Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
May 29, 2015
ST
RAT
EG
Y R
ESEA
RC
H |
Mala
ysi
a
SEE PAGE 7 FOR IMPORTANT DISCLOSURES AND ANALYST CERTIFICATIONS
Malaysia Strategy
Shariah compliant list, May 2015 19 new additions, 13 deletions from updated Shariah list.
Takes the total number of Shariah compliant stocks to 674,
representing 75% of stocks listed on Bursa Securities.
Key additions: Bumi Armada, Malakoff, SapuraKencana. Key
deletion: IOI Corporation.
What’s New
The Securities Commission (SC) has released its updated list of
Shariah compliant stocks effective 29 May and there are a total of
19 additions and 13 deletions to the list.
There are now a total of 674 Shariah compliant stocks,
representing 75% of the 903 stocks listed on Bursa Securities.
What’s Our View
The key additions in terms of market cap would be Bumi Armada,
Malakoff and SapuraKencana while the key deletion is IOI
Corporation.
The addition of SapuraKencana and the removal of IOI Corp have
been well flagged, but we would still expect some volatility in the
share prices of these stocks today. Meanwhile, while Bumi Armada
had met the SC’s shariah requirements as at end-Dec 2014, there
was uncertainty as to the timing of its re-inclusion back into the
Shariah list.
There is a net addition of about MYR9.5b in market capitalization
to the Shariah list, given that the stocks added account for about
MYR40.3b versus the deletion of about MYR30.8b, with IOI
Corporation alone accounting for MYR25.7b.
Analysts
Desmond Ch'ng, ACA
(603) 2297 8680
May 29, 2015 2
Strategy Research
List of Additions and Deletions from the May 2015 Shariah Compliant List
Additions
Mkt cap
Deletions
Mkt cap
(MYR'm)
(MYR'm)
1 Acoustech ATEC MK 113
1 Ancom ANC MK 94
2 AWC AWCF MK 81
2 D'nonce Technology DNON MK 20
3 Bioalpha Holdings BIOA MK 151
3 FACB Industries Incorporated FACB MK Na
4 Bumi Armada BAB MK 7,216
4 Hong Leong Industries HLI MK 1,489
5 Careplus Group CPG MK 159
5 Integrax INTEG MK 951
6 Chemical Company of Msia CCM MK 464
6 IOI Corporation IOI MK 25,685
7 EA Technique EATECH MK 514
7 Komarkcorp KOMA MK 61
8 Fututech FUT MK 145
8 Lion Diversified Holdings LDHB MK 139
9 IFCA MSC IFCA MK 778
9 Malaysian Airline System MAS MK na
10 Integrated Logistics ILB MK 142
10 Menang Corporation MEN MK 216
11 Kronologi Asia KAB MK 77
11 Selangor Properties SPR MK 1,838
