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

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

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

Globe Union Industrial Corp

Pico Far East Holdings Limited

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

View from the market Jahangir Aziz

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

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

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

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

Brazil Economic Outlook for 2013

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

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

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

Upwards and Onwards: China s Outbound M&A

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

Timing of Equity Risk Premia

Shandong Weigao Group Medical Polymer Co. Ltd.

Asia Analyst Focus List

Business & Education Services

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

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

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

Baoshan Iron & Steel - A

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

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

Zhaojin Mining Industry (1818 HK)

NAV FY13E FY14E FY13E FY14E FY13E FY14E

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

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

CDS Market Update: New 2014 CDS Definitions and Market Infrastructure

Maritime(Transportation

Sun Hung Kai Properties (16 HK)

Comments to the IMF Presentation

What do equity markets think about AASB 17?

Reserve diversification without the yen has limited value

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

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

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

D3 Merger Talks Surface

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

Diversified Industrials and Machinery 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

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

Overweight Ticking all the right boxes July 2007 Price Target: 30.50

Fairfax Media Limited

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

China Retail Sales May 2014

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

Beijing Enterprises Water

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

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

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

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

China Steel sector. End September steel output edges higher

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

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

Asia Equity Strategy Research Analysts Sakthi Siva

Global Credit Strategy 2017 Soundbites

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

China Citic Bank - H Share

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

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

Pacific Basin Shipping

2011 SECURITIES LENDING OUTLOOK

Integrated Oils. Coverage Update

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

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

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

Chow Tai Fook Jewellery Company Ltd.

China Overseas Land & Investment

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

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

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

FY13A FY14E FY15E FY16E FY17E

October Global Equity Derivative and Quantitative Strategies

Hemaraj Land & Development PCL

China Auto Drivers. Volume up, inventory down - again

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

Gerdau. Earnings recovery to be slower than expected; Downgrading to Neutral

Geely Automobile Holdings Ltd.

Weg. Underweight. Update on Energy Concessions and Establishing Dec 2014 PT

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

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

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

Cathay Pacific. Neutral. Pax performance beat SIA's; end Oct cargo pick-up is positive for CX and KAL which are the world's #2 and #3 largest

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

Equity Strategy. Mislav Matejka, CFA AC. Emmanuel Cau, CFA AC. Prabhav Bhadani. Aditi Balachandar, CFA. Global Equity Strategy December 2016

Egypt: How to reconcile structural reforms with short-term priorities?

Tsingtao Brewery - H. Underweight. Decelerating core brand volume growth presents downside risk to margins

Eye on China Consumers - MNC View Series 94

Li Ning Co Ltd. Neutral. FY15 Result - Analysing Positives/Negatives of Commentary Following 7% Intraday Move

Asia in the New Financial Order

Is inflation dead? A discussion

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

China Auto Drivers. Nov sales prediction+ Dongfeng Motor- still net cash in 2013?

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

Asia Equity Strategy Research Analysts Sakthi Siva

Transcription:

June 28, 2006 Global Gambits The Right Moves for Right Now Oil and Gas Oil Services chapter The following is a chapter from, dated June 28, 2006. 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.

