Australian Banks. Money Talks vertically challenged AUSTRALIA. Inside. Majors average short positions and banks index

Similar documents
Australian Banks. Funding markets open for now

Australian Banks. Insolent Insolvencies

Aussie Macro Moment. Budget 16/17 careful consolidation AUSTRALIA. Event. Impact. Outlook

Healthcare. Currency adjustments AUSTRALIA. Event. Impact. Outlook COH 8.0% RMD 6.9% CSL 6.0% ANN 5.0% SHL 2.6%

Australian Banks. Pre-Reporting Form Guide AUSTRALIA. Event. Impact. Outlook

Challenger. Normalised margin trends expected to decline. Earnings and target price revision. Price catalyst. Action and recommendation

QBE Insurance. QBE ANZ performance: LMI vs. Excl. LMI (A$m) Source: Company data, Macquarie Research, April 16. Earnings and target price revision

Platinum Asset Management

Australian Banks. If it s too good to be true AUSTRALIA. Event. Impact. Outlook. Impact of repricing and capital from additional 10% investor RWA

Australian Mobile Market

SG Fleet Group. Another UK acquisition. Earnings and target price revision

National Australia Bank

IOOF. Positive flows in 1Q17. FUM and Net Flows for September Qtr Source: Company data, Macquarie Research, Oct 2016.

SG Fleet Group % growth in FY17. Earnings and target price revision. Price catalyst. Catalyst: Results and contract wins.

AMP. Earnings and target price revision. No change. Price catalyst. Action and recommendation

Boart Longyear. Earnings and target price revision. No change. Price catalyst. Action and recommendation

NIB Holdings. Lowest in 4 years still enough A$3.72 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Earnings and target price revision. Price catalyst. Catalyst: 1H14 result in February Action and recommendation

Eclipx Group. Highlights its funding flexibility A$3.77 AUSTRALIA. Event. Impact. Earnings and target price revision.

Bendigo and Adelaide Bank

National Australia Bank

Builders Barometer. Rising damp AUSTRALIA. Event. Impact. Outlook

Oil Search. Proving up PNG A$7.11 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

SingTel. Earnings and target price revision. Price catalyst. Action and recommendation. Maintain Outperform.

Generation Healthcare REIT

Aust. General Insurance

Seek. Progresses Zhaopin privatisation A$16.33 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Automotive Holdings Group

Auckland International Airport

Silver Chef. Capital raising A$7.71 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

US Economics. State of the Union Growth, rates, and equities NORTH AMERICA. In a nutshell. Our key views on growth, policy, and rates

Sims Metal Management

Vista Group International

Tox Free Solutions. Winning work again A$2.34 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

ANZ Bank. What execution risk? Earnings and target price revision. Price catalyst. Catalyst: 1Q17 Trading update, February 2017.

Ramsay Health Care. France begins to bite A$66.37 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Cardno. Tough half over A$2.88 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Cochlear. Roberts replaced A$88.66 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Whitehaven Coal. China outlook drives impairments A$1.04 AUSTRALIA. Event. Impact. Earnings and target price revision.

Oz Minerals. On track to meet guidance A$6.51 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Fisher & Paykel Healthcare

Sirtex Medical. Healthy dose sales. Earnings and target price revision. Price catalyst. Catalyst: FY16 result on the 24th of August

Aventus Retail Property Fund

ANZ Bank. The Dis-Associates. Earnings and target price revision. No change. Price catalyst. Catalyst: 3Q15 Trading Update. Action and recommendation

Southern Cross Media. Streamlining ahead of reform? A$1.37 AUSTRALIA

Kingsgate Consolidated

Spotless Group Holdings

Super Retail Group (SUL AU) Are we there yet?

Coca-Cola Amatil. Not as fizzy as it looks A$8.78 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Bendigo and Adelaide Bank

Origin Energy. 4Q Production. ORG reported its 4 th quarter production report, following on ConocoPhilips quarterly result.

Senex Energy Production and revenue unsurprised, cash builds on lower capex

Meridian Energy. On tax depreciation NZ$2.08 NEW ZEALAND. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Genworth Mortgage Insurance Australia

UGL. Driving growth in DTZ. Earnings and target price revision. No change. Price catalyst. Action and recommendation

Iron Mountain. US$10 worth Recalling at investor day US$31.83 UNITED STATES. Event. Impact. Earnings and target price revision.

