Download Report

Company Update, 20 January 2015
Anton Oilfield (3337 HK)
Sell (Maintained)
Energy & Petrochemicals - Oil & Gas Services
Market Cap: USD457m
Target Price:
Price:
HKD0.95
HKD1.60
Macro
Risks
Disappointment Continues
Growth
Value
Anton Oilfield Services Group (3337 HK)
Relative to Hang Seng Index (RHS)
132
5.90
112
4.90
92
3.90
72
2.90
52
1.90
32
0.90
180
160
140
120
100
80
60
40
20
12
Nov-14
Sep-14
Jul-14
May-14
Mar-14
Avg Turnover (HKD/USD)
56.9m/7.30m
Cons. Upside (%)
9.4
Upside (%)
-40.6
52-wk Price low/high (HKD)

1.41 - 6.02
Free float (%)
50
Share outstanding (m)
2,212
Shareholders (%)
Pro Development Holdings
Corp
Schlumberger NV
30.6
19.1
YTD
1m
3m
6m
12m
(4.2)
(9.1)
(27.3)
(65.8)
(73.2)
(78.5)
(7.4)

Likely to incur net loss in 2014. Anton Oilfield Services Group (Anton)
expects its FY14 revenue to decline by over 20%, and its FY14 profit to
fall by over 140%, which translates into a net loss. The company
attributes the net loss to sluggish domestic and international markets
amid low oil prices, which led to cancellation of projects and downward
pricing pressure. This is much worse than our revenue forecast of +6%
and net profit forecast of CNY62m for FY14.
Orders backlog cut amid cancellation of orders. As major clients
cancelled and downsized projects, Anton reduced its orders backlog in
3Q14 by CNY200m to CNY1,956m. Orders backlog at the end of 2014
stood at CNY1,707m, down 13% QoQ. New orders won in 4Q14
amounted to only CNY458m, down 30% QoQ, mainly due to cancellation
and postponement of clients’ projects.
Strategy update offers no assurance on earnings. Anton depicted a
gloomy picture for 2015 as sales and margins may not improve amid
difficult market conditions. Anton will continue its reduction in workforce
in 2015 after a 10% cut in 2014 to control cost.
Bumpy road ahead. Anton has lowered its guidance twice in less than
three months. We think Anton’s business may continue to be under
pressure in 2015 amid low oil prices. We cut our earnings forecasts for
FY14 and FY15 to negative, and FY16 by 97%.
Maintain SELL with a lower TP of HKD0.95. Given the high volatility in
Anton’s earnings, we change our TP to P/BV from P/E-based. Our lower
TP of HKD0.95 (vs HKD1.30) is based on 0.8x FY15F P/BV, 1SD below
its forward P/BV mean. We maintain our SELL call in light of Anton’s net
loss for 2014 and the tough FY15 operating outlook amid low oil prices.
Forecasts and Valuations
Share Performance (%)
Relative


Source: Bloomberg
Absolute
0
0
.1
0
0
Anton released a series of announcements during the weekend, .
0
including a profit warning, 2015 strategy update and 4Q14 operational 0
update. Maintain SELL with a lower TP of HKD0.95 (0.8x FY15F P/BV, 0
40.6% downside). The profit warning came in worse than we had
expected amid cancellation of orders by clients. We cut our earnings
forecasts for FY14 and FY15 to negative, and FY16 by 97%.

Jan-14
Vol m
Price Close
6.90
(14.4)
(33.1)
(69.6)
Dec-12
Dec-13
Dec-14F
Dec-15F
Dec-16F
2,005
2,534
1,923
2,353
2,824
Reported net profit (CNYm)
303
383
(162)
(3)
20
Recurring net profit (CNYm)
295
369
(171)
(23)
287.7
25.1
(146.2)
(86.6)
Recurring EPS (CNY)
0.14
0.17
(0.08)
(0.01)
0.00
DPS (CNY)
0.05
0.06
0.00
0.00
0.00
9
7
1.39
1.21
1.38
1.35
1.33
Total turnover (CNYm)
Recurring net profit growth (%)
Shariah compliant


2

.
2
0
.