12 Malakoff Corporation MLK MK 8,800
12 Xingquan International XISH MK 208
13 ManagePay Systems MPSB MK 121
13 Yong Tai YTB MK 66
14 MCT MCT MK 1,735
15 PNE PCB PNE MK 62
16 Press Metal PRESS MK 3,415
17 SapuraKencana Petroleum SAKP MK 15,640
18 Wellcall Holdings WELL MK 580
19 YKGI Holdings YKGI MK 77
Total 40,269 Total 30,767
Source: Securities Commission, Maybank KE (compilation)
Stocks mentioned above that are in our coverage
Stock Rec Shr px Mkt cap TP PER (x) PER (x) P/B (x) P/B (x) ROAE (%)
ROAE (%)
Net yield
Net yield
(MYR) (MYR m) (MYR) CY14A CY15E CY14E CY15E CY14E CY15E CY14A CY15E
IOI Hold 4.05 25,685.3 3.85 21.4 25.2 4.2 4.0 19.9 15.9 1.6 2.4
SAKP Hold 2.61 15,639.5 2.80 13.0 16.9 1.3 1.2 10.1 7.4 0.1 0.0
BAB Buy 1.23 7,215.5 1.60 15.6 17.3 0.9 1.1 6.0 6.1 0.0 0.0
Source: Maybank KE
May 29, 2015 3
Strategy Research Maybank KE Equity Research Stock Universe
Ticker
Company FYE Price Market TP Rec Core Net Profit EPS CAGR PER PER PER ROE Div Yld PBV Price chg 28 May Cap CY14A CY15F CY16F CY14A
AA CY15F CY16F 14-16 CY14A CY15F CY16F CY15F CY15F CY15F YTD
MYR m MYR MYR m MYR sen (%) (x) (%) (%) (x) (%)
Autos
BAUTO MK Berjaya Auto * 4 3.63 2,953 5.00 Buy 199 259 326 23.8 31.0 39.0 28.0 15.2 11.7 9.3 43.9 4.4 4.6 12.1
MBM MK MBM Resources * 12 3.41 1,332 4.20 Buy 112 143 182 28.7 36.7 46.6 27.4 11.9 9.3 7.3 8.8 3.4 0.8 19.1
TCM MK Tan Chong * 12 2.94 1,919 3.45 Hold 69 88 124 10.5 13.4 18.9 34.2 28.0 21.9 15.6 3.1 3.1 0.7 (10.4)
UMWH MK UMW Hldgs * 12 10.54 12,314 9.50 Hold 757 619 734 64.8 53.0 62.8 (1.6) 16.3 19.9 16.8 9.1 3.9 1.8 (1.1)
Banking
MAY MK Maybank 12 9.11 86,851 NR NR 6,716 6,972 7,322 74.2 73.1 73.6 (0.4) 12.3 12.5 12.4 12.1 6.3 1.6 2.9
AMM MK AMMB Holdings 3 6.34 19,110 6.10 Hold 1,649 1,621 1,634 61.5 58.4 58.6 (2.4) 10.3 10.9 10.8 10.8 4.1 1.3 (3.9)
BIMB MK BIMB Holdings * 12 4.08 6,292 4.70 Buy 532 549 580 35.6 36.7 38.9 4.4 11.4 11.1 10.5 16.0 3.7 1.8 0.2
AFG MK AFG 3 4.52 6,997 4.90 Hold 536 564 607 37.7 39.6 42.0 5.5 12.0 11.4 10.8 11.9 5.0 1.5 (3.8)
CIMB MK CIMB 12 5.66 48,052 5.60 Sell 3,159 3,627 4,520 38.1 46.9 52.2 17.1 14.9 12.1 10.8 9.2 3.7 1.2 2.6
HLBK MK Hong Leong Bk 6 13.62 24,500 15.70 Buy 2,119 2,175 2,261 120.3 123.5 128.4 3.3 11.3 11.0 10.6 13.3 3.2 1.6 (1.5)
HLFG MK HL Financial 6 15.52 16,339 18.50 Buy 1,627 1,570 1,623 155.9 149.8 154.9 (0.3) 10.0 10.4 10.0 11.9 2.3 1.2 (6.1)