Oz Minerals. Solid start to the year A$5.62 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Telstra Corporation. Vodafone better, but far from good A$6.43 AUSTRALIA. Event. Impact. Earnings and target price revision.

Karoon Gas. What a difference a day makes A$1.63 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Orocobre. Upside exposure fading. Earnings and target price revision. Price catalyst. Catalyst: Update on projects or Q1 report

Nuplex Industries. Should benefit from a weak Kiwi NZ$4.55 NEW ZEALAND. Event. Impact. Earnings and target price revision.

PanAust. Larger impairment and dividend cut A$1.35 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Billabong International

Australian Banks. Banking s golden goose AUSTRALIA. Event. Impact. Outlook

JB Hi-Fi & Harvey Norman

Austal. Retail take up 62% Earnings and target price revision. Price catalyst. Action and recommendation

Aged Care. Propco sale & lease back A$2.71 A$5.75 A$6.15 AUSTRALIA. Event. Impact. Outlook

Fund Managers. Aust. Fund managers review & rank AUSTRALIA. Event. Stock Views

Perseus Mining. Revised Sissingué plan A$0.31 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Generation Healthcare REIT All about spread Event

Australia without mining

SingTel. Optus rises A$3.98 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

NEW ZEALAND Price Valuation NZ$ 1.74 Event 12-month target NZ$ month TSR % -10.1

Sandfire Resources. Swings to net cash A$5.34 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Kiwi Property Group. Land banking for the future NZ$1.43 NEW ZEALAND. Event. Impact. Earnings and target price revision.

National Australia Bank

Fortescue Metals Group

Commodities Comment. Xiongan A new city with new metals demand GLOBAL. Feature article. Latest news

ANZ Bank. Sticking with Super Regional A$27.52 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

The Carbon Tax. Macquarie Funds Group. Implications for the Economy AUSTRALIA. Event. Impact. Outlook. 11 July 2011

Fisher & Paykel Healthcare

Tatts Group. Earnings and target price revision. Price catalyst. Action and recommendation. Maintain Underperform on valuation grounds.

Dexus Property Group. Infra driving industrial demand A$9.94 AUSTRALIA. Event. Impact. Earnings and target price revision.

Regis Resources. Strong 1H15 result A$1.29 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Carsales.com. Motoring along nicely A$10.23 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Commodities Comment. PGM cost curve another difficult year for S. African miners GLOBAL. Feature article. Latest news

Downer EDI Two out of three ain t bad Event

CIMIC Group. Earnings and target price revision. No change. Price catalyst. Catalyst: Q1 earnings 13 April. Action and recommendation

European and UK economics

Ramsay Health Care (RHC AU) RHC UK on the mend?

Pilbara Minerals (PLS AU) Ramp-up gaining traction

3P Learning. Coming to America... A$2.55 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

Oz Minerals. Raises copper production outlook A$9.08 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst

Commodities Comment. China Copper Survey: Demand picking up, sentiment remains positive GLOBAL. Feature article. Latest news

Commodities Comment. Chinese steel sentiment extremely positive ahead of peak season GLOBAL. Feature article. Latest news

Premier Investments. Making a move? A$14.18 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation

CSL: Global plasma report

Silver Lake Resources

The quiet achiever. Earnings and target price revision. Price catalyst. Catalyst: July building approvals 30 August. Action and recommendation

Genesis Energy. A 9% FCF yield and you call underperform? NZ$1.71 NEW ZEALAND. Event. Impact. Earnings and target price revision.