2




Recurring P/E (x)
na
na
5
na
513
Charles Zhang +852 2103 5842
P/B (x)
[email protected]
P/CF (x)
7.8
7.3
7.1
26.2
15.2
Dividend Yield (%)
3.6
4.3
0.0
0.0
0.0
EV/EBITDA (x)
5.9
5.1
20.2
10.5
9.6
16.6
18.0
(7.5)
(0.1)
1.0
24.2
50.5
69.9
87.9
(261.7)
(111.3)
(98.1)
Return on average equity (%)
Net debt to equity (%)
Our vs consensus EPS (adjusted) (%)
net cash
Source: Company data, RHB
See important disclosures at the end of this report
Powered by EFA
TM
Platform
1
Anton Oilfield (3337 HK)
20 January 2015
Figure 1: New orders and orders backlog
(CNYm)
4Q13
New orders
1Q14
2Q14
3Q14
4Q14
312.5
1,198.6
693.4
624.1
457.6
-
-
-
-
46.4%
QoQ
-
283.6%
-42.1%
-10.0%
-26.7%
% of total
100.0%
100.0%
100.0%
100.0%
100.0%
213.3
YoY
- Domestic
-
628.2
424.6
272.6
YoY
-
-
-
-
-
QoQ
-
-
-32.4%
-35.8%
-21.8%
% of total -
52.4%
61.2%
43.7%
46.6%
-
570.4
268.9
351.5
244.3
YoY
-
-
-
-
-
QoQ
-
-
-52.9%
30.7%
-30.5%
47.6%
38.8%
56.3%
53.4%
1,707.4
- Overseas
% of total Order backlog
1,003.4
1,932.2
1,814.9
1,955.5
YoY
-
-
-
-
70.2%
QoQ
-
92.6%
-6.1%
7.7%
-12.7%
% of total
100.0%
100.0%
100.0%
100.0%
100.0%
722.8
1,207.4
1,064.2
1,060.0
588.6
-
-
-
-
-18.6%
QoQ
-
67.0%
-11.9%
-0.4%
-44.5%
% of total
72.0%
62.5%
58.6%
54.2%
34.5%
280.6
724.8
750.8
895.5
1,118.8
- Domestic
YoY
- Overseas
YoY
-
-
-
-
298.7%
QoQ
-
158.3%
3.6%
19.3%
24.9%
% of total
28.0%
37.5%
41.4%
45.8%
65.5%
Source: Company data, RHB
Figure 2: Changes in forecasts (CNYm)
31 Dec FYE
FY 14
New
FY 14
Old
Drilling
Well completion
Down- hole operation
Tubular services
Tota l re ve nue
COGS
G ross profit
GPM
460
466
790
208
1, 9 2 3
(1,327)
596
31.0%
637
630
1,114
302
2,683
(1,717)
966
36.0%
Sales tax & surcharges
Selling expenses
Administrative expenses
R&D
O pe ra ting e xpe nse s
Opex as % of revenue
Other gain, net
O pe ra ting profit
Operating margin
(38)
(231)
(279)
(48)
(5 9 6 )
31.0%
20
20
1.0%
(35)
(268)
(349)
(54)
(7 0 5 )
26.3%
20
280
10.4%
Interest income
Finance cost
Share of associates' profits
EBT
EBT margin
19
(210)
(17 0 )
- 8.9%
19
(200)
10 0
3.7%
0
0.0%
(28)
28.0%
MI
Ne t profit - re porte d
NPM (reported)
9
(16 2 )
- 8.4%
(4)
68
7.9%
Ne t profit - re c urring
NPM (recurring)
(17 1)
- 8.9%
62
2.3%
Income tax
Effective tax rate
EP S - re c urring
Source: RHB
(0 . 0 8 )
0.03
See important disclosures at the end of this report
FY 15
New
FY 15
Old
FY 16
New
FY 16
Old
(27.8)
(26.1)
(29.1)
(31.3)
(2 8 . 3 )
(22.7)
(3 8 . 3 )
529
536
1,050
239
2,353
(1,647)
706
30.0%
764
756
1,537
363
3,420
(2,223)
1, 19 7
35.0%
(30.8)
(29.2)
(31.7)
(34.1)
(3 1. 2 )
(25.9)
(4 1. 0 )
634
643
1,260
287
2,824
(1,977)
847
30.0%
917
907
1,845
435
4 , 10 4
(2,708)
1, 3 9 5
34.0%
(30.8)
(29.2)
(31.7)
(34.1)
(3 1. 2 )
(27.0)
(3 9 . 3 )
10.4
(14.0)
(20.1)
(10.4)
(15.5)
(31)
(188)
(259)
(59)
(5 3 6 )
22.8%
20
19 0
8.1%
(44)
(274)
(393)
(68)
(7 8 0 )
22.8%
20
437
12.8%
(31.2)
(31.2)
(34.2)
(14.0)
(31.2)
(37)
(226)
(311)
(71)
(6 4 4 )
22.8%
20
223
7.9%
(53)
(328)
(472)
(82)
(9 3 6 )
22.8%
20
480
11.7%
(31.2)
(31.2)
(34.2)
(14.0)
(31.2)
11
(204)
(3 )
- 0.1%
11
(194)
255
7.5%
5.2
9
(204)
29
1.0%
9
(194)
295
7.2%
5.2
0
0.0%
(71)
28.0%
N/A
(8)
28.0%
