YTL Cement Catalysts to watch We identify 3 prime catalysts that will likely propel share price performance for YTL Cement. Catalyst 1 - Acquisitions: Management is currently executing the fund raising of US$200 mil nominal value 5-year guaranteed Exchangeable Bonds. The funds raised will be used for acquisitions of cement plants / companies in China and Vietnam, similar to the recent acquisition of Jin Yuan Cement in China. Catalyst 2 - Volume growth: The onset of execution of mega projects under the 9MP will also lead to a build up in building materials demand, and we expect this to contribute up to 5-6% annual volume growth in local demand. We observed strong top line revenue growth in CY07 that was driven solely by higher prices with moderate demand. We expect construction activities to intensify throughout this year, hence delivering exceptional growth for FY08E. Catalyst 3 - APM implementation: The implementation of APM removes the price ceiling, and cement prices will be revised on a quarterly basis based on a spread over a cost index. The APM is already implemented, and the first price review will take place end Mar- 08. On a medium-term view, we see a potential for price increases. Overweight, Jun-08 PT of M$7.00: We remain Overweight on YTL Cement, and continue to value the company on a long-term sustainable EV multiple of US$150 per tonne. However, we are adjusting our Jun-08 Price Target downwards from M$7.50 to M$7.00 to reflect the devaluation of the US$ (Previous US$1/M$3.47 to Revised US$1/M$3.23). At current valuations of US$110 EV/tonne (undiluted), the company is trading at a deep discount to its closest peer. We highlight a sharp oversupply and a possible price war in CY09 as risks. Bloomberg: YTLC MK, Reuters: YTLC.KL M$MM; Y/E June FY07A FY08E FY09E FY10E Sales 1146.5 1545.8 1827.7 1846.1 Core net profit 163.2 236.7 265.6 287.6 Core net EPS 34.0 48.9 54.9 59.4 Net DPS (sen) 10.0 12.0 12.0 12.0 Net profit growth 18.2% 45.1% 12.2% 8.3% EPS growth 19.2% 43.9% 12.2% 8.3% ROE 13.7% 17.3% 17.1% 15.7% P/E 14.7 10.2 9.1 8.4 P/BV 2.0 1.8 1.6 1.3 EV/EBITDA 9.8 7.7 6.9 6.3 Net div yield 2.0% 2.4% 2.4% 2.4% Source: Company reports and JPMorgan estimates Overweight M$5.00 06 February 2008 Price Target: M$7.00 Malaysia Building Materials Jon Oh AC Price Performance 6.5 5.5 M$ 4.5 3.5 Feb-07 May-07 Aug-07 Nov-07 Feb-08 YTLC.KL share price (M$) KLCI (rebased) YTD -1M -3M -12M Absolute 0.0% -3.8% -2.0% 16.3% Relative 2.0% -0.3% -3.9% 2.9% Source: RIMES, Reuters. Company data 52-wk range (M$) M$3.6-6.2 Mkt. cap (m$ M) 2432.08 Mkt. cap (US$ M) 753.20 Shares O/S (MM) 490.34 Free float (%) 38.43 Avg. daily volume 0.14 Liquidity (M$ MM) 0.72 Exchange rate 3.23 KLCI Index 1413.13 Year-end June Source: Bloomberg. www.morganmarkets.com JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X) See page 8 for analyst certification and important disclosures, including investment banking relationships. JPMorgan does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision. The analysts listed above are employees of either JPMorgan Securities (Malaysia) Sdn. Bhd. (18146-X) or another non-us affiliate of JPMSI, and are not registered/qualified as research analysts under NYSE/NASD rules, unless otherwise noted.