Transcription:

Jun- Dec- Jun- Dec- Jun- Dec- Jun-1 Dec-1 Jun-11 Dec-11 Jun-1 Dec-1 Jun-1 Dec-1 Jun-1 Dec-1 Jun- Dec- AUSTRALIA Repricing generally follows an election s Nov Aug 1 Sep 1 1-1 Source: RBA, Macquarie Research, April 1 Special TDs vs div yield (grossed up) Source: RBA, Factset, Macquarie Research, April 1 Inside Change in spread Change in investor spread 1 1 Spread Long term average year average Short positions Net retail buying Banks and ASX Net retail buying bank by bank Share register composition Active positions Implied shareholding and movement Money Talks vertically challenged Short positions in the banks are currently at their highest levels since 11. Broader macroeconomic and regulatory concerns coupled with rising impairment charges have resulted in a ~1 decline in bank share-prices and ~ rise in short positions since the beginning of this year. Within the majors, ANZ and WBC have the higher level of short positions, while BEN s short positions are the highest across the banking sector. Should the upcoming results and outlook commentary exceed current relatively bearish expectations, bank share-prices could rebound. We see fundamental value in the sector at current levels and see upside risk in the upcoming banks results relative to perceived negative market sentiment. Further, we believe there is near-term upside risk from additional mortgage repricing after the July 1 Federal elections. Majors average short positions and banks index.. 1. 1.. Source: ASIC, IRESS, Company data, Macquarie Research, April 1 We also analysed retail buying activity, given this segment represent ~ of banks registries. As the figure below highlights, retail investors remained the net buyers of banks in the first quarter. It appears that retail investors generally maintained their strategy of buying the dips. In that sense we continue to expect to see support from retail investors, especially while dividend yield support remains. Banks net buying by retail investors Index,,,,, 1,. 11, Mar-11 Sep-11 Mar-1 Sep-1 Mar-1 Sep-1 Mar-1 Sep-1 Mar- Sep- Mar-1 Majors Short Interests Bank Index (RHS) 1 - -1 Index 11 1 April 1 Macquarie Securities (Australia) Limited - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - all banks (LHS) Banks Index (RHS) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Please refer to page 11 for important disclosures and analyst certification, or on our website www.macquarie.com/research/disclosures.

Short positions The following figures summarise short positions across the banks. We note that the overall level of short positions in the majors increased sharply in February. This increase was initially driven by a rise in short positions in NAB (from low levels) in late Jan and CBA in early Feb. ANZ and WBC saw their short positions increasing progressively since February and are still trending upwards. In recent weeks CBA s short interest has been unwound and is ~s below the February peak. Across the regionals, short positions in BEN have been increasing since Nov- and currently stand at near peak levels (~). Short positions in BOQ are currently at a similar level (~) and have been somewhat volatile in recent months after peaking in Oct-. Both remain elevated relative to the majors (- active short positions). Short interests in the majors have moderated around the mark in recent months. This has been sparked by recent concerns around asset quality. The previous peak in H was reached following the various capital raisings by each of the majors before these were subsequently unwound into the end of the calendar year Fig 1 Majors average short positions and banks index Index.,.,, 1., 1.,. 1,. 11, Mar-11 Sep-11 Mar-1 Sep-1 Mar-1 Sep-1 Mar-1 Sep-1 Mar- Sep- Mar-1 Majors Short Interests Bank Index (RHS) Source: ASIC, IRESS, Company data, Macquarie Research, April 1 Fig ANZ short positions and share price Fig CBA short positions and share price.... 1. 1...... 1. 1... 1 ANZ Short Interests CBA Short Interests Source: ASIC, IRESS, Company data, Macquarie Research, April 1 Source: ASIC, IRESS, Company data, Macquarie Research, April 1 April 1

Fig NAB short positions and share price Fig WBC short positions and share price.. 1... 1 1. 1.. 1.... 1 NAB Short Interests WBC Short Interests Source: ASIC, IRESS, Company data, Macquarie Research, April 1 Source: ASIC, IRESS, Company data, Macquarie Research, April 1 Fig BEN short positions and share price Fig BOQ short positions and share price 1 1 1 11 1 1 1 1 11 1 1 1 BEN Short Interests BOQ Short Interests Source: ASIC, IRESS, Company data, Macquarie Research, April 1 Source: ASIC, IRESS, Company data, Macquarie Research, April 1 April 1