PBK MK Public Bank 12 18.96 73,214 19.50 Hold 4,519 4,864 5,233 117.0 126.0 136.0 7.8 16.2 15.0 13.9 16.8 3.3 2.5 5.4
RHBC MK RHB Capital 12 7.45 19,284 8.60 Hold 2,038 2,127 2,291 79.7 81.9 87.3 4.7 9.4 9.1 8.5 10.0 0.8 0.9 (1.5)
23,260 Building Materials
AJR MK Ann Joo 12 1.00 501 1.05 Hold 23 48 57 4.5 9.2 10.9 55.6 22.2 10.9 9.2 4.4 2.4 0.5 (6.5)
LMC MK Lafarge * 12 9.49 8,064 9.30 Hold 256 304 357 30.1 35.8 42.0 18.1 31.5 26.5 22.6 9.7 4.2 2.6 (2.0)
Construction / Infra
EVSD MK Eversendai * 12 0.72 557 0.87 Buy 37 56 65 4.8 7.3 8.4 32.3 15.0 9.9 8.6 5.9 2.4 0.6 (7.7)
GAM MK Gamuda * 7 5.03 11,980 6.00 Buy 715 696 659 31.0 30.0 28.4 (4.3) 16.2 16.8 17.7 11.5 2.4 1.9 1.6
HSL MK HSL * 12 1.84 1,011 2.15 Buy 77 95 114 14.0 17.3 20.8 21.9 13.1 10.6 8.8 14.3 1.8 1.5 8.2
IJM MK IJM Corp * 3 7.00 12,482 7.80 Buy 537 647 739 36.9 43.9 50.2 16.6 19.0 15.9 14.0 7.3 2.1 1.2 6.5
LTK MK Litrak * 3 4.18 2,157 4.50 Buy 139 162 234 27.1 31.5 45.5 29.6 15.4 13.3 9.2 26.4 5.6 3.5 16.0
WCT MK WCT * 12 1.73 1,878 1.80 Hold 97 103 138 8.9 9.5 12.6 19.0 19.4 18.2 13.7 4.6 3.6 0.8 10.5
CMS MK CMS * 12 5.22 5,580 5.00 Buy 221 264 329 21.7 25.9 32.3 22.0 24.1 20.2 16.2 13.4 2.5 2.7 33.6
KICB MK Kimlun Corp * 12 1.28 385 1.30 Hold 34 40 41 11.3 13.3 13.8 10.5 11.3 9.6 9.3 9.3 2.9 0.9 7.6
Consumer
AEON MK AEON Co * 12 3.20 4,493 3.05 Hold 228 213 228 16.2 15.2 16.2 - 19.8 21.1 19.8 11.1 1.7 2.4 1.6
ROTH MK BAT (M) 12 62.98 17,983 63.00 Hold 902 937 936 315.9 328.1 327.6 1.8 19.9 19.2 19.2 171.9 5.1 33.0 (1.0)
CAB MK Carlsberg 12 12.60 3,876 13.60 Hold 212 217 235 69.4 71.0 76.7 5.1 18.2 17.7 16.4 68.5 6.0 12.1 12.6
GUIN MK Guinness 6 14.62 4,417 14.00 Hold 205 215 222 67.8 71.2 73.5 4.1 21.6 20.5 19.9 55.4 4.6 11.4 20.5
PAD MK Padini Holdings * 6 1.40 921 1.35 Hold 80 80 97 12.2 12.2 14.7 9.8 11.5 11.5 9.5 19.8 7.1 2.3 (2.4)
NESZ MK Nestle * 12 71.26 16,710 68.00 Hold 550 580 611 234.7 247.3 260.7 5.4 30.4 28.8 27.3 73.0 3.5 20.7 6.5
QLG MK QL Resources * 3 4.00 4,992 4.00 Hold 177 204 227 14.2 16.4 18.2 13.4 28.3 24.4 22.0 13.2 1.4 3.2 21.2
MSM MK MSM Malaysia * 12 5.33 3,747 5.50 Hold 257 275 262 36.6 39.2 37.2 0.8 14.6 13.6 14.3 13.5 4.6 1.8 7.7
OTB MK Oldtown * 3 1.62 716 1.78 Hold 49 50 55 10.8 11.1 12.0 5.5 15.0 14.6 13.5 13.6 4.1 2.0 9.9
SEM MK 7 - Eleven 12 1.70 2,097 1.65 Hold 58 76 94 4.7 6.2 7.6 27.2 36.2 27.4 22.4 31.3 2.2 8.5 17.1