3 catalysts to propel the company to a new level We identify 3 prime catalysts that will likely propel share price performance for YTL Cement: 1. Announcing more private equity type acquisitions 2. Volume growth leading to higher capacity utilization 3. APM implementation could lead to margin expansion Targeting China and Vietnam Catalyst 1 Raising funds for private equity deals Management is currently executing the fund raising of US$200 mil nominal value 5- year guaranteed Exchangeable Bonds. As stated before, the funds raised will be used for acquisitions of cement plants / companies in China and Vietnam, similar to the recent acquisition of Jin Yuan Cement in China. Management clarified that their acquisition strategy is based off 2 fundamental principles: Identify cheap cement plants that are valued at around US$50 EV/tonne; and / or Acquire cement companies that have a controlling market share in a region. Their recent move into Jin Yuan Cement (EV of US$13 per tonne) is consistent with management s direction to grow independent of the Malaysian market, and we view this as a key catalyst for a structural re-rating of earnings in the future. Could add up to 4.0 million tpa Based on our sensitivity analysis, assuming that 100% of the US$200 million is used for new acquisitions at an average EV/tonne multiple of US$50, then YTL Cement could be acquiring anywhere from 2.4-4.0 million tpa in capacity, raising their total production capacity to above 11.5 million tpa. Table 1: Potential capacity acquisition from 5-year Guaranteed Exchangeable Bonds of US$200 million Amount Raised (US$) 200.0 Allocation of Fresh Funds for Acquisition (%) Capacity acquired (Average EV-per-tonne (US$)) 60% 65% 70% 75% 80% 85% 90% 95% 100% EV = US$10 per tonne 12.0 13.0 14.0 15.0 16.0 17.0 18.0 19.0 20.0 EV = US$13 per tonne 9.2 10.0 10.8 11.5 12.3 13.1 13.8 14.6 15.4 EV = US$20 per tonne 6.0 6.5 7.0 7.5 8.0 8.5 9.0 9.5 10.0 EV = US$30 per tonne 4.0 4.3 4.7 5.0 5.3 5.7 6.0 6.3 6.7 EV = US$50 per tonne 2.4 2.6 2.8 3.0 3.2 3.4 3.6 3.8 4.0 EV = US$100 per tonne 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2.0 EV = US$120 per tonne 1.0 1.1 1.2 1.3 1.3 1.4 1.5 1.6 1.7 EV = US$150 per tonne 0.8 0.9 0.9 1.0 1.1 1.1 1.2 1.3 1.3 EV = US$180 per tonne 0.7 0.7 0.8 0.8 0.9 0.9 1.0 1.1 1.1 EV = US$200 per tonne 0.6 0.7 0.7 0.8 0.8 0.9 0.9 1.0 1.0 2
Expect 5-6% annual volume growth Catalyst 2 Volume growth The onset of execution of mega projects under the 9MP will lead to a build up in building materials demand, and we expect this to contribute up to 5-6% annual volume growth in local demand. Table 2: Mega Projects under construction for CY08 Project Name Value (M$ mil) KASEH Highway 900 Eastern Dispersal Link 1,100 Second Penang Bridge 4,600 Double Tracking - Ipoh to Padang Besar 12,500 CY07 growth was without 9MP mega projects! We observed strong top line revenue growth in CY07, and that was driven solely by higher prices with moderate demand. We expect construction activities to intensify throughout CY08, hence delivering exceptional growth. Figure 1: YTL Cement Sales and Pretax Profit Figure 2: Lafarge Sales and Pretax Profit 30.0% 350.00 20.0% 600.00 25.0% 20.0% 15.0% 10.0% 5.0% 0.0% 3Q05 4Q05 1Q06 2Q06 3Q06 4Q06 1Q07 2Q07 3Q07 4Q07 1Q08 Sales (RHS) Pretax Margins (LHS) 300.00 250.00 200.00 150.00 10.0% 0.0% -10.0% -20.0% 1Q05 2Q05 3Q05 4Q05 1Q06 2Q06 3Q06 4Q06 1Q07 2Q07 3Q07 Sales (RHS) Pretax Margins (LHS) 550.00 500.00 450.00 400.00 350.00 Source: Company Announcements, JPMorgan estimates Source: Company Announcements, JPMorgan