.10 6.30 Other Broker Recs: B: 3 S: 0 H: 1 Source of all data on this page: Company, DBS Bank, Bloomberg Finance L.P. Still under the radar Still has legs to run. We maintain our BUY call on Ascendas India Trust (a-itrust), with a revised TP of S$1.13. While a-itrust has rallied over 30% since we upgraded the stock to BUY in late January, and investor interest has picked up, we believe a- itrust s growth story still has yet to gain recognition among investors at large. With Singapore-focused REITs increasingly facing headwinds translating into slowing DPU growth (average DPU CAGR of 1%), we anticipate investors will gravitate to a- itrust given its healthy 2-year DPU CAGR of 8% and a still decent 5.5% yield. Clear growth drivers with prospects of healthy rental reversions ahead. Over the past year, a-itrust has announced several developments including the construction of The V, a new 408k sqft IT building, as well as acquisitions of CyberVale, avance 3 & 4 and BlueRidge Phase 2. Coupled with the potential for healthy rental reversions ahead, of 12-20% in Chennai and up to 5% for Hyderabad and Bangalore, provides confidence over a- itrust s ability to deliver a robust 8% DPU CAGR over the next two years. Untapped land bank and acquisition pipeline. Through its untapped land bank and sponsor pipeline, a-itrust has access to c.5.9m sqft of floor area. This provides the trust with a visible and sustainable source of growth over the long term. The ability to execute on these growth opportunities is supported by its healthy balance sheet (current gearing is low at 29%, rising to c.36% with planned developments and acquisitions in the next couple of years). Valuation: As we roll forward our valuation base to FY18, we raise our TP to S$1.13 from S$1.07 based on DDM. Key Risks to Our View: The key risk to our bullish stance is a significant depreciation of the INR, downturn in the Indian economy which will depress rents or delays in the completion of announced acquisitions and development projects. At A Glance Issued Capital (m shrs) 929 Mkt. Cap (S$m/US$m) 999 / 719 Major Shareholders (%) Ascendas Pte Ltd 23.9 Massachusetts Financial Services 12.7 JPMorgan Chase & Co 9.5 Free Float (%) 53.9 3m Avg. Daily Val (US$m) 0.23 ICB Industry : Real Estate / Real Estate Investment Trust ed: JS / sa: YM, PY
WHAT S NEW Credible results given INR weakness 2Q17 DPU in line 2Q17 (FYE Mar) DPU was flat y-o-y coming in at 1.37 Scts which was in line with expectations. The stable DPU performance was due mainly to weakness in the INR versus SGD, with DPU in INR terms increasing 6% y-o-y. The growth in INR terms was attributed to positive rental reversions across its portfolio, and additional income from the newly acquired Cybervale Building 3 in Chennai and avance Building 3 in Hyderabad. Occupancy across a-itrust s portfolio was stable with overall occupancy at 97%. Healthy rental reversions ahead On the back of supply lagging demand, a-itrust guided that it could potentially achieve 12-20% positive rental reversions in Chennai and up to 5% in Hyderabad and Bangalore. Currently, 8% of leases are up for renewal for the remainder of FY17 (mainly in 4Q17) and 30% in FY18. Approximately 64% and 42% of leases expiring for the remainder of FY17 and FY18 relate to the stronger Chennai market. We anticipate that upon the completion of these expansion plans, a-itrust s gearing will rise to c.36% which remains under a-itrust s maximum gearing limit of 45%. Stronger second half With 1H17 DPU flat y-o-y, we expect a stronger 2H17. This premised on increased contribution from the recently completed 620,000 sqft Victor Building at ITPB (only 70% income recognition thus far) which has already been fully committed, completion of 408,000 Atria Building at The V, acquisition of BlueRidge 2 property by the end of December 2016, subject to the property achieving minimum occupancy of 90% and more favourable y-o-y movement in SGDINR rate (mainly in 4Q17). Roll forward valuation base to FY18 As we roll forward our valuation base to FY18, we raise our TP to S$1.13 from S$1.07 based on