IHH MK IHH * 12 5.80 47,653 5.21 Hold 753 920 1,127 9.2 11.1 13.7 22.0 63.0 52.3 42.3 4.6 0.6 2.3 20.3
* Shariah compliant (under Securities Commission’s new Shariah compliant list effective 29 May 2015), # No longer Shariah compliant, @ Newly Shariah compliant; Source: Maybank KE
May 29, 2015 4
Strategy Research … continued
Ticker
Company FYE Price Market TP Rec Core Net Profit EPS CAGRCAGR
PER PER PER ROE Div Yld PBV Price chg 28 May Cap CY14A CY15F CY16F CY14A CY15F CY16F 14-16 CY14A CY15F CY16F CY15F
A CY15F CY15F YTD
MYR m MYR MYR m MYR sen (%) (x) (%) (%) (x) (%)
Gaming
BST MK BToto 4 3.22 4,329 3.18 Hold 344 328 344 25.6 24.3 24.2 (2.9) 12.6 13.2 13.3 46.2 6.3 5.6 (5.2)
MAG MK Magnum 12 2.68 3,818 2.65 Hold 255 255 256 17.9 17.8 18.0 0.3 15.0 15.1 14.9 10.2 5.6 1.5 (0.0)
GENT MK Genting Bhd 12 8.50 31,603 9.30 Hold 1,496 1,920 2,168 46.2 46.5 52.0 6.1 18.4 18.3 16.3 6.7 0.6 1.1 (4.2)
GENM MK Genting Msia 12 4.26 24,156 4.60 Buy 1,358 1,426 1,618 23.9 25.1 28.5 9.2 17.8 17.0 14.9 8.2 1.9 1.4 4.7
Manufacturing
HART MK Hartalega Hldgs * 3 8.01 6,526 8.50 Hold 216 259 314 27.7 32.7 39.5 19.6 29.0 24.5 20.3 18.0 2.2 4.3 14.8
KRI MK Kossan Rubber * 12 6.21 3,971 6.85 Buy 144 207 230 22.5 32.4 35.9 26.3 27.6 19.2 17.3 22.0 2.0 4.2 38.9
TOPG MK Top Glove * 8 5.41 3,341 5.95 Buy 188 207 217 30.2 33.4 34.9 7.4 17.9 16.2 15.5 13.5 3.2 2.2 22.1
Media
ASTRO MK Astro Malaysia 1 3.15 16,385 3.26 Hold 513 683 801 9.9 13.1 15.3 24.5 31.9 24.0 20.6 95.7 4.7 17.7 4.7
MCIL MK MCIL * 3 0.62 1,046 0.65 Hold 137 117 128 8.1 6.9 7.6 (3.2) 7.7 9.0 8.2 12.7 4.9 1.1 (17.3)
MPR MK Media Prima 12 1.62 1,797 1.60 Hold 142 112 120 12.8 10.1 10.8 (8.2) 12.6 16.1 15.0 7.0 5.6 1.1 (8.0)
STAR MK Star * 12 2.45 1,808 2.50 Hold 152 126 133 20.5 17.0 18.0 (6.3) 12.0 14.4 13.6 10.9 6.5 1.6 9.9
Oil & Gas
AMRB MK Alam Maritim * 12 0.61 559 0.50 Sell 57 51 51 6.1 5.5 5.5 (5.0) 9.9 11.0 11.0 5.8 0.0 0.6 (4.0)
DLG MK Dialog * 6 1.63 8,244 1.90 Buy 230 257 271 4.7 5.3 5.6 8.7 34.7 31.0 29.4 12.5 1.4 3.9 8.7
PETR MK Perdana Petro 12 1.51 1,130 1.70 Buy 87 58 122 12.0 8.0 16.7 18.0 12.6 18.9 9.0 8.3 0.0 1.7 36.0
ICON MK Icon Offshore * 12 0.51 594 0.42 Sell 59 11 51 5.0 0.9 4.3 (7.3) 10.1 56.1 11.7 1.0 0.0 0.5 (32.2)
WSC MK Wah Seong * 12 1.32 1,017 1.25 Hold 140 101 97 18.0 13.0 12.5 (16.7) 7.3 10.2 10.6 8.7 3.8 0.9 11.8