(83)
28.0%
(90.1)
0
(3 )
- 0.1%
(9)
17 4
5.1%
N/A
N/A
(1)
20
0.7%
(11)
202
4.9%
(90.1)
(90.1)
N/A
(2 3 )
- 1.0%
16 0
4.7%
N/A
5
0.2%
18 7
4.6%
(97.1)
N/A
(0 . 0 1)
Chg %
(92.8)
4.9
N/A
N/A
(337.1)
N/A
0.07
Chg %
(56.7)
N/A
N/A
0.00
0.09
Chg %
(53.4)
(90.1)
(97.1)
2
Anton Oilfield (3337 HK)
20 January 2015
Figure 3: Forward P/BV band
8.00
7.00
+2SD = 6.5x
6.00
Share Price (HKD)
5.00
+1SD = 4.6x
4.00
3.00
Mean = 2.7x
2.00
1.00
-1SD = 0.8x
0.00
Jan-10
-1.00
Jul-10 Jan-11
Jul-11 Jan-12
Jul-12 Jan-13
Jul-13 Jan-14
Jul-14 Jan-15
-2SD = -1.1x
-2.00
Source: Bloomberg, RHB
Figure 4: Peer comparison
Com pany
Ticker
Anton Oilfield
3337 HK
Price Mkt cap
(USDm )
1.60
457
3-m th
P/E
P/E
P/E
avg t/o FY13 FY14 FY15
(USDm )
(x)
(x)
(x)
7.5
7.2
10.1
N/A
EPS 3-Yr EPS PEG
FY15 Cagr (%)
(x)
YoY%
N/A
N/A
9.8
(6.8)
10.5
6.8
5.9
10.7
10.7
21.5
14.7
27.8
(6.3)
6.9
HSI
23,738
HSCEI
11,476
8.0
7.6
CSI300
3,355
14.9
12.2
12.8
11.1
12.5
Adjusted sector avg*
10.8
EPS
FY14
YoY%
N/A
Div yld Div yld P/BV P/BV
Rev
FY13
FY14 FY13 FY14
FY13
(%)
(%)
(x)
(x) (USDm )
407
GPM
Net
FY13 m argin
(%)
FY13
(%)
44.31
15.1
ROE
FY13
(%)
ROE
FY14
(%)
N/A
N/A
4.4
0.0
1.3
1.7
11.4
(7.5)
5.5
2.0
3.8
3.7
1.3
1.2
13.3
11.4
7.7
1.0
3.8
4.2
1.2
1.1
15.1
13.9
N/A
N/A
1.7
2.4
2.2
1.8
14.5
14.8
0.9
3.0
2.4
1.4
1.3
18.7
10.9
15.8
13.0
16.4
HK listed oil & gas services
Spt Energy Group 1251 HK
1.34
265
2.0
5.5
5.4
4.6
1.0
17.6
12.8
0.4
4.8
4.4
0.9
0.8
386
N/A
12.5
16.9
Petro-King
2178 HK
1.07
170
0.3
5.5
12.6
10.1
(56.5)
24.7
(13.6)
N/A
4.6
3.1
0.5
0.5
137
N/A
18.5
12.1
3.1
China Oilfield-H
2883 HK
13.34
11,870
41.1
7.2
6.5
7.1
10.1
(8.8)
1.0
6.8
4.0
4.5
1.2
1.1
4,399
N/A
24.5
20.4
18.5
6.0
8.2
7.3
(15.1)
11.2
0.1
3.6
4.5
4.0
0.9
0.8
N/A
18.5
16.5
12.7
Average
US oil & gas services
Schlumberger Ltd SLB US
81.33 104,655
904.4
19.4
18.3
17.3
5.7
6.0
20.8
0.9
2.0
2.1
2.7
2.5
48,580
23.0
11.2
14.0
14.3
Halliburton Co
39.13
33,161 1,023.8
16.5
9.9
13.4
66.1
(25.9)
10.7
0.9
1.6
1.6
2.1
2.0
29,402
15.2
7.2
24.0
22.4
Baker Hughes Inc BHI US
56.56
24,468
504.0
22.9
14.7
20.1
56.1
(26.9)
9.4
1.6
1.1
1.1
1.4
1.3
22,364
17.0
4.9
7.3
9.2
Weatherford Inte WFT US
10.34
8,001
157.7
N/A
10.2
14.7
N/A
(30.5)
(224.1)
N/A
N/A
0.0
1.0
1.0
15,263
19.4
(2.3)
(4.6)
7.0
19.6
13.3
16.4
42.6
(19.3)
(45.8)
1.1
1.6
1.2
1.8
1.7
18.7
5.3
10.2
13.2
HAL US
Average
A-share oil & gas services
Yantai Jereh-A
002353 CH 33.98
5,244
72.9
30.9
22.3
15.9
38.5
40.4
38.6
0.6
0.5
0.7
4.2
3.8
590
43.26
26.84
22.76
22.74
China Oil Hbp-A
002554 CH 11.03
808
15.4
48.0
35.2
25.2
36.1
39.9
33.6
1.0
0.5
1.3
3.7
3.5
152
27.34
10.88
8.92
10.09
Gi Technologie-A 300309 CH 19.20
671
9.5
56.5
42.0
29.9
34.4
40.7
37.0
1.1
0.5
0.4
3.4
3.2
37
55.92
31.50
6.05
7.57
45.1
33.2
23.6
36.3
40.3
36.4
0.9
0.5
0.8
3.8
3.5
42.2
23.1
12.6
13.5
Average
Oil equipm ents
Hilong Holding
1623 HK
2.39
523
2.8
9.3
8.1
7.1
13.8
15.3
14.5
0.6
3.2
3.7
1.2
1.1
394
40.29
14.05
16.30
14.25
Honghua Group
196 HK
1.00
418
1.8
4.7
6.6
5.9
(28.2)
12.3
(2.8)
N/A
6.0
4.4
0.5
0.5
1,294
23.68
6.68
10.73
8.03
7.0
7.4
6.5
(7.2)
13.8
5.8
0.6
4.6
4.0
0.9
0.8
32.0
10.4
13.5
11.1
Average