estimates Figure 3: CIMA Sales and Pretax Profit Figure 4: Tasek Sales and Pretax Profit 20.0% 170.00 40.0% 110.00 10.0% 0.0% -10.0% -20.0% 160.00 150.00 140.00 130.00 120.00 20.0% 0.0% -20.0% -40.0% 90.00 70.00 50.00-30.0% 1Q05 2Q05 3Q05 4Q05 1Q06 2Q06 3Q06 4Q06 1Q07 2Q07 3Q07 Sales (RHS) Pretax Margins (LHS) 110.00-60.0% 3Q05 4Q05 1Q06 2Q06 3Q06 4Q06 1Q07 2Q07 3Q07 4Q07 1Q08 Sales (RHS) Pretax Margins (LHS) 30.00 Source: Company Announcements, JPMorgan estimates Source: Company Announcements, JPMorgan estimates Margin expansion in CY07 was driven by 10% blended price hike Catalyst 3 APM could lead to margin expansion As observed in CY07, the 10% blended hike in cement prices have clearly driven the top line growth, and proves to be the single largest factor in driving margin expansion for YTL Cement. 3
Figure 5: Cost structure Coal 35% Others 25% Raw Mats 16% Power 24% Figure 6: Pre-tax Margins YTL Cement 26.0% 24.5% 23.8% 24.0% 22.0% 21.0% 20.0% 18.6% 18.3% 17.3% 18.0% 16.0% 14.9% 14.0% 13.5% 14.1% 12.0% 1QFY06 2QFY06 3QFY06 4QFY06 1QFY07 2QFY07 3QFY07 4QFY07 1QFY08 APM will remove the price ceiling The implementation of APM essentially removes the price ceiling, and cement prices will be revised on a quarterly basis based on a spread over a cost index. The APM is fundamentally different from the existing dynamics whereby cement prices are determined by supply-demand economics, albeit with a price ceiling. Medium-term price hike, in our view The APM is already implemented, and the first price review will take place end Mar- 08. On a medium-term view, we see a potential for price increases for 2 distinct reasons: 1. Inflationary pressure on raw materials such as fuel, electricity and coal will lead to a cost pass through under the APM. While this is a cost escalation exercise, it could improve margins for a low-cost producer such as YTL Cement, given their relative efficiency compared to their peers. 2. Room to catch up to regional prices, since Malaysian cement prices are still trading at a discount to regional prices. (average of US$60 per tonne relative to regional average of above US$70 per tonne) Learning from CY05 We hypothesize that 9MP spending is not structural Risk Potentially another price war in CY09? The cement price war in 2005 was a result of desperate measures among cement makers in defending their market shares due to a slowing construction environment. Cement prices went to as low as M$110 per tonne, trading at a 45% discount to the regulated ceiling price in 2005. Although no formal agreement has been made between the cement makers, we do not envision any immediate price wars since demand is expected to rise structurally. Nevertheless, a price war is inevitable in a contractionary market once the manufacturers are plagued with excess capacity. We argue the risk of a potential price war after the next 2 years and support our argument on the back of a key hypothesis i.e. The construction spending of Ninth Malaysia Plan (9MP) is not structural. We offer 3 key facts to supplement our hypothesis. Fact 1: Already an excess capacity of up to 25% of throughput capacity Based on existing supply and demand situation, exports still make up close to onequarter (26%) of total production capacity in Peninsula Malaysia. Although the 4