Oil and Gas - Oil Services & Equipment Eastern Hemisphere Growth Continues to Deliever Upside Surprise Global Sector Coordinator Michael K.LaMotte (1-214) 965-3623 michael.lamotte@jpmorgan.com J.P. Morgan Securities Inc. Full sector coverage details on page 7 Key Drivers The Middle East should continue to be the main engine of global upstream spending growth through 07. We expect drilling and completion expenditures in the Middle East to grow almost 50% this year and another 33% in 07, led by Saudi Arabia. Next year, Abu Dhabi and Kuwait are expected to contribute more to the region s growth as well. In Saudi, few investors realize the importance of natural gas, which now accounts for roughly 30% of all drilling activity. From a services standpoint, these wells being deeper and hotter generate 3-4 times more revenue than an oil well. Exploration is accelerating, and deepwater is benefiting disproportionately. The combination of record cash flow (which tends to loosen discretionary budgets) and limited access to new reserves is forcing the major oil companies to look for reserves in known basins. Of all these, deepwater as the least mature still holds the most promise for discoveries of meaningful size. Globalization of natural gas helps with earnings visibility. The current international cycle has two drivers the need for growth in oil capacity and the globalization of natural gas. Because of the long lead times and size of the ultimate capital commitment, LNG and GTL developments (primarily in Africa and the Middle East) are contributing to the industry s unprecedented earnings visibility. Labor is the governor of growth this time, not capital or equipment. Though some investors are worried about the pace of investment in new rigs and equipment, growth in services is being tempered by the ability to train new crews. In our view, this is one of the best arguments for a more protracted cycle. Our Non-Consensus Views The premium jackup market has the most day rate upside of any offshore rig class. The consensus view of the premium jackup market is that it is on the verge of being oversupplied by the 61 rigs now under construction or on order. However, our proprietary day rate forecasting model, TABS, is the only forward-looking model that looks at the market the way operators and contractors do: incremental demand is measured by outstanding tenders, and supply is measured by availability. Within this context, the international jackup market despite the 26 newbuilds coming into service by end- 07 remains undersupplied by 28 rigs. The balancing mechanisms for the market are bullish for day rates: (1) more rigs need to move from the US Gulf of Mexico (at higher rates that cover both the mobilization and opportunity costs), and/or (2) some tenders get priced out of the market. The US natural gas problem is not just an inventory overhang. The consensus view on the US natural gas market is that: (1) a storage surplus exists only because of the warm 05-06 winter, and (2) storage resets every year on October 31 when the injection season ends. However, we believe that the supply/demand imbalance is more pronounced than the storage numbers suggest, as domestic production appears to be growing (hurricane adjusted) by 1.7% Y/Y, and industrial demand remains very weak. Consequently, it is looking increasingly likely that the rig count will dip in 2H06 and into 07. 2

Oil & Gas - Oil Services & Equipment: Top Picks Company Key Financials Rationale and Catalysts Schlumberger Rating: Overweight Fiscal EPS (Local): Year-end Dec. Ticker: SLB US / SLB 2005 2006E 2007E 1.67 2.70 3.55 Exchange: NYSE P/E (Calendar) Price (Local): US$59.03 2006E 2007E Mkt Cap (US$): 69.7 bn 21.9 16.6 Analyst: Michael K.LaMotte EV/EBITDA (Calendar) Phone: (1-214) 965-3623 2006E 2007E Email: michael.lamotte@jpmorgan.com 12.6 10.1 ENSCO International Rating: Overweight Fiscal EPS (Local): Year-end Dec. Ticker: ESV US / ESV 2005 2006E 2007E 1.85 4.70 6.55 Exchange: NYSE P/E (Calendar) Price (Local): US$44.40 2006E 2007E Mkt Cap (US$): 6.8 bn 9.5 6.8 Analyst: Michael K.LaMotte EV/EBITDA (Calendar) Phone: (1-214) 965-3623 2006E 2007E Email: michael.lamotte@jpmorgan.com 6.0 4.4 Source: Company data, Bloomberg, JPMorgan estimates, JPMorgan SaVanT. Prices as of June 15, 2006. Although SLB is the largest company in the sector, it should be one of the fastest top-line growers in 06 due to the combination of: (1) growth in its rigless businesses (e.g., seismic, wireline, DCS, and SIS); (2) market share and pricing gains from new technologies (e.g. SCANNER and SCOPE); and (3) continued flow-through of higher-priced contracts in the eastern hemisphere particularly the Middle East, Africa, and parts of Asia. Incremental margins should continue to be greater than expected due to: (1) strength in pricing; (2) improved asset turnover (especially in high-growth markets); (3) more complete deployment of technology; and (4) increased contribution from pay for performance" contracts. Although the stock looks relatively expensive on 07 consensus estimates, we believe these forecasts are still too low. In addition, SLB s current premium is less than half of that of the 1990s, even though we believe its leadership is more distinctive today. Lastly, the stock trades well below its cash flow-driven valuation. Consequently, as long as the company can continue to beat consensus expectations, we believe the stock can continue to outperform. We continue to believe that the premium jackup market has the most day rate upside of any of the offshore rig classes. This view is supported by our proprietary day rate forecasting model, TABS, which shows a 28 rig deficit in international markets over the next 12 months despite the addition of 26 newbuilds between now and year-end 07. The market can clear only two ways both of which are supportive of day rates: rigs will continue to leave the Gulf of Mexico, and/or some tenders will be priced out of the market. ESV International, we believe, is the best way to invest in this market, as it has the greatest backlog-adjusted earnings sensitivity to higher international jack-up day rates. In addition, with 17 jack-ups in the US Gulf of Mexico all of which are capable of working in international waters it stands to benefit from rig mobilizations out of that market either directly (as is the case with ESV Rig 105) or indirectly (as the supply/demand balance tightens domestically). Lastly, ESV has one of the best organic growth profiles in the sector, largely as a result of its deepwater newbuilds. In aggregate, the ESV 8500 and 8501 are adding over US$1.50 (almost 20%) to ESV s mark to market earnings, giving the company one of the most accretive capital programs in the industry. This growth should continue: during the next 12 months, we believe the company will receive contracts to build the 8502 and 8503 as well. 3