* adjusted sector average includes only HK and US listed oil & gas servicing companies
Source: Bloomberg, RHB
See important disclosures at the end of this report
3
Anton Oilfield (3337 HK)
20 January 2015
Financial Exhibits
Profit & Loss (CNYm)
Dec-12
Dec-13
Dec-14F
Dec-15F
Total turnover
2,005
2,534
1,923
2,353
2,824
Cost of sales
(1,103)
(1,411)
(1,327)
(1,647)
(1,977)
Gross profit
901
1,123
Dec-16F
596
706
847
Gen & admin expenses
(260)
(300)
(279)
(259)
(311)
Selling expenses
(154)
(173)
(231)
(188)
(226)
Other operating costs
(99)
(97)
(86)
(89)
(107)
Operating profit
387
552
0
170
203
Operating EBITDA
481
675
198
422
505
Depreciation of fixed assets
(73)
(107)
(186)
(242)
(291)
Amortisation of intangible assets
(21)
(16)
(11)
(11)
(11)
Operating EBIT
387
552
0
170
203
Net income from investments
-
(10)
-
-
Other recurring income
-
11
20
20
20
Interest income
2
1
19
11
Interest expense
(31)
(71)
(199)
(204)
Other non-recurring income
(2)
(3)
(11)
Pre-tax profit
367
490
Taxation
(50)
(87)
Minority interests
(15)
(21)
Profit after tax & minorities
303
383
(162)
Reported net profit
303
383
Recurring net profit
295
369
Dec-12
387
-
(170)
-
20
9
(204)
-
(3)
29
9
(8)
0
(1)
(3)
20
(162)
(3)
20
(171)
(23)
5
Dec-13
Dec-14F
Dec-15F
Dec-16F
552
0
170
203
93
122
198
252
301
(133)
(191)
367
(142)
(137)
Source: Company data, RHB
Cash flow (CNYm)
Operating profit
Depreciation & amortisation
Change in working capital
Other operating cash flow
Operating cash flow
Interest received
Interest paid
64
6
9
20
20
412
490
573
300
387
2
1
19
11
(15)
(42)
(199)
(204)
9
(204)
Tax paid
(49)
(71)
-
-
Cash flow from operations
350
379
394
107
185
(232)
(717)
(750)
(600)
(600)
(41)
(92)
(0)
(273)
(809)
(750)
Capex
Other investing cash flow
Cash flow from investing activities
Dividends paid
Increase in debt
Other financing cash flow
(600)
(8)
(600)
(47)
-
(120)
23
1,807
122
-
-
-
-
-
13
Cash flow from financing activities
(11)
Cash at beginning of period
(112)
53
7
1,695
2
53
7
462
523
1,770
1,415
976
Total cash generated
65
1,265
Forex effects
(4)
Implied cash at end of period
523
(18)
1,770
(355)
1,415
(439)
(408)
-
-
976
568
Source: Company data, RHB
See important disclosures at the end of this report
4
Anton Oilfield (3337 HK)
20 January 2015
Financial Exhibits
Balance Sheet (CNYm)
Dec-12
Dec-13
Dec-14F
Dec-15F
Dec-16F
Total cash and equivalents
539
1,803
1,448
1,009
601
Inventories
487
541
436
542
650
Accounts receivable
948
1,332
737
903
1,083
Other current assets
Total current assets
Total investments
240
191
211
258
309
2,214
3,867
2,832
2,711
2,643
4
17
17
17
17
Tangible fixed assets
984
1,624
2,185
2,543
2,852
Intangible assets
371
375
364
353
343
Total other assets
20
85
85
85
85
Total non-current assets
1,379
2,101
2,651
2,998
3,297
Total assets
3,593
5,968
5,483
5,709
5,940
Short-term debt
212
396
400
400
400
Accounts payable
730
704
582
722
866
Other current liabilities
267
508
317
353
411
1,209
1,608
1,299
1,475
1,678
299
1,983
2,100
2,100
2,100
4
2
1
1
1
303
1,984
2,101
2,101
2,101
1,512
3,593
3,400
3,575
3,778
201
203
201
201
201
1,673
1,960
1,852
1,856
1,874
Total current liabilities
Total long-term debt
Other liabilities