Table 3: Industry-wide capacity and market share breakdown (Peninsula Malaysia only) cement manufacturers effectively operate close to maximum utilization, the export percentages still imply a situation of excess capacity. No. Cement company Estimated cement capacity (MM tonnes p.a.) Market share 1 Lafarge Malayan Cement 9.0 42.7% 2 YTL Cement 6.2 29.4% 3 CIMA 3.4 16.1% 4 Tasik 2.0 9.5% 5 Others 0.5 2.4% Total Capacity 21.1 100% Average Utilization 19.0 90% Local Construction Demand 14.0 74% Exports and Excess 5.0 26%. Fact 2: Lafarge (Non-Rated) and YTL Cement have indicated their reluctance to spend in Peninsular Malaysia A recent check with management of Lafarge and YTL Cement confirms their reluctance to immediately add capacity in Peninsular Malaysia within the next 2 years, again citing reasons of excess capacity driven by the export ratios. Fact 3: CIMA (Non-Rated) is the only manufacturer who has demonstrated their intentions to expand their capacity That CIMA has committed spending up to M$400 million on a brown-field expansion indicates a potential increase of annual capacity by 1.2 to 1.5 million tonnes (assuming EV range of US$77-96/tonne). This will create even more excess capacity within the industry by CY2009. Our industry-wide forecast Early signs of another price war in 2009 Remain Overweight Adjusting Jun-08 PT for US$ effect, from M$7.50 to M$7.00 Since the demand for cement will continue to rise on the back of rising construction activities, we are forecasting an industry-wide demand volume growth of 5% for CY07 and CY08, 4% for CY09. However, we are expecting a sharp drop in cement demand by CY10, declining by up to 4%. As such, the proportion of exports should systematically decline from its current levels of 26% to around 19% by CY08. However, should CIMA put on an additional 1.5 million tonnes of capacity by CY09, we expect the proportion of exports to increase again to over 22%. Given that CIMA will be laden with excess capacity as the proportion of their exports becomes overwhelming and depressing their profitability, we predict a potential price war taking place within CY09, all else equal. Valuation, adjusting PT for US$ devaluation We remain Overweight on YTL Cement, and continue to value the company on a long-term sustainable EV multiple of US$150 per tonne. However, we are adjusting our Jun-08 Price Target downwards from M$7.50 to M$7.00 to reflect the devaluation of the US$ (Previous US$1/M$3.47 to Revised US$1/M$3.23). Our PT is based on an undiluted share base; taking into consideration the mandatory conversion of the ICULS, the revised Jun-08 PT is M$5.40 (Previous of M$5.80). 5
Current valuations of US$110 EV/tonne is still a discount to region At current valuations of US$110 EV/tonne (undiluted), the company is trading at a deep discount to its closest peers i.e. Lafarge Malayan Cement (circa US$160 EV/tonne). Table 4: Key estimates for YTL Cement - FY08E and FY09E FY08E FY09E Capacity (mil tpa) 7.7 7.7 Blended ASP per tonne (US$) 53.9 56.6 Sales (M$ MM) 1545.8 1827.7 Pretax Profit (M$ MM) 298.5 332.5 Net profit (M$ MM) 236.7 265.6 Source: JPMorgan estimate Table 5: Price Target Derivation Undiluted Assuming 484 million shares FY08 Target EV-per-tonne multiple (US$) 150 Exchange Rate (M$ per US$1) 3.23 Annual Cement Capacity (mil tonnes) 7.7 Net Debt on FY08 (M$ mil) 359.0 Target EV (M$ mil) 3730.7 Target Net Equity Value (M$ mil) 3371.6 Existing share base (mil) 484.1 Implied Price Target (undiluted) (M$) 7.0 Fully Diluted - Assuming conversion within first 4 years Target EV-per-tonne multiple (US$) 150 Exchange Rate (M$ per US$1) 3.23 Annual Cement Capacity (mil tonnes) 7.7 Net Debt on FY08 (M$ mil) 217.7 Target EV (M$ mil) 3730.7 Target Net Equity Value (M$ mil) 3513.0 Existing share base (mil) 662.1 Implied Price Target (fully diluted) (M$) 5.4 6