MMHE MK MMHE * 12 1.21 1,936 1.32 Hold 173 139 119 10.8 8.7 7.4 (17.2) 11.2 13.9 16.4 5.0 0.0 0.7 (32.0)
BAB MK Bumi Armada @ 12 1.23 7,216 1.60 Buy 400 427 488 7.9 7.1 8.1 1.3 15.6 17.3 15.2 6.1 0.0 1.1 12.8
YNS MK Yinson 1 3.15 3,253 4.35 Buy 136 159 169 13.2 15.5 16.3 11.3 23.9 20.4 19.3 10.1 0.7 2.1 17.1
BARAKAH MK Barakah * 12 0.87 675 1.15 Buy 85 70 98 9.8 8.1 11.3 7.4 8.8 10.7 7.7 16.6 0.0 1.5 8.8
KNMG MK KNMG * 12 0.56 1,086 1.00 Buy 38 112 133 2.4 7.0 8.3 86.0 23.3 8.0 6.7 5.0 0.0 0.4 18.1
PPT MK Perisai * 12 0.43 513 0.42 Sell 12 20 70 1.0 1.7 5.9 142.9 43.0 25.3 7.3 1.7 0.0 0.4 (5.5)
SAKP MK SapuraKencana @ 1 2.61 15,640 2.80 Hold 1,201 926 933 20.1 15.4 15.6 (12.0) 13.0 16.9 16.8 7.4 0.0 1.2 13.4
UMWOG MK UMW O&G * 12 1.99 4,302 1.85 Sell 249 155 244 11.5 7.2 11.3 (0.9) 17.3 27.6 17.6 4.6 0.0 1.3 (15.3)
Plantation
GENP MK Genting Plant * 12 9.95 7,699 11.26 Buy 380 372 471 49.3 48.3 61.1 11.3 20.2 20.6 16.3 8.9 1.2 1.8 (0.2)
IOI MK IOI Corp # 6 4.05 25,685 3.85 Hold 1,222 1,039 1,240 19.0 16.1 19.2 0.7 21.4 25.2 21.1 15.9 2.4 4.0 (14.8)
KLK MK KL Kepong * 9 21.00 22,364 21.40 Hold 954 894 1,025 89.4 83.8 96.0 3.6 23.5 25.1 21.9 10.9 2.7 2.7 (6.3)
SIME MK Sime Darby * 6 8.49 52,733 8.87 Hold 2,559 2,347 3,061 41.8 37.8 49.3 8.5 20.3 22.5 17.2 7.8 3.2 1.7 (7.0)
FGV MK Felda Global * 12 1.93 7,041 1.94 Hold 96 342 443 2.6 9.4 12.1 115.7 74.2 20.5 16.0 5.2 3.2 1.1 (11.5)
BPLANT MK Boustead Plant * 12 1.34 2,144 1.65 Buy 63 47 84 3.9 2.9 5.2 15.5 34.4 46.2 25.8 2.0 2.3 0.9 (6.3)
SOP MK SOP * 12 4.45 1,957 6.72 Buy 113 133 197 25.7 30.3 44.8 32.0 17.3 14.7 9.9 9.3 1.1 1.4 (13.8)
TSH MK TSH Resources * 12 2.25 3,050 2.32 Hold 137 134 164 10.2 10.0 12.2 9.4 22.1 22.5 18.4 10.4 1.6 2.3 (2.6)
THP MK TH Plantations * 12 1.55 1,370 1.37 Hold 34 36 68 3.9 4.0 7.7 40.5 39.7 38.8 20.1 2.9 2.5 1.1 (7.6)
TAH MK Ta Ann * 12 3.81 1,412 5.90 Buy 111 101 143 29.8 27.1 38.6 13.8 12.8 14.1 9.9 9.0 4.6 1.3 (1.8)
* Shariah compliant (under Securities Commission’s new Shariah compliant list effective 29 May 2015), # No longer Shariah compliant, @ Newly Shariah compliant; Source: Maybank KE
May 29, 2015 5
Strategy Research … continued
Ticker
Company FYE Price Market TP Rec Core Net Profit EPS CAGRCAGR
PER PER PER ROE Div Yld PBV Price chg 28 May Cap CY14A CY15F CY16F CY14A CY15F CY16F 14-16 CY14A CY15A CY16F CY15F CY15F CY15F YTD
MYR m MYR MYR m MYR sen (%) (x) (%) (%) (x) (%)