Oil and Gas - Oil Services & Equipment: Top Picks (cont d) Company Key Financials Rationale and Catalysts Technip Rating: Overweight Fiscal EPS (Local): Year-end Dec. Ticker: TEC FP / TECF.PA 2005 2006E 2007E 1.25 1.52 2.48 Exchange: Paris Stock Exchange P/E (Calendar) Price (Local): 39.98 2006E 2007E Mkt Cap (US$): 5.6 bn 26.3 16.1 Analyst: Gordon Gray EV/EBITDA (Calendar) Phone: (44-20) 7325-1570 2006E 2007E Email: gordon.m.gray@jpmorgan.com 7.5 5.3 Source: Company data, Bloomberg, JPMorgan estimates, JPMorgan SaVanT. Prices as of June 15, 2006. Technip s shares have been badly hit in recent months by management s disclosure of pressures on near-term profitability. Current results are being strongly affected by: (1) substantial cost pressure on older contracts which are currently approaching the end of their lives; and (2) Technip s profit-booking policy whereby the first 25% of a contract s revenue is booked at zero profit (71% of 1Q onshore revenue was booked at zero/very low profit). We expect cost pressures to continue to affect near-term figures but believe the more recent (2004-05) contract awards are far more resilient to the current environment, and carry far higher contingencies. As a result, we are still reasonably confident of seeing a significant margin improvement from 2H06 onwards. We recently lowered our forecasts for 2006 substantially but felt the need for only limited reductions (6-7%) to our longer-term estimates. We have only lowered our 2007-08 EPS estimates by around 6-7%. We still see compound earnings growth of more than 20% p.a. for 2005-08E. Technip trades at a 2007E-08E discount to Saipem of around 15% on P/E and P/CF, which we believe more than discounts the increased uncertainty over the company s growth outlook. While confidence may take some time to rebuild, we expect the new share buyback program to lend good support to the stock. 4