Appendix Supplementary Information Table 6: The industry snapshot CY06 CY07E CY08E CY09E CY10E Average Annual Production Capacity (mil tonnes) 19.0 19.0 19.0 20.5 20.5 Local Demand (mil tonnes) 14 14.7 15.4 16.1 15.4 Annual demand growth (%) - 5% 5% 4% -4% Exports and Excess (mil tonnes) 5.0 4.3 3.6 4.4 5.1 Percentage of Exports and Excess (%) 26.3% 22.6% 18.8% 21.7% 24.8% Local Demand (mil tonnes) 14 14.7 15.4 16.1 15.4 Table 7: Revised Cement Price Ceiling (by region) Peninsular Malaysia Price Ceiling M$ per tonne Northern Region 217 Central Region 219 Eastern Region 233 Southern Region 224 East Malaysia Price Ceiling M$ per tonne Sabah 309 to 325 Sarawak 275 to 352 Table 8: The Malaysian cement industry snapshot CY06 CY07E CY08E CY09E CY10E Average Annual Production Capacity (mil tonnes) 19.0 19.0 19.0 20.5 21.5 Local Demand (mil tonnes) 14 14.7 15.4 16.1 15.4 Annual demand growth (%) 5% 5% 4% -4% Exports and Excess (mil tonnes) 5.0 4.3 3.6 4.4 6.1 Percentage of Exports and Excess (%) 26.3% 22.6% 18.8% 21.7% 28.3% Table 9: ICULS Analysis Existing Share Base (mil) 484.1 New shares arising from ICULS conversion (before Year 4) 178.0 New shares arising from ICULS conversion (between Year 4-7) 237.3 New shares arising from ICULS conversion (beyond Year 7) 266.0 Enlarged Share Base (before Year 4) 662.1 Enlarged Share Base (between Year 4-7) 721.4 Enlarged Share Base (beyond Year 7) 750.1 Average Dilution Factor (before Year 4) 26.9% Average Dilution Factor (between Year 4-7) 32.9% Average Dilution Factor (beyond Year 7) 35.5% Assuming Mandatory Conversion before Year 4 *Net Income FY07E 182.5 *Net Income FY08E 227.9 *Net Income FY09E 299.2 *FD EPS FY07E 0.28 *FD EPS FY08E 0.34 *FD EPS FY09E 0.45 7
Analyst Certification: The research analyst(s) denoted by an AC on the cover of this report certifies (or, where multiple research analysts are primarily responsible for this report, the research analyst denoted by an AC on the cover or within the document individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views expressed in this report 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(s) in this report. Important Disclosures YTL Cement (YTLC.KL) Price Chart 11 10 Date Rating Share Price (M$) Price Target (M$) 9 8 7 6 Price(M$) 5 OW M$5.9 OW M$7 OW M$7.5 OW M$7.5 05-Apr-07 OW 4.30 5.90 21-Jun-07 OW 5.75 7.00 03-Oct-07 OW 4.98 7.50 03-Oct-07 OW 4.98 7.50 4 3 2 1 0 Feb 05 May 05 Aug 05 Nov 05 Feb 06 May 06 Aug 06 Nov 06 Feb 07 May 07 Aug 07 Nov 07 Feb 08 Source: Reuters and JPMorgan; price data adjusted for stock splits and dividends. Initiated coverage Apr 05, 2007. This chart shows JPMorgan's continuing coverage of this stock; the current analyst may or may not have covered it over the entire period. JPMorgan ratings: OW = Overweight, N = Neutral, UW = Underweight. 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. Coverage Universe: Jon Oh: Gamuda (GAMU.KL), ICP (ICPB.KL), IJM Corporation (IJMS.KL), MPI (MPIM.KL), Proton (PROT.KL), Tan Chong Motor (TNCS.KL), UEM World Bhd (UEMW.KL), UMW Holdings (UMWS.KL), Unisem (UNSM.KL), WCT Engineering (WCTE.KL), YTL Cement (YTLC.KL) JPMorgan Equity Research Ratings Distribution, as of December 31, 2007 Overweight (buy) Neutral (hold) Underweight (sell) JPM Global Equity Research Coverage 45% 41% 14% IB clients* 50% 51% 38% JPMSI Equity Research Coverage 41% 47% 12% IB clients* 71% 64% 49% *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. 8