Non-Banking Finance
BURSA MK Bursa Malaysia 12 8.49 4,532 8.40 Hold 198 204 220 37.2 38.2 41.2 5.2 22.8 22.2 20.6 27.0 4.7 6.0 7.1
MPHB MK MPHB Capital 12 1.85 1,323 2.07 Hold 54 45 40 7.6 6.3 5.6 (14.2) 24.3 29.4 33.0 2.9 0.0 0.9 (9.3)
Technology
INARI MK Inari Amertron * 6 3.33 2,416 4.05 Buy 129 169 189 17.3 22.7 25.3 20.9 19.2 14.7 13.2 28.8 2.7 4.2 39.6
VITRO MK Vitrox Corp * 12 3.44 802 4.05 Buy 49 61 71 20.8 25.9 30.0 20.1 16.5 13.3 11.5 28.0 2.5 na 51.5
Petrochemicals
PCHEM MK Petronas Chem * 12 6.26 50,080 5.35 Hold 2,465 2,749 3,297 30.8 34.4 41.2 15.7 20.3 18.2 15.2 11.1 3.3 2.0 16.6
Property
AXRB MK Axis REIT * 12 3.50 1,917 3.35 Hold 111 113 117 20.2 20.7 21.3 2.7 17.3 16.9 16.4 8.5 5.3 1.4 (1.8)
KLCC MK KLCC Prop * 12 7.01 12,655 7.65 Buy 459 667 701 36.4 37.0 38.9 3.3 19.3 19.0 18.0 6.1 5.1 1.2 7.0
MSGB MK Mah Sing * 12 2.12 4,071 2.22 Hold 339 404 469 23.4 21.0 24.4 2.1 9.1 10.1 8.7 13.8 4.6 1.1 2.5
QUIL MK Quill Capita 12 1.18 780 1.17 Hold 40 58 60 10.3 8.8 9.1 (6.2) 11.5 13.5 13.0 6.4 6.6 0.9 6.0
SPSB MK SP Setia * 10 3.35 8,527 4.07 Buy 421 677 830 16.7 26.8 32.8 40.1 20.1 12.5 10.2 11.0 5.9 1.0 3.2
ULHB MK UEM Sunrise * 12 1.04 4,719 1.27 Hold 480 373 454 10.6 7.4 9.0 (7.9) 9.8 14.1 11.6 5.1 2.8 0.7 (24.2)
SWB MK Sunway Berhad * 12 3.43 6,008 3.32 Hold 592 593 628 32.5 32.6 31.2 (2.0) 10.6 10.5 11.0 9.2 2.0 0.9 9.2
ECW MK Ecoworld * 10 1.61 3,806 1.95 Hold 17 77 162 2.8 3.6 7.7 64.3 56.8 44.3 21.0 2.4 0.5 1.1 (6.6)
GLMC MK Glomac * 4 0.95 690 1.03 Hold 87 108 137 12.0 14.9 18.9 25.4 7.9 6.4 5.0 10.8 6.0 0.7 (3.1)
CMMT MK CMMT 12 1.43 2,544 1.55 Hold 158 158 188 8.4 8.6 9.1 4.1 17.0 16.6 15.7 6.1 6.5 1.1 3.0
SREIT MK Sunway REIT 6 1.66 4,876 1.60 Hold 239 275 311 8.1 9.4 10.6 14.1 20.4 17.7 15.7 7.5 5.6 1.3 12.2
IGBREIT MK IGB REIT 12 1.35 4,670 1.45 Hold 233 246 253 6.8 7.1 7.4 4.3 19.9 19.0 18.2 6.6 3.1 1.3 6.1
PREIT MK Pavilion REIT 12 1.52 4,584 1.70 Buy 232 236 253 7.7 7.8 8.4 4.4 19.7 19.5 18.1 6.0 4.9 1.2 6.8
Telecommunications
DIGI MK DiGi.Com * 12 5.66 44,007 6.10 Hold 2,031 2,088 2,146 26.1 26.9 27.6 2.8 21.7 21.0 20.5 304.3 4.9 62.9 (6.3)
T MK Telekom * 12 7.27 27,040 7.30 Hold 941 967 1,005 25.9 26.1 27.1 2.3 28.1 27.9 26.8 12.6 3.4 3.5 7.6
AXIATA MK Axiata * 12 6.59 56,720 7.60 Buy 2,446 2,950 3,273 28.6 34.4 38.1 15.4 23.0 19.2 17.3 13.6 4.3 2.6 (6.5)