Net retail buying Banks and ASX We analysed retail buying activity, given this segment represents ~ of banks registries. As the figure below highlights, retail investors remained the net buyers of banks in the first quarter. It appears that retail investors generally maintained their strategy of buying the dips. Our share trading data suggests that retail investors had the first meaningful net reduction in holdings of bank shares and the broader market after several months of being net buyers in March as prices began to recover. Fig Banks net buying by retail investors Retail investors were the net buyers for the first two months of the year. This was partially reversed in the final month of the quarter as bank share prices recovered. 1 - -1 Index 11 1 - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - all banks (LHS) Banks Index (RHS) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Fig S&P/ASX net buying by retail investors Similar trends existed when looking at the entire market, although retail selling in March almost completely neutralised the net buying activity in the first two months of 1. This was the first month of meaningful retail portfolio reductions since Feb-. Index - - - - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - all retail (LHS) ASX Index (RHS) Source: Company data, Factset, IRESS, Macquarie Research, April 1 April 1

Net retail buying bank by bank In this section we look at the net buying of retail investors on a stock-by-stock basis. We utilised trading data from three retail brokers (CommSec, Macquarie Retail and E-Trade). We calculate net buying from these brokers as a percentage of the market cap of the stock. We note there is a series break in Jan-1, as we excluded CommSec prior to this date (due to the institutional activity incorporated in the historical numbers). Key takeaways for the most recent quarter include: Retail investors were net buyers of ANZ, CBA and NAB for the quarter, with this being partially offset for CBA in March. WBC saw net selling over the period with two flat months followed by a reduction in March. Both the regional banks saw net buying from retail investors around their profit downgrades, suggesting retail investors were buying the recent weakness. Interestingly, we saw retail investors selling their CYB holdings in the months following the demerger from NAB. Fig 1 Retail net-buy (ANZ) Fig 11 Retail net-buy (CBA) 1 - -1 - - - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 1 1 - -1 - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - ANZ Net buying - CBA Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Fig 1 Retail net-buy (NAB) Fig 1 Retail net-buy (WBC) 1 - -1 - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 1 - -1 - - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - NAB Net buying - WBC Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 April 1

Fig 1 Retail net-buy (BEN) Fig Retail net-buy (BOQ) 1 1 1 1 1 1 1 11 1-1 1 11 1 - - - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - BEN Net buying - BOQ Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Fig 1 Retail net-buy (MYS) Fig 1 Retail net-buy (ABA).. 1... -. -1. -. -. Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 1 11 1 1-1 - - Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - MYS Net buying - ABA Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Fig 1 Retail net-buy (MOC) Fig 1 Retail net-buy (CYB).... - 1. - - 1. Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1. -.. -. -.. -. -1.. -1.1-1. Mar-11 Mar-1 Mar-1 Mar-1 Mar- Mar-1 Net buying - MOC Net buying - CYB Note: Series break in January 1 (CommSec excluded in prior periods) Source: Company data, Factset, IRESS, Macquarie Research, April 1 Source: Company data, Factset, IRESS, Macquarie Research, April 1 April 1

Share register composition The section below focuses on the share registry data of the banks sector. While we note there are limitations in this data set and its comparability across banks is hence also limited (particularly across the various investor groups), we see it as a reasonable proxy for investor activity. Fig Share register retail proportion The retail proportion of shareholders at CBA and WBC has been declining in recent months, whilst ANZ and NAB have seen their proportion of retail shareholders increase Source: Company data, Macquarie Research, April 1 Fig 1 Share register domestic institutional proportion Conversely the proportion of domestic insto investors at CBA and WBC have been increasing while ANZ and NAB s proportion has been decreasing Source: Company data, Macquarie Research, April 1 Fig Share register offshore proportion The proportion of offshore investors across the sector have been decreasing in recent months with the exception of WBC, which has remained broadly stable 1 Source: Company data, Macquarie Research, April 1 April 1

Active positions In this section we focus on relative active positions within the sector. We note this analysis doesn t show active weights relative to the index but rather investors relative positions within the banking sector (ie within retail banking portfolios, investors are overweight CBA and underweight ANZ). Looking at active weights, retail investors appear overweight CBA and underweight the other three majors, with the largest underweight bank being ANZ. Fig Active position retail 1-1 - - - Source: Company data, Factset, Macquarie Research, April 1 Fig Active position domestic institutional Domestic institutional investors are now most overweight in WBC followed closely by NAB, with the largest underweight position in CBA. 1-1 - - - - - Source: Company data, Factset, Macquarie Research, April 1 Fig Active position offshore Offshore investors appear relatively overweight in ANZ and underweight CBA. NAB and WBC appear broadly neutral - - - Source: Company data, Factset, Macquarie Research, April 1 April 1