Valuation and Risks: Please see the most recent company-specific research report for an analysis of valuation methodology and risks on any securities recommended herein. Research is available at http://www.morganmarkets.com, or you can contact the analyst named on the front of this note or your JPMorgan representative. 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, FINRA and SIPC. J.P. Morgan Futures Inc. is a member of the NFA. JPMorgan 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. Registered in England & Wales No. 2711006. Registered Office 125 London Wall, London EC2Y 5AJ. 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) is regulated by ASIC and J.P. Morgan Securities Australia Limited (ABN 61 003 245 234/AFS Licence No: 238066) is a Market Participant with the ASX and regulated by ASIC. 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 Bureau. 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 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: J.P. Morgan Securities Philippines Inc. is a member of the Philippine Stock Exchange and is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange Commission. Singapore: This material is issued and distributed in Singapore by J.P. Morgan Securities Singapore Private Limited (JPMSS) [mica (p) 207/01/2008 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) which is a Participating Organization of Bursa Malaysia Securities Bhd and is licensed as a dealer by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan Broking (Pvt.) Ltd is a member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. 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 outline the effective organisational and administrative arrangements set up within JPMSL for the prevention and avoidance of conflicts of interest with respect to research recommendations, including information barriers, and 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 2005 (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. Japan: There is a risk that a loss may occur due to a change in the price of the shares in the case of share trading, and that a loss may occur due to the exchange rate in the case of foreign share trading. In the case of share trading, JPMorgan Securities Japan Co., Ltd., will be receiving a brokerage fee and consumption tax (shouhizei) calculated by 9
multiplying the executed price by the commission rate which was individually agreed between JPMorgan Securities Japan Co., Ltd., and the customer in advance. Financial Instruments Firms: JPMorgan Securities Japan Co., Ltd., Kanto Local Finance Bureau (kinsho) No. [82] Participating Association / Japan Securities Dealers Association, The Financial Futures Association of Japan. 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. Pakistan: For private circulation only not for sale. New Zealand: This material is issued and distributed by JPMSAL in New Zealand only to persons whose principal business is the investment of money or who, in the course of and for the purposes of their business, habitually invest money. JPMSAL does not issue or distribute this material to members of "the public" as determined in accordance with section 3 of the Securities Act 1978. The recipient of this material must not distribute it to any third party or outside New Zealand without the prior written consent of JPMSAL. 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. All pricing is as of the close of market for the securities discussed, unless otherwise stated. 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. Other Disclosures last revised February 6, 2008. Copyright 2008 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or redistributed without the written consent of JPMorgan. 10