DDM. Maintain BUY With one of the strongest growth outlooks in the SREIT market and visible acquisition pipeline, we maintain our BUY call with a revised TP of S$1.13. Ample balance sheet capacity to support growth pipeline a-itrust s gearing currently stands at 29%. This provides ample debt capacity to fund the group s announced development and acquisition plans. Quarterly / Interim Income Statement (S$m) FY Mar 2Q2016 1Q2017 2Q2017 % chg yoy % chg qoq Gross revenue 36.5 36.1 37.1 1.9 3.0 Property expenses (12.8) (12.4) (12.0) (6.2) (3.4) Net Property Income 23.7 23.6 25.2 6.2 6.4 Other Operating expenses 0.11 (2.5) (2.9) nm 18.1 Other Non Opg (Exp)/Inc 0.0 0.0 0.0 N/A N/A Net Interest (Exp)/Inc (2.6) (3.6) (3.3) (26.2) 9.3 Exceptional Gain/(Loss) 0.17 (2.6) 3.00 N/A N/A Net Income 21.4 14.9 21.9 2.6 46.6 Tax (6.1) (4.6) (3.6) (41.3) (21.8) Minority Interest (1.1) (1.0) (1.2) (16.1) 23.3 Net Income after Tax 14.2 9.39 17.1 20.2 82.3 Total Return 16.8 9.39 17.1 1.8 82.3 Non-tax deductible Items (4.6) (0.9) (3.0) (34.8) 218.2 Net Inc available for Dist. 14.0 14.0 14.2 0.8 1.0 Ratio (%) Net Prop Inc Margin 65.0 65.6 67.7 Dist. Payout Ratio 90.0 90.0 90.0 Source of all data: Company, DBS Bank Page 2
CRITICAL DATA POINTS TO WATCH Earnings Drivers: Leveraged on offshoring trends. a-itrust provides exposure to India, which remains a leading IT and offshoring hub. The growing demand for offshoring services is underpinned by the country's low-cost environment. According to PayScale, the average salary for IT/software, developers or programmers in India stands at US$5,451 p.a. which is way below that of other competing and/or developed countries such as the US (US$73,031), Australia (US$51,331), Hong Kong (US$23,600) and Malaysia (US$10,165). Combined with an abundant skilled labour force and qualified English-speaking talent pool, based on NASSCOM (National Association of Software and Services Companies) estimates, IT-BPM (business process management) revenues are forecast to grow by 10-12% in FY16/17 to US$157-160bn. Balanced lease expiry to capture upside in rents. a-itrust s WALE stands at 5.7 years, with 8% and 30% of leases up for renewal in FY17 and FY18 respectively. Given the favourable demand backdrop and limited supply in certain markets such as Chennai, we believe a-itrust s lease expiry profile provides it with ample opportunities to capture the upside in rents. Net Property Income and Margins (%) Net Property Income and Margins (%) Distribution Paid / Net Operating CF Boost from recent acquisitions and developments. Over the past year, a-itrust announced the construction of The V, a new 408k-sqft IT building, as well as the acquisitions of CyberVale, avance 3 & 4 and BlueRidge Phase II. These organic and inorganic developments should boost a-itrust s DPU, contributing to a healthy 8% DPU CAGR over the next two years. Potential one-third increase in floor area. a-itrust currently has a portfolio of properties with 9.7m sqft of space with announced plans to take it to c.12m sqft. Beyond this, through its sponsors and assuming a-itrust exercises its right of first refusal (ROFR), it could access c.2.3m sqft worth of properties. In addition, we understand the trust is also open to the acquisition of thirdparty properties. Currently, it is exploring acquisition opportunities in Mumbai, Delhi and Gurgaon, thereby expanding its presence beyond its current core markets of Bangalore, Chennai, Hyderabad and Pune. Interest Cover (x) Source: Company, DBS Bank Page 3