Oil and Gas - Oil Services & Equipment: Stocks to Underweight Company Key Financials Rationale and Catalysts Pride International Rating: Underweight Fiscal EPS (Local): Year-end Dec. Ticker: PDE US / PDE 2005 2006E 2007E 0.74 1.85 4.11 Exchange: NYSE P/E (Calendar) Price (Local): US$29.94 2006E 2007E Mkt Cap (US$): 4.8 bn 16.2 7.3 Analyst: Michael K.LaMotte EV/EBITDA (Calendar) Phone: (1-214) 965-3623 2006E 2007E Email: michael.lamotte@jpmorgan.com 7.0 4.0 China Oilfield Services Limited Rating: Underweight Fiscal EPS (Local): Year-end Dec. Ticker: 2883 HK / 2883.HK 2005 2006E 2007E 0.19 0.26 0.30 Exchange: Hong Kong Stock Exchange P/E (Calendar) Price (Local): HK$3.40 2006E 2007E Mkt Cap (US$): 1.9 bn 13.2 11.3 Analyst: Graham EV/EBITDA (Calendar) Phone: (852) 2800-8505 2006E 2007E Email: graham.d.cunningham@jpmorgan.com 5.5 4.7 Source: Company data, Bloomberg, JPMorgan estimates, JPMorgan SaVanT. Prices as of June 15, 2006. Because of PDE s previous balance sheet constraints, its premium rig fleet was committed to long-term contracts very early in the cycle at prices that are now 60% below the market. Because of the duration of these contracts, the company has very little in the way of repricing opportunities before 08. We estimate that marking these contracts to market would add US$1.80/shr in earnings between now and the end of 07 (off of a base of US$1.85 for this year and US$4.10 for next). The majority of the company s spot day rate exposure is in the US Gulf commodity jack-up market, which in our view is one of the least attractive asset classes. Although some investors are bullish on commodity jackups in the Gulf because of the expected exodus of premium jackups, we believe the demand for commodity jackups is being threatened by weak natural gas prices. This has already started to materialize: PDE s major competitor in the Gulf commodity market, THE, recently stated that rates for some rigs are beginning to fall. Many investors have ascribed a value of about US$1.5 billion to PDE s Latin American land drilling and services businesses, which we believe is too high. Our sum-of-the parts valuation puts the value of these businesses at US$1.0-1.2 billion, which means that the eventual sale could be viewed as a disappointment. Premium valuation with less exposure to offshore drilling. COSL is trading at a 15.1% premium in terms of FY07E P/E to its offshore drilling peers in the US. However, COSL, with about 40% revenues from the non-drilling business and the achieved drilling rate, has historically been in a structural discount to global rates; the company has less exposure to the strong outlook of offshore drilling market. The gap between global drilling rates and offshore Chinese drilling rates has been constant or widening since 2002, and we expect it will continue to widen in FY06. The increase in overseas drilling activities outside offshore China should not be able to increase COSL s margins at least in FY06. It is mainly because COSL has to go through a learning curve to operate outside offshore China. The recent deployment of its new rig COSL 941 (400 feet jack up) in offshore China should lead to disappointment in the market, as offshore drilling rates in offshore China are far lower than those in the international market. In next 12 months, we are also worried about the news flow on COSL s deep-water exploration drill ship investment and the sustainability of the low corporate tax (currently it is at 15% versus the normal 33%). Our Dec-06 price target of HK$ 3.3 is based on DCF, global comparables, and sum-of-the-parts valuation. Key risks are higher realized drilling rates and strong liquidity in the Chinese equities market. 5

Oil and Gas - Oil Services & Equipment: Stocks to Underweight (cont d) Company Key Financials Rationale and Catalysts BJ Services Rating: Underweight Fiscal EPS (Local): Year-end Sept. Ticker: BJS US / BJS 2005 2006E 2007E 1.59 2.55 3.28 Exchange: NYSE P/E (Calendar) Price (Local): US$36.23 2006E 2007E Mkt Cap (US$): 11.6 bn 15.4 11.7 Analyst: Michael K.LaMotte EV/EBITDA (Calendar) Phone: (1-214) 965-3623 2006E 2007E Email: michael.lamotte@jpmorgan.com 9.0 6.9 Source: Company data, Bloomberg, JPMorgan estimates, JPMorgan SaVanT. Prices as of June 15, 2006. With roughly 80% of its earnings coming from the North American pressure pumping business, BJS is one of the most US natural gas-exposed companies in our coverage group. Consequently, should drilling activity in North America slow down in the later half of this year and into 07 as we now expect BJS earnings would be among the most at risk of negative revision. Though concerns about capacity growth in the North American pressure pumping market have been long-standing (and thus far unwarranted), the market could quickly become oversupplied (having a negative impact on the pricing structure) should the rig count dip over the next six months. This is purely a function of the inability to match, from a timing perspective, demand and supply. Whereas demand is effectively a call-out (forward visibility is measured in days), lead times on pumping equipment mean supply-side changes are delayed by up to a year. 6