Total non-current liabilities
Total liabilities
Share capital
Retained earnings reserve
Other reserves
Shareholders' equity
Minority interests
Other equity
98
120
1,972
2,283
1,999
109
93
84
(0)
0
(0)
(53)
(7)
2
2,050
2,077
84
85
-
(0)
Total equity
2,081
2,375
2,083
2,133
2,162
Total liabilities & equity
3,593
5,968
5,483
5,709
5,940
Dec-12
Dec-13
Dec-14F
Dec-15F
Dec-16F
59.2
26.4
(24.1)
22.4
20.0
Operating profit growth (%)
124.3
42.6
(100.0)
232662.7
20.0
Net profit growth (%)
291.1
26.4
(142.2)
(98.2)
0.0
EPS growth (%)
287.9
24.4
(141.3)
(98.2)
0.0
Bv per share growth (%)
17.5
14.7
(12.4)
2.5
1.3
Operating margin (%)
19.3
21.8
0.0
7.2
7.2
Net profit margin (%)
15.1
15.1
(8.4)
(0.1)
0.7
Return on average assets (%)
9.9
8.0
(2.8)
(0.1)
0.3
Return on average equity (%)
16.6
18.0
(7.5)
(0.1)
1.0
Net debt to equity (%)
(1.4)
24.2
50.5
69.9
87.9
DPS
0.05
0.06
0.00
0.00
0.00
Recurrent cash flow per share
0.17
0.18
0.18
0.05
0.08
Source: Company data, RHB
Key Ratios (CNY)
Revenue growth (%)
Source: Company data, RHB
See important disclosures at the end of this report
5
Anton Oilfield (3337 HK)
20 January 2015
SWOT Analysis
 Anton is the largest private oil servicing company in
China with the best technology and technical knowhow among its private firm peers
 The anticorruption
investigation on
China National
Petroleum Corp
has delayed
exploration and
production
(E&P) activities
in China
 PetroChina and
Sinopec have
lower E&P
capex budgeted
for 2014
 Uncertain
political situation
in Iraq
 Stronger
competition in
China
 Anton has the most comprehensive product lines,
covering all market segments
 China is
opening up the
oil servicing
industry to
private firms
 Iraq has strong
demand for oil
services
 Partnership with
Schlumberger,
the global
leader in the oil
servicing
industry, may
enhance
knowledge
transfer
 State-owned enterprise (SOE) competitors are
subsidiaries of China National Petroleum
Corp/Sinopec
 Anton has much less equipment than its SOE
competitors
P/E (x) vs EPS growth
P/BV (x) vs ROAE
200%
1.4
14%
30
150%
1.2
12%
25
100%
1.0
10%
20
50%
0.8
8%
15
0%
0.6
6%
10
-50%
0.4
4%
5
-100%
0.2
2%
0
-150%
0.0
0%
EPS growth (rhs)
Source: Company data, RHB
Jan-13
Jan-13
P/E (x) (lhs)
P/B (x) (lhs)
Jan-16
16%
35
Jan-15
1.6
Jan-14
250%
Jan-12
18%
40
Jan-16
20%
1.8
Jan-15
2.0
300%
Jan-14
350%
45
Jan-12
50
Return on average equity (rhs)
Source: Company data, RHB
Company Profile
Anton Oilfield Services Group (Anton) is an independent oilfield services group that focuses on providing stimulation services to
improve the product efficiency of oil and gas (O&G) fields. Established in 1999, Anton has built strong relationships with state-owned
exploration and production (E&P) companies such as China National Petroleum Corp (CNPC) and Sinopec, and has received both
domestic and overseas orders from their subsidiaries. Anton also cooperates with Schlumberger, the largest oilfield services company
in the world, to tap into the integrated project management (IPM) services market. The company has a strong presence in Tarim and
Erdos, and will develop the Sichuan Basin as its growth driver.