MAXIS MK Maxis * 12 6.89 51,736 7.40 Buy 1,718 1,971 2,136 22.9 26.2 28.4 11.4 30.1 26.3 24.3 44.4 4.4 11.7 3.7
TDC MK Time dotCom * 12 6.23 3,575 6.20 Hold 127 159 181 22.2 27.7 31.6 19.3 28.1 22.5 19.7 6.4 1.4 1.4 28.9
Transport
AIRA MK AirAsia 12 2.08 5,789 2.65 Buy 405 801 721 14.6 28.8 25.9 33.2 14.2 7.2 8.0 14.2 0.0 0.9 (23.5)
AAX MK AirAsia X 12 0.26 1,058 0.30 Hold (406) 130 202 (17.1) 3.7 5.7 n.a. n.a. 6.9 4.5 9.9 0.0 0.7 (50.9)
MAHB MK MAHB 12 6.41 10,588 6.75 Hold 149 133 264 11.1 9.6 19.0 30.8 57.7 66.8 33.7 1.5 0.6 1.0 0.2
WPRTS MK Westports * 12 4.27 14,561 4.50 Hold 512 515 572 15.0 15.1 16.8 5.8 28.5 28.3 25.4 27.2 3.0 7.6 29.4
NCB MK NCB Holdings * 12 2.85 1,340 3.00 Buy 29 43 53 6.2 9.2 11.2 34.4 46.0 31.0 25.4 3.0 2.8 1.0 27.2
MISC MK MISC * 12 8.26 36,871 8.70 Hold 1,943 2,100 2,002 43.5 47.0 44.8 1.5 19.0 17.6 18.4 7.0 1.4 1.2 15.3
Utilities
TNB MK Tenaga * 8 13.34 75,286 16.00 Buy 5,593 6,165 6,774 99.1 109.2 120.0 10.1 13.5 12.2 11.1 12.6 2.8 1.5 (2.6)
PTG MK Petronas Gas * 12 21.94 43,413 24.00 Hold 1,908 1,809 1,828 96.4 91.4 92.4 (2.1) 22.8 24.0 23.7 16.3 2.9 3.9 0.3
GMB MK Gas Msia * 12 2.74 3,518 3.00 Hold 168 74 140 13.1 5.7 10.9 (8.8) 20.9 48.1 25.1 7.3 4.0 3.5 (12.3)
YTLP MK YTL Power 6 1.61 11,325 1.60 Hold 1,135 968 951 17.1 14.3 14.0 (9.4) 9.4 11.3 11.5 8.5 3.1 1.0 8.8
* Shariah compliant (under Securities Commission’s new Shariah compliant list effective 29 May 2015), # No longer Shariah compliant, @ Newly Shariah compliant; Source: Maybank KE
May 29, 2015 6
Strategy Research
Research Offices
REGIONAL
Sadiq CURRIMBHOY
Regional Head, Research & Economics
(65) 6231 5836 [email protected]
WONG Chew Hann, CA
Regional Head of Institutional Research
(603) 2297 8686 [email protected]
ONG Seng Yeow
Regional Head of Retail Research
(65) 6432 1453
ECONOMICS
Suhaimi ILIAS Chief Economist Singapore | Malaysia
(603) 2297 8682 [email protected]
Luz LORENZO Philippines (63) 2 849 8836
Tim LEELAHAPHAN Thailand (66) 2658 6300 ext 1420
JUNIMAN Chief Economist, BII Indonesia (62) 21 29228888 ext 29682 [email protected]
STRATEGY
Sadiq CURRIMBHOY
Global Strategist
(65) 6231 5836 [email protected]
Willie CHAN
Hong Kong / Regional
(852) 2268 0631 [email protected]
MALAYSIA
WONG Chew Hann, CA Head of Research (603) 2297 8686 [email protected] • Strategy
Desmond CH’NG, ACA (603) 2297 8680 [email protected] • Banking & Finance