Balance Sheet: Flexible balance sheet. a-itrust s current gearing remains low at <30%. However, we expect gearing to rise to c.36% by end- FY17 after including the trust s existing development projects and announced acquisitions. This is within management comfortable level of 35%-45%. Aggregate Leverage (%) 100% of debt fixed. As at end September 2016, 100% of the trust s debt was fixed with an all-in cost of debt of 7.0%. This minimises the trust s exposure to short-term volatility in interest rates. Share Price Drivers: Stronger INR. Since a-itrust s IPO in 2008, NPI in INR terms has grown at a CAGR of 8%. However, due to the weak INR, a- itrust s share price has been capped and net property income in SGD terms has only grown at c.5% CAGR. Should the INR appreciate, this will be a major tailwind for a-itrust s share price. Crystallisation of development and sponsor pipeline. The trust has a development and sponsor pipeline of c.3m sqft and 2.3m sqft respectively. The delivery of the development pipeline and acquisition of its sponsor s properties with resultant increase in earnings/dpu should drive the stock price higher over the medium term. ROE (%) Distribution Yield (%) Key Risks: Currency risk. a-itrust s distributions are generated in INR but paid in SGD. While the trust hedges each half-yearly distribution, DPU from the trust will be negatively impacted on a lagged basis if the INR depreciates. In addition, as 75% and 25% of the trust s borrowings are in INR and SGD respectively, while all its assets are in India, a depreciation of the INR would also be negative to its NAV per share. Economic risk. Deterioration in the Indian economic outlook and/or companies outsourcing their operations to India may negatively impact demand for space and rents at a-itrust s properties. PB Band (x) Interest rate risk. Increases in interest rates will result in higher interest payments which would reduce income available for distribution. This risk is partially mitigated by the fact that 100% of the trust s debt is fixed. Company Background ("a-itrust") was listed in August 2007 as the first Indian property trust in Asia. Its principal objective is to own income-producing real estate used primarily as business space in India. a-itrust may also develop and acquire land or uncompleted developments to be used primarily as business space, with the objective of holding the properties upon completion. a-itrust is managed by Ascendas Property Fund Trustee Pte Ltd, a subsidiary of the Ascendas Group. Source: Company, DBS Bank Page 4
Income Statement (S$m) FY Mar 2014A 2015A 2016A 2017F 2018F Gross revenue 121 129 144 168 196 Property expenses (48.6) (51.2) (50.2) (64.4) (71.5) Net Property Income 72.1 77.6 93.7 104 125 Other Operating expenses (7.9) (8.4) (16.1) (11.6) (14.1) Other Non Opg (Exp)/Inc 0.0 0.0 0.0 0.0 0.0 Net Interest (Exp)/Inc (3.9) (2.8) (9.2) (14.8) (27.1) Exceptional Gain/(Loss) (8.1) 4.31 0.0 0.0 0.0 Net Income 52.2 70.7 68.4 77.6 83.5 Tax (30.4) (38.3) (51.1) (20.8) (22.2) Minority Interest (4.8) (5.1) (8.0) (3.2) (3.3) Preference Dividend 0.0 0.0 0.0 0.0 0.0 Net Income After Tax 17.1 27.3 9.34 53.6 57.9 Total Return 50.1 65.9 105 53.6 57.9 Non-tax deductible Items (13.3) (16.1) (11.9) 7.34 8.28 Net Inc available for Dist. 46.1 49.8 56.5 60.9 66.2 Growth & Ratio Revenue Gth (%) (4.4) 6.7 11.8 17.0 16.5 N Property Inc Gth (%) (0.1) 7.6 20.8 11.0 19.8 Net Inc Gth (%) (25.4) 59.8 (65.8) 473.2 8.2 Dist. Payout Ratio (%) 90.0 90.0 90.0 90.0 90.0 Net Prop Inc Margins (%) 59.7 60.3 65.1 61.8 63.5 Net Income Margins (%) 14.2 21.2 6.5 31.8 29.5 Dist to revenue (%) 38.2 38.7 39.2 36.2 33.8 Managers & Trustee s fees 6.5 6.5 11.2 6.9 7.2 ROAE (%) 2.9 4.6 1.5 8.4 9.1 ROA (%) 1.6 2.4 0.7 3.7 3.7 ROCE (%) 2.6 2.8 1.6 4.9 5.4 Int. Cover (x) 16.3 24.4 8.4 6.2 4.1 Source: Company, DBS Bank Improvement in earnings on the back of positive rental reversions and contributions from new properties/acquisitions Page 5
Quarterly / Interim Income Statement (S$m) FY Mar 2Q2016 3Q2016 4Q2016 1Q2017 2Q2017 Gross revenue 36.5 37.5 35.9 36.1 37.1 Property expenses (12.8) (12.7) (12.7) (12.4) (12.0) Net Property Income 23.7 24.8 23.2 23.6 25.2 Other Operating expenses 0.11 2.35 (2.2) (2.5) (2.9) Other Non Opg (Exp)/Inc 0.0 0.0 0.0 0.0 0.0 Net Interest (Exp)/Inc (2.6) (3.0) (2.8) (3.6) (3.3) Exceptional Gain/(Loss) 0.17 (5.7) 0.13 (2.6) 3.00 Net Income 21.4 18.5 18.4 14.9 21.9 Tax (6.1) (8.0) (30.2) (4.6) (3.6) Minority Interest (1.1) (0.8) (5.2) (1.0) (1.2) Net Income after Tax 14.2 9.70 (17.0) 9.39 17.1 Total Return 16.8 9.70 72.6 9.39 17.1 Non-tax deductible Items (4.6) (5.2) (4.0) (0.9) (3.0) Net Inc available for Dist. 14.0 14.0 14.4 14.0 14.2 