Mar-11 Jun-11 Sep-11 Dec-11 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar- Jun- Sep- Dec- Mar-1 Mar-11 Jun-11 Sep-11 Dec-11 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar- Jun- Sep- Dec- Mar-1 Macquarie Wealth Management Implied shareholding and movement The figures below summarise relative movement in shares over the last 1 months. Based on this data, in 1Q1: Domestic institutional investors were net buyers across the sector (excluding CBA). WBC remained the preferred exposure across the domestic funding. Offshore investors were net sellers of the domestic banks. When this is combined with the short positions, which we understand are also largely offshore driven, it appears that the recent sell-off was largely driven by offshore investors. Fig Domestic inst. implied shareholding Fig Domestic inst. quarterly share movement 1,1 1, 1-1 - - Q1 Q1 Q1 1Q Q Q Q 1Q1 Source: Company data, Macquarie Research, April 1 Source: Company data, Macquarie Research, April 1 Fig Offshore implied shareholding Fig Offshore quarterly share movement 1-1 - - Q1 Q1 Q1 1Q Q Q Q 1Q1 Source: Company data, Macquarie Research, April 1 Source: Company data, Macquarie Research, April 1 April 1

Mar-11 Jun-11 Sep-11 Dec-11 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar-1 Jun-1 Sep-1 Dec-1 Mar- Jun- Sep- Dec- Mar-1 Macquarie Wealth Management Fig Retail implied shareholding Fig 1 Retail quarterly share movement 1, 1, 1, 1, 1, 1,1 1, 1 1 - - - Q1 Q1 Q1 1Q Q Q Q 1Q1 Source: Company data, Macquarie Research, April 1 Source: Company data, Macquarie Research, April 1 Stocks mentioned ANZ Bank (ANZ AU, A., Outperform, TP: A.) Commonwealth Bank (CBA AU, A., Neutral, TP: A.) National Australia Bank (NAB AU, A., Outperform, TP: A.) Westpac Banking Corporation (WBC AU, A1., Neutral, TP: A.) Bendigo and Adelaide Bank (BEN AU, A.1, Neutral, TP: A.) Bank of Queensland (BOQ AU, A1., Neutral, TP: A1.) MyState (MYS AU, A., Neutral, TP: A.) Auswide Bank (ABA AU, A.1, Neutral, TP: A.) Mortgage Choice (MOC AU, A1., Outperform, TP: A.) Clydesdale (CYB AU, A., Outperform, TP: A.) April 1 1