JPMorgan Global Oil and Gas Team Research Equity Research Credit Research Exploration and Production Integrated Oils Downstream Gas Oil Services Gordon Gray Gordon Gray, Coordinator Michael LaMotte, Coordinator Global Sector Americas Americas Americas Americas Americas Coordinator United States Philips Johnston, CFA Latin America Bidzina Bejuashvili Katya Shiro United States Jennifer C. Rowland Daniel Vetter Katherine Lucas United States Brooke Glenn Mullin United States Michael LaMotte Kevin Pollard David Smith United States Latin America Bidzina Latin America Bejuashvili Katya Shiro EMEA EMEA EMEA Pan Europe Gordon Gray Pan Europe Gordon Gray CEEMEA Tao Ly Tao Ly Ross McCormick Ross McCormick James C. Gibbons (/HY- Energy, Natural Gas Pipelines) Robin Levine (HG-Energy, Natural Gas Pipelines) Xin Liu (HY-Energy) William W Perry Douglas Krehbiel CEEMEA Bidzina Bejuashvili Katya Shiro CEEMEA Bidzina Bejuashvili Katya Shiro Asia Pacific Asia Pacific Asia Pacific Asia Pacific Asia Pacific Pan Asia Pacific Graham Pan Asia Pacific Graham Cunningham Pan Asia Pacific Graham China Frank Li Australia, New Zealand Allison Bellows Tiernan Australia China Mark Greenwood Ryan Martyn Graham Australia Jessica Smith China Graham Singapore Winnfred Heap Ex-Japan Asia Allison Bellows Tiernan China Graham Thailand Sukit Chawalitakul Japan Rie Kajiyama Indonesia Ami Tantri HongKong Graham Thailand Sukit Chawalitakul Thailand Sukit Chawalitakul 7

Companies Recommended in This Report (prices as of COB 19 June 2006) China Oilfield Services Limited (2883.HK/HK$3.40/Underweight) Analyst Certification: The research analyst who is primarily responsible for this research and whose name is listed first on the front cover certifies (or in a case where multiple research analysts are primarily responsible for this research, the research analyst named first in each group on the front cover or named within the document individually certifies, with respect to each security or issuer that the research analyst covered in this research) that: (1) all of the views expressed in this research accurately reflect his or her personal views about any and all of the subject securities or issuers; and (2) no part of any of the research analyst s compensation was, is, or will be directly or indirectly related to the specific recommendations or views expressed by the research analyst in this research. Important Disclosures Client of the Firm: China Oilfield Services Limited is or was in the past 12 months a client of JPMSI; during the past 12 months, JPMSI provided to the company noninvestment banking securities-related service. Non-Investment Banking Compensation: JPMSI has received compensation in the past 12 months for products or services other than investment banking from China Oilfield Services Limited. China Oilfield Services Limited (2883.HK) Price Chart 9 8 7 6 5 Price(HK$) 4 3 2 1 UW HK$3.3 HK$3.3 Date Rating Share Price (HK$) 25-Apr-06 UW 4.58 3.30 Price Target (HK$) 0 Jun 03 Sep 03 Dec 03 Mar 04 Jun 04 Sep 04 Dec 04 Mar 05 Jun 05 Sep 05 Dec 05 Mar 06 Jun 06 Source: Reuters and JPMorgan; price data adjusted for stock splits and dividends. Initiated coverage Apr 25, 2006. This chart shows JPMorgan's continuing coverage of this stock; the current analyst may or may not have covered it over the entire period. As of Aug. 30, 2002, the firm discontinued price targets in all markets where they were used. They were reinstated at JPMSI as of May 19th, 2003, for Focus List (FL) and selected Latin stocks. For non-jpmsi covered stocks, price targets are required for regional FL stocks and may be set for other stocks at analysts' discretion. JPMorgan ratings: OW = Overweight, N = Neutral, UW = Underweight. Important Disclosures for Equity Research Compendium Reports: 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) 8