Growth & Ratio Revenue Gth (%) 7 3 (4) 1 3 N Property Inc Gth (%) 8 5 (6) 2 6 Net Inc Gth (%) 75 (32) nm nm 82 Net Prop Inc Margin (%) 65.0 66.2 64.7 65.6 67.7 Dist. Payout Ratio (%) 90.0 90.0 90.0 90.0 90.0 Balance Sheet (S$m) FY Mar 2014A 2015A 2016A 2017F 2018F Investment Properties 0.41 0.26 3.29 3.21 3.13 Other LT Assets 953 1,150 1,222 1,442 1,488 Cash & ST Invts 74.4 69.7 85.9 44.2 35.9 Inventory 0.71 0.74 0.69 0.97 1.12 Debtors 20.3 22.8 15.1 29.8 34.7 Other Current Assets 13.9 13.6 22.8 22.8 22.8 Total Assets 1,063 1,257 1,350 1,543 1,586 ST Debt 49.9 89.9 45.0 45.0 45.0 Creditor 39.3 42.6 57.4 55.7 64.9 Other Current Liab 0.97 0.71 0.51 0.51 0.51 LT Debt 184 225 318 511 543 Other LT Liabilities 180 222 238 238 238 Unit holders funds 566 627 639 637 636 Minority Interests 42.0 49.3 52.9 56.1 59.4 Total Funds & Liabilities 1,063 1,257 1,350 1,543 1,586 Non-Cash Wkg. Capital (5.4) (6.1) (19.4) (2.6) (6.7) Net Cash/(Debt) (160) (246) (277) (512) (552) Ratio Current Ratio (x) 1.2 0.8 1.2 1.0 0.9 Quick Ratio (x) 1.0 0.7 1.0 0.7 0.6 Aggregate Leverage (%) 22.1 25.1 26.9 36.0 37.1 Z-Score (X) 1.6 1.2 1.1 0.9 0.9 Source: Company, DBS Bank Increase in gearing due to new properties Page 6
Cash Flow Statement (S$m) FY Mar 2014A 2015A 2016A 2017F 2018F Pre-Tax Income 52.2 70.7 68.4 77.6 83.5 Dep. & Amort. 0.10 0.08 0.08 0.08 0.08 Tax Paid (11.3) (12.4) (51.1) (20.8) (22.2) Associates &JV Inc/(Loss) 0.0 0.0 0.0 0.0 0.0 Chg in Wkg.Cap. 14.2 3.73 13.3 (16.8) 4.10 Other Operating CF 22.2 17.4 66.5 0.0 0.0 Net Operating CF 77.4 79.6 97.1 40.0 65.5 Net Invt in Properties (35.5) (17.7) (51.8) (198) (68.0) Other Invts (net) (8.6) (91.8) 0.0 (22.2) 22.2 Invts in Assoc. & JV 0.0 0.0 0.0 0.0 0.0 Div from Assoc. & JVs 0.0 0.0 0.0 0.0 0.0 Other Investing CF 0.04 0.08 0.0 0.0 0.0 Net Investing CF (44.0) (109) (51.8) (220) (45.8) Distribution Paid (40.2) (43.4) (48.0) (54.8) (59.6) Chg in Gross Debt 17.7 80.5 24.7 193 31.6 New units issued 0.0 0.0 0.0 0.0 0.0 Other Financing CF 0.0 (16.3) (0.4) 0.0 0.0 Net Financing CF (22.5) 20.8 (23.7) 138 (28.0) Currency Adjustments (6.4) 4.27 0.0 0.0 0.0 Chg in Cash 4.52 (4.7) 21.6 (41.8) (8.3) Includes $133m investment in BlueRidge Phase 2 Operating CFPS (S cts) 6.91 8.25 9.07 6.11 6.56 Free CFPS (S cts) 4.59 6.73 4.90 (17.0) (0.3) Source: Company, DBS Bank Target Price & Ratings History Source: DBS Bank Analyst: Mervin SONG CFA Derek TAN Page 7
DBS Bank recommendations are based an Absolute Total Return* Rating system, defined as follows: STRONG BUY (>20% total return over the next 3 months, with identifiable share price catalysts within this time frame) BUY (>15% total return over the next 12 months for small caps, >10% for large caps) HOLD (-10% to +15% total return over the next 12 months for small caps, -10% to +10% for large caps) FULLY VALUED (negative total return i.e. > -10% over the next 12 months) SELL (negative total return of > -20% over the next 3 months, with identifiable catalysts within this time frame) Share price appreciation + dividends Completed Date: 26 Oct 2016 08:13:40 Dissemination Date: 26 Oct 2016 08:20:33 GENERAL DISCLOSURE/DISCLAIMER This report is prepared by DBS Bank Ltd. This report is solely intended for the clients of DBS Bank Ltd, DBS Vickers Securities (Singapore) Pte Ltd, its respective connected and associated corporations and affiliates only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of DBS Bank Ltd. The research set out in this report is based on information obtained from sources believed to be reliable, but we (which collectively refers to DBS Bank Ltd, its respective connected and associated corporations, affiliates and their respective directors, officers, employees and agents (collectively, the DBS Group )) do not make any representation or warranty as to its accuracy, completeness or correctness. Opinions expressed are subject to change without notice. This document is prepared for general circulation. Any recommendation contained in this document does not have regard to the specific investment objectives, financial situation and the particular needs of any specific