All Data As Of 08-Feb-08 Q-Snapshot: YTL Cement Bhd Targets & Recommendations EPS Revisions EPS Momentum (%) Historical Total Return (%) Consensus Changes (4wks) 3.5 3 2.5 2 1.5 1 0.5 0 Targets Recoms Consensus Changes (4wks) 2.5 22 1.5 11 0.5 0 00 0.0-20 -4-2 Up Dn Total* Up Up Dn Total* -1 Mth -3 Mth 1Mth 3Mth 1Yr 3Yr Consensus Growth Outlook (%) FY1 FY2 FY1 FY2 60.0 50.0 50.0 40.0 32.9 30.0 20.0 12.5 9.4 14.5 10.0 0.0 0.0 EPS Actual To FY1 EPS FY1 To FY2 EPS FY2 To FY3 Cash Flow FY1 To FY2 Dividends FY1 To FY2 Sales FY1ToFY2 Quant Return Drivers (A Score >50% indicates company ranks 'above average') Score 0% (worst) to 100% (best) vs Country Peers vs (regional) IBES Industry Peers Valuations: P/E Vs Market (12mth fwd EPS) 73% 64% Valuations: P/E Vs Sector (12mth fwd EPS) 71% 63% Valuations: EPS Growth (forecast) 75% 72% Momentum: 12 Month Price Momentum 46% 43% Momentum: 1 Month Price Reversion 46% 25% Quality: Return On Equity (forecast) 45% 43% Quality: Earnings Risk (Variation in Consensus) 68% 77% Earnings&Sentiment: Earnings Momentum 97% 97% Earnings&Sentiment: Change in Recomms 40% 44% Earnings&Sentiment: Net Revisions Fy2 EPS 45% 53% COMPOSITE Q-SCORE** (0% To 100%) 84% 80% FY1 FY2 JPMorgan Composite Q-Score I N D U S T R Y Regional IBES Industry Peers (Closest by Size, Consensus. ADV = Average daily value traded in US$m over the last 3 mths) Code Name Country USD MCAP ADV PE FY1 Q-Score** H22-SG Hong Leong Asia Ltd. Singapore 796 1.29 11.9 46% 5EN-SG Midas Holdings Ltd. Singapore 793 3.26 29.6 30% 003300-KR Hanil Cement Co. Ltd. South Korea 774 1.94 12.3 12% 5232-JP Sumitomo Osaka Cement Co. Ltd. Japan 748 7.93 13.6 21% 523838-IN Simplex Infrastructures Ltd. India 746 0.52 30.3 8737-MY YTL Cement Bhd Malaysia 727 0.26 10.8 80% 089480-KR Pyeong San Co. Ltd. South Korea 664 4.34 22.0 66% STCM-GB Steppe Cement Ltd. Malaysia 578 1.11 20.6 83% AP-TH Asian Property Development PCL Thailand 417 1.27 15.9 55% 6829-MY Industrial Concrete Products Bhd Malaysia 404 0.21 15.5 55% TPIPL-TH TPI Polene PCL Thailand 396 3.43 6.9 40% Country Peers (Closest by Size, Consensus. ADV = average daily value traded in US$m over the last 3 mths) Code Name Industry USD MCAP ADV PE FY1 Q-Score** 9679-MY WCT Engineering Bhd Engineering & Construction 851 1.88 21.5 87% 5138-MY Hap Seng Plantations Holdings Bhd Agricultural Commodities/Milling 802 3.95 15.4 6084-MY Star Publications (M) Bhd Publishing: Newspapers 791 0.70 16.3 21% 1651-MY Malaysian Resources Corp. Bhd Engineering & Construction 769 4.68 35.8 54% 5304-MY Proton Holdings Bhd Motor Vehicles 738 2.46-38.4 3% 8737-MY YTL Cement Bhd Construction Materials 727 0.26 10.8 84% 5103-MY Titan Chemicals Corp. Bhd Chemicals: Specialty 725 0.51 6.0 43% 5032-MY Bintulu Port Holdings Bhd Other Transportation 724 0.14 17.1 34% 2003-MY Kulim (Malaysia) Bhd Agricultural Commodities/Milling 711 1.91 13.0 95% 7277-MY Dialog Group Bhd Oilfield Services/Equipment 680 1.68 24.5 36% 4502-MY Media Prima Bhd Broadcasting 676 1.12 19.7 23% Source: Factset, Thomson and JPMorgan Quantitative Research. For an explanation of the Q-Snapshot, please visit http://jpmorgan.hk.acrobat.com/qsnapshot/ Q-Snapshots are a product of JPMorgan s Global Quantitative Analysis team and provide quantitative metrics summarized in an overall company 'Q-Score.' Q-Snapshots are based on consensus data and should not be considered as having a direct relationship with the JPMorgan analysts