See important disclosures at the end of this report
6
Anton Oilfield (3337 HK)
20 January 2015
Recommendation Chart
Price Close
5.09
1.30
2.00
1.70
1.20
6.00
6.09
4.73
7.07
6.37
Recommendations & Target Price
na
7.09
4.09
3.09
2.09
1.09
Buy
0.09
Jan-10
Neutral
Sell
Apr-11
Trading Buy
Aug-12
Take Prof it
Not Rated
Nov-13
Source: RHB, Bloomberg
Date
Recommendation
Target Price
Price
2015-01-13
Sell
1.30
1.78
2014-10-28
Sell
1.20
1.78
2014-10-08
Sell
1.70
2.43
2014-08-29
Sell
2.00
3.33
2014-07-22
Neutral
4.73
4.42
2014-03-20
Neutral
4.73
5.12
2013-10-17
Buy
6.00
4.93
2013-08-13
Buy
6.00
5.52
2013-07-15
Buy
6.37
4.94
2013-05-29
Neutral
7.07
6.63
Source : RHB, Bloomberg
See important disclosures at the end of this report
7
RHB Guide to Investment Ratings
Buy: Share price may exceed 10% over the next 12 months
Trading Buy: Share price may exceed 15% over the next 3 months, however longer-term outlook remains uncertain
Neutral: Share price may fall within the range of +/- 10% over the next 12 months
Take Profit: Target price has been attained. Look to accumulate at lower levels
Sell: Share price may fall by more than 10% over the next 12 months
Not Rated: Stock is not within regular research coverage
Disclosure & Disclaimer
All research is based on material compiled from data considered to be reliable at the time of writing, but RHB does not make any representation or
warranty, express or implied, as to its accuracy, completeness or correctness. No part of this report is to be construed as an offer or solicitation of an offer
to transact any securities or financial instruments whether referred to herein or otherwise. This report is general in nature and has been prepared for
information purposes only. It is intended for circulation to the clients of RHB and its related companies. Any recommendation contained in this report does
not have regard to the specific investment objectives, financial situation and the particular needs of any specific addressee. This report is for the
information of addressees only and is not to be taken in substitution for the exercise of judgment by addressees, who should obtain separate legal or
financial advice to independently evaluate the particular investments and strategies.
This report may further consist of, whether in whole or in part, summaries, research, compilations, extracts or analysis that has been prepared by RHB’s
strategic, joint venture and/or business partners. No representation or warranty (express or implied) is given as to the accuracy or completeness of such
information and accordingly investors should make their own informed decisions before relying on the same.
RHB, its affiliates and related companies, their respective directors, associates, connected parties and/or employees may own or have positions in
securities of the company(ies) covered in this research report or any securities related thereto, and may from time to time add to, or dispose off, or may be
materially interested in any such securities. Further, RHB, its affiliates and related companies do and seek to do business with the company(ies) covered
in this research report and may from time to time act as market maker or have assumed an underwriting c ommitment in securities of such company(ies),
may sell them or buy them from customers on a principal basis and may also perform or seek to perform significant investment banking, advisory or
underwriting services for or relating to such company(ies), as well as solicit such investment, advisory or other services from any entity mentioned in this
research report.
RHB and its employees and/or agents do not accept any liability, be it directly, indirectly or consequential losses, loss of profits or damages that may arise
from any reliance based on this report or further communication given in relation to this report, including where such losses , loss of profits or damages are
alleged to have arisen due to the contents of such report or communication being perceived as defamatory in nature.