addressee. This document is for the information of addressees only and is not to be taken in substitution for the exercise of judgement by addressees, who should obtain separate independent legal or financial advice. The DBS Group accepts no liability whatsoever for any direct, indirect and/or consequential loss (including any claims for loss of profit) arising from any use of and/or reliance upon this document and/or further communication given in relation to this document. This document is not to be construed as an offer or a solicitation of an offer to buy or sell any securities. The DBS Group, along with its affiliates and/or persons associated with any of them may from time to time have interests in the securities mentioned in this document. The DBS Group may have positions in, and may effect transactions in securities mentioned herein and may also perform or seek to perform broking, investment banking and other banking services for these companies. Any valuations, opinions, estimates, forecasts, ratings or risk assessments herein constitutes a judgment as of the date of this report, and there can be no assurance that future results or events will be consistent with any such valuations, opinions, estimates, forecasts, ratings or risk assessments. The information in this document is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed and it may not contain all material information concerning the company (or companies) referred to in this report and the DBS Group is under no obligation to update the information in this report. This publication has not been reviewed or authorized by any regulatory authority in Singapore, Hong Kong or elsewhere. There is no planned schedule or frequency for updating research publication relating to any issuer. The valuations, opinions, estimates, forecasts, ratings or risk assessments described in this report were based upon a number of estimates and assumptions and are inherently subject to significant uncertainties and contingencies. It can be expected that one or more of the estimates on which the valuations, opinions, estimates, forecasts, ratings or risk assessments were based will not materialize or will vary significantly from actual results. Therefore, the inclusion of the valuations, opinions, estimates, forecasts, ratings or risk assessments described herein IS NOT TO BE RELIED UPON as a representation and/or warranty by the DBS Group (and/or any persons associated with the aforesaid entities), that: (a) (b) such valuations, opinions, estimates, forecasts, ratings or risk assessments or their underlying assumptions will be achieved, and there is any assurance that future results or events will be consistent with any such valuations, opinions, estimates, forecasts, ratings or risk assessments stated therein. Please contact the primary analyst for valuation methodologies and assumptions associated with the covered companies or price targets. Any assumptions made in this report that refers to commodities, are for the purposes of making forecasts for the company (or companies) mentioned herein. They are not to be construed as recommendations to trade in the physical commodity or in the futures contract relating to the commodity referred to in this report. DBS Vickers Securities (USA) Inc ("DBSVUSA")"), a U.S.-registered broker-dealer, does not have its own investment banking or research department, has not participated in any public offering of securities as a manager or co-manager or in any other investment banking transaction in the past twelve months and does not engage in market-making. Page 8