Explanation of Equity Research 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. See below for the specific stocks in the certifying analyst(s) coverage universe. JPMorgan Equity Research Ratings Distribution, as of April 3, 2006 Overweight (buy) Neutral (hold) Underweight (sell) JPM Coverage 40% 42% 18% IB clients* 45% 47% 39% JPMSI Equity Research Coverage 35% 50% 15% IB clients* 63% 57% 46% *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: Equity Research 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 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. Legal Entities Disclosures U.S.: JPMSI is a member of NYSE, NASD and SIPC. J.P. Morgan Futures Inc. is a member of the NFA. J.P. Morgan Chase Bank, N.A. is a member of FDIC and is authorized and regulated in the UK by the Financial Services Authority. U.K.: J.P. Morgan Securities Ltd. (JPMSL) is a member of the London Stock Exchange and is authorised and regulated by the Financial Services Authority. South Africa: J.P. Morgan Equities Limited is a member of the Johannesburg Securities Exchange and is regulated by the FSB. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE number AAJ321) is regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong. Korea: J.P. Morgan Securities (Far East) Ltd, Seoul branch, is regulated by the Korea Financial Supervisory Service. Australia: J.P. Morgan Australia Limited (ABN 52 002 888 011/AFS Licence No: 238188, regulated by ASIC) 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. New Zealand: J.P. Morgan Securities New Zealand Limited is a New Zealand Exchange Limited Market Participant. Taiwan: J.P.Morgan Securities (Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Commission. India: 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. Thailand: JPMorgan Securities (Thailand) Limited is a 9

member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and Exchange Commission. Indonesia: PT J.P. Morgan Securities Indonesia is a member of the Jakarta Stock Exchange and Surabaya Stock Exchange and is regulated by the BAPEPAM. Philippines: This report is distributed in the Philippines by J.P. Morgan Securities Philippines, Inc. Brazil: Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Japan: This material is distributed in Japan by JPMorgan Securities Japan Co., Ltd., which is regulated by the Japan Financial Services Agency (FSA). Singapore: This material is issued and distributed in Singapore by J.P. Morgan Securities Singapore Private Limited (JPMSS) [mica (p) 235/09/2005 and Co. Reg. No.: 199405335R] which is a member of the Singapore Exchange Securities Trading Limited and is regulated by the Monetary Authority of Singapore (MAS) and/or JPMorgan Chase Bank, N.A., Singapore branch (JPMCB Singapore) which is regulated by the MAS. Malaysia: This material is issued and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-x) (formerly known as J.P. Morgan Malaysia Sdn Bhd) which is a Participating Organization of Bursa Malaysia Securities Bhd and is licensed as a dealer by the Securities Commission in Malaysia Country and Region Specific Disclosures 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. This report has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2001 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be engaged in only with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in their home jurisdiction 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. General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co. or its affiliates and/or subsidiaries (collectively 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 that is the subject of the research. Opinions and estimates constitute our judgment as of the date of this material and are subject to change without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own independent decisions regarding any securities or financial instruments mentioned herein. JPMSI distributes in the U.S. research published by non-u.s. affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a JPMorgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise. Revised April 3, 2006. Copyright 2006 JPMorgan Chase & Co. All rights reserved. 10