The term “RHB” shall denote where applicable, the relevant entity distributing the report in the particular jurisdiction mentioned specifically herein below
and shall refer to RHB Research Institute Sdn Bhd, its holding company, affiliates, subsidiaries and related companies.
All Rights Reserved. This report is for the use of intended recipients only and may not be reproduced, distributed or publish ed for any purpose without prior
consent of RHB and RHB accepts no liability whatsoever for the actions of third parties in this respect.
Malaysia
This report is published and distributed in Malaysia by RHB Research Institute Sdn Bhd (233327-M), Level 11, Tower One, RHB Centre, Jalan Tun Razak,
50400 Kuala Lumpur, a wholly-owned subsidiary of RHB Investment Bank Berhad (RHBIB), which in turn is a wholly-owned subsidiary of RHB Capital
Berhad.
Singapore
This report is published and distributed in Singapore by DMG & Partners Research Pte Ltd (Reg. No. 200808705N), a wholly-owned subsidiary of DMG &
Partners Securities Pte Ltd, a joint venture between Deutsche Asia Pacific Holdings Pte Ltd (a subsidiary of Deutsche Bank Gr oup) and OSK Investment
Bank Berhad, Malaysia which have since merged into RHB Investment Bank Berhad (the merged entity is referred to as “RHBIB”, which in turn is a whollyowned subsidiary of RHB Capital Berhad). DMG & Partners Securities Pte Ltd is a Member of the Singapore Exchange Securities T rading Limited. DMG &
Partners Securities Pte Ltd may have received compensation from the company covered in this report for its corporate finance or its dealing activities; this
report is therefore classified as a non-independent report.
As of 18 January 2015, DMG & Partners Securities Pte Ltd and its subsidiaries, including DMG & Partners Research Pte Ltd do not have proprietary
positions in the securities covered in this report, except for:
a)
As of 18 January 2015, none of the analysts who covered the securities in this report has an interest in such securities, except for:
a)
Special Distribution by RHB
Where the research report is produced by an RHB entity (excluding DMG & Partners Research Pte Ltd) and distributed in Singapore, it is only distributed
to "Institutional Investors", "Expert Investors" or "Accredited Investors" as defined in the Securities and Futures Act, CAP. 289 of Singapore. If you are not
an "Institutional Investor", "Expert Investor" or "Accredited Investor", this research report is not intended for you and you should disregard this research
report in its entirety. In respect of any matters arising from, or in connection with this research report, you are to contac t our Singapore Office, DMG &
Partners Securities Pte Ltd
Hong Kong
This report is published and distributed in Hong Kong by RHB OSK Securities Hong Kong Limited (“RHBSHK”) (formerly known as OSK Securities Hong
Kong Limited), a subsidiary of OSK Investment Bank Berhad, Malaysia which have since merged into RHB Investment Bank Berhad ( the merged entity is
referred to as “RHBIB”), which in turn is a wholly-owned subsidiary of RHB Capital Berhad.
8
RHBSHK, RHBIB and/or other affiliates may beneficially own a total of 1% or more of any class of common equity securities of the subject company.
RHBSHK, RHBIB and/or other affiliates may, within the past 12 months, have received compensation and/or within the next 3 months seek to obtain
compensation for investment banking services from the subject company.
Risk Disclosure Statements
The prices of securities fluctuate, sometimes dramatically. The price of a security may move up or down, and may become valueless. It is as likely that
losses will be incurred rather than profit made as a result of buying and selling securities. Past performance is not a guide to future performance. RHBSHK
does not maintain a predetermined schedule for publication of research and will not necessarily update this report
Indonesia
This report is published and distributed in Indonesia by PT RHB OSK Securities Indonesia (formerly known as PT OSK Nusadan a Securities Indonesia), a
subsidiary of OSK Investment Bank Berhad, Malaysia, which have since merged into RHB Investment Bank Berhad, which in turn is a wholly-owned
subsidiary of RHB Capital Berhad.
Thailand
This report is published and distributed in Thailand by RHB OSK Securities (Thailand) PCL (formerly known as OSK Securities (Thailand) PCL), a
subsidiary of OSK Investment Bank Berhad, Malaysia, which have since merged into RHB Investment Bank Berhad, which in turn is a wholly-owned
subsidiary of RHB Capital Berhad.
Other Jurisdictions
In any other jurisdictions, this report is intended to be distributed to qualified, accredited and professional investors, in compliance with the law and
regulations of the jurisdictions.