ANALYST CERTIFICATION The research analyst(s) primarily responsible for the content of this research report, in part or in whole, certifies that the views about the companies and their securities expressed in this report accurately reflect his/her personal views. The analyst(s) also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in the report. The DBS Group has procedures in place to eliminate, avoid and manage any potential conflicts of interests that may arise in connection with the production of research reports. As of 26 Oct 2016, the analyst(s) and his/her spouse and/or relatives who are financially dependent on the analyst(s), do not hold interests in the securities recommended in this report ( interest includes direct or indirect ownership of securities). The research analyst(s) responsible for this report operates as part of a separate and independent team to the investment banking function of the DBS Group and procedures are in place to ensure that confidential information held by either the research or investment banking function is handled appropriately. COMPANY-SPECIFIC / REGULATORY DISCLOSURES 1. DBS Bank Ltd, DBS Vickers Securities (Singapore) Pte Ltd (''DBSVS''), their subsidiaries and/or other affiliates do not have a proprietary position in the securities recommended in this report as of 30 Sep 2016. 2. DBS Bank Ltd does not market make in equity securities of the issuer(s) or company(ies) mentioned in this Research Report. Compensation for investment banking services: 3. DBSVUSA does not have its own investment banking or research department, nor has it participated in any public offering of securities as a manager or co-manager or in any other investment banking transaction in the past twelve months. Any US persons wishing to obtain further information, including any clarification on disclosures in this disclaimer, or to effect a transaction in any security discussed in this document should contact DBSVUSA exclusively. RESTRICTIONS ON DISTRIBUTION General This report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation. Australia Hong Kong This report is being distributed in Australia by DBS Bank Ltd. ( DBS ) or DBS Vickers Securities (Singapore) Pte Ltd ( DBSVS ), both of which are exempted from the requirement to hold an Australian Financial Services Licence under the Corporation Act 2001 ( CA ) in respect of financial services provided to the recipients. Both DBS and DBSVS are regulated by the Monetary Authority of Singapore under the laws of Singapore, which differ from Australian laws. Distribution of this report is intended only for wholesale investors within the meaning of the CA. This report is being distributed in Hong Kong by or on behalf of, and is attributable to DBS Vickers (Hong Kong) Limited which is licensed and regulated by the Hong Kong Securities and Futures Commission and/or by DBS Bank (Hong Kong) Limited which is regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission. Where this publication relates to a research report, unless otherwise stated in the research report(s), DBS Bank (Hong Kong) Limited is not the issuer of the research report(s). This publication including any research report(s) is/are distributed on the express understanding that, whilst the information contained within is believed to be reliable, the information has not been independently verified by DBS Bank (Hong Kong) Limited. This report is intended for distribution in Hong Kong only to professional investors (as defined in the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong) and any rules promulgated thereunder.) For any query regarding the materials herein, please contact Paul Yong (CE. No. ASE988) at equityresearch@dbs.com. Indonesia Malaysia This report is being distributed in Indonesia by PT DBS Vickers Securities Indonesia. This report is distributed in Malaysia by AllianceDBS Research Sdn Bhd ("ADBSR"). Recipients of this report, received from ADBSR are to contact the undersigned at 603-2604 3333 in respect of any matters arising from or in connection with this report. In addition to the General Disclosure/Disclaimer found at the preceding page, recipients of this report are advised that ADBSR (the preparer of this report), its holding company Alliance Investment Bank Berhad, their respective connected and associated corporations, affiliates, their directors, officers, employees, agents and parties related or associated with any of them may have positions in, and may effect transactions in the securities mentioned herein and may also perform or seek to perform broking, investment banking/corporate advisory and other services for the subject companies. They may also have received compensation and/or seek to obtain compensation for broking, investment banking/corporate advisory and other services from the subject companies. Wong Ming Tek, Executive Director, ADBSR Page 9