Important disclosures: Recommendation definitions Macquarie - Australia/New Zealand Outperform return > in excess of benchmark return Neutral return within of benchmark return Underperform return > below benchmark return Benchmark return is determined by long term nominal GDP growth plus 1 month forward market dividend yield Macquarie Asia/Europe Outperform expected return >+1 Neutral expected return from -1 to +1 Underperform expected return <-1 Macquarie South Africa Outperform expected return >+1 Neutral expected return from -1 to +1 Underperform expected return <-1 Macquarie - Canada Outperform return > in excess of benchmark return Neutral return within of benchmark return Underperform return > below benchmark return Macquarie - USA Outperform (Buy) return > in excess of Russell index return Neutral (Hold) return within of Russell index return Underperform (Sell) return > below Russell index return Volatility index definition* This is calculated from the volatility of historical price movements. Very high highest risk Stock should be expected to move up or down 1 in a year investors should be aware this stock is highly speculative. High stock should be expected to move up or down at least in a year investors should be aware this stock could be speculative. Medium stock should be expected to move up or down at least in a year. Low medium stock should be expected to move up or down at least in a year. Low stock should be expected to move up or down at least in a year. * Applicable to Asia/Australian/NZ/Canada stocks only Recommendations 1 months Note: Quant recommendations may differ from Fundamental Analyst recommendations Financial definitions All "Adjusted" data items have had the following adjustments made: Added back: goodwill amortisation, provision for catastrophe reserves, IFRS derivatives & hedging, IFRS impairments & IFRS interest expense Excluded: non recurring items, asset revals, property revals, appraisal value uplift, preference dividends & minority interests EPS = adjusted net profit / efpowa* ROA = adjusted ebit / average total assets ROA Banks/Insurance = adjusted net profit /average total assets ROE = adjusted net profit / average shareholders funds Gross cashflow = adjusted net profit + depreciation *equivalent fully paid ordinary weighted average number of shares All Reported numbers for Australian/NZ listed stocks are modelled under IFRS (International Financial Reporting Standards). Recommendation proportions For quarter ending 1 March 1 AU/NZ Asia RSA USA CA EUR Outperform......1 (for global coverage by Macquarie,. of stocks followed are investment banking clients) Neutral.1.....1 (for global coverage by Macquarie,. of stocks followed are investment banking clients) Underperform.. 1... 1. (for global coverage by Macquarie,.1 of stocks followed are investment banking clients) Company-specific disclosures: Important disclosure information regarding the subject companies covered in this report is available at www.macquarie.com/research/disclosures. Analyst certification: We 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. The Analysts responsible for preparing this report receive compensation from Macquarie that is based upon various factors including Macquarie Group Limited (MGL) total revenues, a portion of which are generated by Macquarie Group s Investment Banking activities. General disclosure: This research has been issued by Macquarie Securities (Australia) Limited ABN 1, AFSL, a Participant of the ASX and Chi-X Australia Pty Limited. This research is distributed in Australia by Macquarie Wealth Management, a division of Macquarie Equities Limited ABN 1 AFSL ("MEL"), a Participant of the ASX, and in New Zealand by Macquarie Equities New Zealand Limited ( MENZ ) an NZX Firm. Macquarie Private Wealth s services in New Zealand are provided by MENZ. Macquarie Bank Limited (ABN, AFSL No. ) ( MBL ) is a company incorporated in Australia and authorised under the Banking Act 1 (Australia) to conduct banking business in Australia. None of MBL, MGL or MENZ is registered as a bank in New Zealand by the Reserve Bank of New Zealand under the Reserve Bank of New Zealand Act 1. Apart from Macquarie Bank Limited ABN (MBL), any MGL subsidiary noted in this research,, is not an authorised deposit-taking institution for the purposes of the Banking Act 1 (Australia) and that subsidiary s obligations do not represent deposits or other liabilities of MBL. MBL does not guarantee or otherwise provide assurance in respect of the obligations of that subsidiary, unless noted otherwise. This research contains general advice and does not take account of your objectives, financial situation or needs. Before acting on this general advice, you should consider the appropriateness of the advice having regard to your situation. We recommend you obtain financial, legal and taxation advice before making any financial investment decision. This research has been prepared for the use of the clients of the Macquarie Group and must not be copied, either in whole or in part, or distributed to any other person. If you are not the intended recipient, you must not use or disclose this research in any way. If you received it in error, please tell us immediately by return e-mail and delete the document. We do not guarantee the integrity of any e-mails or attached files and are not responsible for any changes made to them by any other person. Nothing in this research shall be construed as a solicitation to buy or sell any security or product, or to engage in or refrain from engaging in any transaction. This research is based on information obtained from sources believed to be reliable, but the Macquarie Group does not make any representation or warranty that it is accurate, complete or up to date. We accept no obligation to correct or update the information or opinions in it. Opinions expressed are subject to change without notice. The Macquarie Group accepts no liability whatsoever for any direct, indirect, consequential or other loss arising from any use of this research and/or further communication in relation to this research. The Macquarie Group produces a variety of research products, recommendations contained in one type of research product may differ from recommendations contained in other types of research. The Macquarie Group has established and implemented a conflicts policy at group level, which may be revised and updated from time to time, pursuant to regulatory requirements; which sets out how we must seek to identify and manage all material conflicts of interest. The Macquarie Group, its officers and employees may have conflicting roles in the financial products referred to in this research and, as such, may effect transactions which are not consistent with the recommendations (if any) in this research. The Macquarie Group may receive fees, brokerage or commissions for acting in those capacities and the reader should assume that this is the case. The Macquarie Group s employees or officers may provide oral or written opinions to its clients which are contrary to the opinions expressed in this research. Important disclosure information regarding the subject companies covered in this report is available at www.macquarie.com/disclosures Macquarie Group April 1 11