recommendation. * Total number of target prices, recommendations or EPS forecasts that make up consensus. ** The Composite Q-Score is calculated by weighting and combining the 10 Quant return drivers shown. The higher the Q-Score the higher the one month expected return. On a 14 Year back-test the stocks with the highest Q-Scores have been shown (on average) to significantly outperform those stocks with the lowest Q-Scores in this universe. (%) 40.0 30.0 20.0 10.0 C O U N T R Y 100% 75% 50% 25% 0% (Local Currency %) 100 80 60 40 20 18 HIGH/STRONGER LOW/WEAKER 0% 25% 50% 75% 100% 94
YTL Cement - Summary of Financials Profit and Loss statement Cash flow statement M$ in millions, year-end June FY07A FY08E FY09E FY10E M$ in millions, year-end June FY07A FY08E FY09E FY10E Revenues 1,146.5 1,545.8 1,827.7 1,846.1 EBIT 291.3 358.9 385.3 403.6 % change Y/Y 8.0% 34.8% 18.2% 1.0% Gross Margin (%) 26.8% 24.7% 22.8% 23.5% Cash flow from operations 313.4 276.8 368.0 479.1 EBITDA 291.3 358.9 385.3 403.6 Cash flow from investing -9.9-162.1-209.8-309.8 % change Y/Y 34.8% 23.2% 7.3% 4.8% Cash flow from financing -220.7 46.6-143.4-143.4 EBITDA Margin (%) 25.4% 23.2% 21.1% 21.9% EBIT 291.3 358.9 385.3 403.6 Capex -24.5-152.3-200.0-300.0 % change Y/Y 34.8% 23.2% 7.3% 4.8% Free cash flow 289.0 124.5 168.0 179.1 EBIT Margin (%) 25.4% 23.2% 21.1% 21.9% Net Interest (54.2) (61.0) (53.5) (45.9) Earnings before tax 237.8 298.5 332.5 358.4 % change Y/Y 50.4% 25.6% 11.4% 7.8% Equity raised/ (repaid) -0.4-0.4-0.4-0.4 Tax (57.5) (44.8) (49.9) (53.8) Debt raised/ (repaid) -31.0 90.0-100.0-100.0 as % of EBT 24.2% 15.0% 15.0% 15.0% Other 0.0 0.0 0.0 0.0 Net Income (Core) 163.2 236.7 265.6 287.6 Dividends paid -35.3-43.0-43.0-43.0 % change Y/Y 18.2% 45.1% 12.2% 8.3% Net Change in Cash 82.8 161.3 14.7 25.9 Shares Outstanding Undiluted 484.1 484.1 484.1 484.1 Beginning cash 342.2 425.0 586.3 601.0 Undiluted EPS (reported) - M$ 34.0 48.9 54.9 59.4 Ending cash 425.0 586.3 601.0 626.9 % change Y/Y 19.2% 43.9% 12.2% 8.3% Gross DPS - M$ 10.0 12.0 12.0 12.0 Balance sheet Ratio Analysis M$ in millions, year-end June FY07A FY08E FY09E FY10E M$ in millions, year-end June FY07A FY08E FY09E FY10E Cash and cash equivalents 425.0 586.3 601.0 626.9 EBITDA margin 25.4% 23.2% 21.1% 21.9% Accounts receivable 168.4 227.0 268.5 271.1 Operating margin 25.4% 23.2% 21.1% 21.9% Inventories 105.2 141.8 167.7 169.4 Net profit margin 14.2% 15.3% 14.5% 15.6% Others 37.4 45.9 53.3 53.8 Pretax margin 20.7% 19.3% 18.2% 19.4% Current assets 735.9 1,001.0 1,090.4 1,121.2 Sales per share growth 8.0% 34.8% 18.2% 1.0% LT investments 0.0 0.0 0.0 0.0 Sales growth 8.0% 34.8% 18.2% 1.0% Net fixed assets 1,734.7 1,766.4 1,819.8 1,973.1 Net profit growth 18.2% 45.1% 12.2% 8.3% Total assets 2,470.6 2,767.4 2,910.2 3,094.4 EPS growth 19.2% 43.9% 12.2% 8.3% Liabilities Interest coverage (x) 5.37 5.88 7.21 8.80 ST loans 316.1 316.1 316.1 316.1 Net debt to total capital (x) 0.17 0.13 0.08 0.04 Payables 75.6 104.8 127.1 127.1 Net debt to equity (x) 0.36 0.26 0.16 0.06 Others 3.4 3.4 3.4 3.4 Sales/assets (x) 0.46 0.56 0.63 0.60 Total current liabilities 541.9 571.1 593.4 593.4 Assets/equity (x) 2.08 2.02 1.88 1.69 Long term debt 539.2 629.2 529.2 429.2 ROE 13.7% 17.3% 17.1% 15.7% Other liabilities 63.4 57.6 57.6 57.6 ROCE 21.1% 23.7% 24.0% 22.9% Total liabilities 1,145.1 1,263.0 1,224.3 1,124.3 Shareholders' equity 1,190.6 1,369.5 1,551.0 1,835.2 BVPS - M$ 2.5 2.8 3.2 3.8 Source: Company, JPMorgan estimates * Company does not report depreciation as a separate line-item in the Income Statement 12