DMG & Partners Research Guide to Investment Ratings
Kuala Lumpur
Hong Kong
Singapore
Buy: Share price may exceed 10% over the next 12 months
Trading Buy:Malaysia
Share price
may exceed 15% over theRHB
nextOSK
3 months,
however longer-term outlook remains uncertain
Research Office
Securities Hong Kong Ltd. (formerly known
DMG & Partners
Neutral: Share
mayInstitute
fall within
months
as12
OSK
Securities
Securities Pte. Ltd.
RHB price
Research
Sdn the
Bhdrange of +/- 10% over the next
Take Profit:
Target
price One,
has been
attained. Look to accumulate at lower
Honglevels
Kong Ltd.)
Level
11, Tower
RHB Centre
10 Collyer Quay
th
Sell: Share price may
byRazak
more than 10% over the next 12 months
Jalanfall
Tun
12 Floor
#09-08 Ocean Financial Centre
Lumpur
World-Wide House
Singapore 049315
Not Rated: Stock isKuala
not within
regular research coverage
Malaysia
Tel : +(60) 3 9280 2185
Fax : +(60) 3 9284 8693
DISCLAIMERS
19 Des Voeux Road
Central, Hong Kong
Tel : +(852) 2525 1118
Fax : +(852) 2810 0908
Tel : +(65) 6533 1818
Fax : +(65) 6532 6211
Phnom
Penh
This research is issuedJakarta
by DMG & Partners Research Pte Ltd and it is forShanghai
general distribution only. It does not have any regard
to the
spec ific investment
objectives, financial situation and particular needs of any specific recipient of this research report. You should independently evaluate particular
PT RHB OSK and
Securities
(formerlyfinancial
known as
RHB
OSK (China)
Advisory
Ltd. into any
RHBtransaction
OSK Indochina
Securities
Limited
(formerly
investments
consultIndonesia
an independent
adviser
before
makingInvestment
any investments
or Co.
entering
in relation
to any
securities
or
PT OSKmentioned
Nusadana in this report.
(formerly known as OSK (China) Investment
known as OSK Indochina Securities Limited)
investment instruments
Securities Indonesia)
Advisory Co. Ltd.)
No. 1-3, Street 271
Plaza CIMB Niaga
Suite 4005, CITIC Square
Sangkat Toeuk Thla, Khan Sen Sok
The information contained
herein has been obtained from sources 1168
we believed
to be reliable but we do not make any representation
or warranty nor
14th Floor
Nanjing West Road
Phnom Penh
accept any responsibility
or liability
as to its accuracy, completeness orShanghai
correctness.
are subject to change
Jl. Jend. Sudirman
Kav.25
20041Opinions and views expressed in this report
Cambodia
without notice.
Jakarta Selatan 12920, Indonesia
China
Tel: +(855) 23 969 161
Tel : +(6221) 2598 6888
Tel : +(8621) 6288 9611
Fax: +(855) 23 969 171
Fax
: +(6221)
2598or6777
Faxof: +(8621)
6288
9633or sell any securities.
This report does
not
constitute
form part of any offer or solicitation
any offer
to buy
Bangkok
DMG & Partners Research Pte Ltd is a wholly-owned subsidiary of DMG & Partners Securities Pte Ltd, a joint venture between OSK Investment Bank
Berhad, Malaysia which have since merged into RHBRHB
Investment
Bank Berhad
(thePCL
merged
entity
is referred to as “RHBIB” which i n turn is a whollyOSK Securities
(Thailand)
(formerly
known
owned subsidiary of RHB Capital Berhad) and Deutsche Asiaas
Pacific
Holdings Pte
Ltd (a PCL)
subsidiary of Deutsche Bank Group). DMG & Partners Securities
OSK Securities
(Thailand)
Pte Ltd is a Member of the Singapore Exchange Securities Trading
Limited.
10th Floor,
Sathorn Square Office Tower
98, North Sathorn Road,Silom
Bangkok 10500
DMG & Partners Securities Pte Ltd and their associates, directors, Bangrak,
and/or employees
may have positions in, and may effect transactions in the securities
Thailand
covered in the report, and may also perform or seek to perform broking and
other corporate finance related services for the c orporations whose securities
Tel: +(66) 2 862report.
9999
are covered in the report. This report is therefore classified as a non-independent
Fax : +(66) 2 108 0999
As of 18 January 2015, DMG & Partners Securities Pte Ltd and its subsidiaries, including DMG & Partners Research Pte Ltd, do not have proprietary
positions in the subject companies, except for:
a)
As of 18 January 2015, none of the analysts who covered the stock in this report has an interest in the subject companies covered in this report, except
for:
a)
DMG & Partners Research Pte. Ltd. (Reg. No. 200808705N)
9