Singapore Thailand United Kingdom This report is distributed in Singapore by DBS Bank Ltd (Company Regn. No. 196800306E) or DBSVS (Company Regn No. 198600294G), both of which are Exempt Financial Advisers as defined in the Financial Advisers Act and regulated by the Monetary Authority of Singapore. DBS Bank Ltd and/or DBSVS, may distribute reports produced by its respective foreign entities, affiliates or other foreign research houses pursuant to an arrangement under Regulation 32C of the Financial Advisers Regulations. Where the report is distributed in Singapore to a person who is not an Accredited Investor, Expert Investor or an Institutional Investor, DBS Bank Ltd accepts legal responsibility for the contents of the report to such persons only to the extent required by law. Singapore recipients should contact DBS Bank Ltd at 6327 2288 for matters arising from, or in connection with the report. This report is being distributed in Thailand by DBS Vickers Securities (Thailand) Co Ltd. Research reports distributed are only intended for institutional clients only and no other person may act upon it. This report is produced by DBS Bank Ltd which is regulated by the Monetary Authority of Singapore. This report is disseminated in the United Kingdom by DBS Vickers Securities (UK) Ltd, ("DBSVUK"). DBSVUK is authorised and regulated by the Financial Conduct Authority in the United Kingdom. In respect of the United Kingdom, this report is solely intended for the clients of DBSVUK, its respective connected and associated corporations and affiliates only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of DBSVUK. This communication is directed at persons having professional experience in matters relating to investments. Any investment activity following from this communication will only be engaged in with such persons. Persons who do not have professional experience in matters relating to investments should not rely on this communication. Dubai United States Other jurisdictions This research report is being distributed in The Dubai International Financial Centre ( DIFC ) by DBS Bank Ltd., (DIFC Branch) having its office at PO Box 506538, 3 rd Floor, Building 3, East Wing, Gate Precinct, Dubai International Financial Centre (DIFC), Dubai, United Arab Emirates. DBS Bank Ltd., (DIFC Branch) is regulated by The Dubai Financial Services Authority. This research report is intended only for professional clients (as defined in the DFSA rulebook) and no other person may act upon it. This report was prepared by DBS Bank Ltd. DBSVUSA did not participate in its preparation. The research analyst(s) named on this report are not registered as research analysts with FINRA and are not associated persons of DBSVUSA. The research analyst(s) are not subject to FINRA Rule 2241 restrictions on analyst compensation, communications with a subject company, public appearances and trading securities held by a research analyst. This report is being distributed in the United States by DBSVUSA, which accepts responsibility for its contents. This report may only be distributed to Major U.S. Institutional Investors (as defined in SEC Rule 15a-6) and to such other institutional investors and qualified persons as DBSVUSA may authorize. Any U.S. person receiving this report who wishes to effect transactions in any securities referred to herein should contact DBSVUSA directly and not its affiliate. In any other jurisdictions, except if otherwise restricted by laws or regulations, this report is intended only for qualified, professional, institutional or sophisticated investors as defined in the laws and regulations of such jurisdictions. DBS Bank Ltd 12 Marina Boulevard, Marina Bay Financial Centre Tower 3 Singapore 018982 Tel. 65-6878 8888 e-mail: equityresearch@dbs.com Company Regn. No. 196800306E Page 10