LIAW Thong Jung (603) 2297 8688 [email protected] • Oil & Gas Services- Regional
ONG Chee Ting, CA (603) 2297 8678 [email protected] • Plantations - Regional
Mohshin AZIZ (603) 2297 8692 [email protected] • Aviation - Regional • Petrochem
YIN Shao Yang, CPA (603) 2297 8916 [email protected] • Gaming – Regional • Media
TAN Chi Wei, CFA (603) 2297 8690 [email protected] • Power • Telcos
WONG Wei Sum, CFA (603) 2297 8679 [email protected] • Property
LEE Yen Ling (603) 2297 8691 [email protected] • Building Materials • Glove • Ports • Shipping
CHAI Li Shin, CFA (603) 2297 8684 [email protected] • Plantation • Construction & Infrastructure
Ivan YAP (603) 2297 8612 [email protected] • Automotive • Semiconductor • Technology
Kevin WONG (603) 2082 6824 [email protected] • REITs • Consumer Discretionary
LIEW Wei Han
(603) 2297 8676 [email protected] • Consumer Staples
LEE Cheng Hooi Regional Chartist (603) 2297 8694 [email protected]
Tee Sze Chiah Head of Retail Research
(603) 2297 6858 [email protected]
HONG KONG / CHINA
Howard WONG Head of Research (852) 2268 0648 [email protected] • Oil & Gas - Regional
Alexander LATZER (852) 2268 0647 [email protected] • Metals & Mining – Regional
Benjamin HO (852) 2268 0632 [email protected] • Consumer & Auto
Jacqueline KO, CFA (852) 2268 0633 [email protected] • Consumer Staples & Durables
Jessica NG (852) 2268 0678 [email protected] • Utilities & Renewable Energy
Ka Leong LO, CFA (852) 2268 0630 [email protected] • Consumer Discretionary & Auto
Mitchell KIM (852) 2268 0634 [email protected] • Internet & Telcos
Osbert TANG, CFA (86) 21 5096 8370 [email protected] • Transport & Industrials
Ricky WK NG, CFA (852) 2268 0689 [email protected] • Utilities & Renewable Energy
Steven ST CHAN (852) 2268 0645 [email protected] • Banking & Financials - Regional
Warren LAU (852) 2268 0644 [email protected] • Technology – Regional
INDIA
Jigar SHAH Head of Research
(91) 22 6632 2632 [email protected]
• Oil & Gas • Automobile • Cement
Anubhav GUPTA
(91) 22 6623 2605 [email protected]
• Metal & Mining • Capital Goods • Property
Vishal MODI
(91) 22 6623 2607 [email protected]
• Banking & Financials
Abhijeet KUNDU
(91) 22 6623 2628 [email protected]
• Consumer
Neerav DALAL
(91) 22 6623 2606 [email protected]
• Software Technology • Telcos
Ritesh POLADIA
(91) 22 6623 2612 [email protected]
• Media & Entertainment
SINGAPORE
NG Wee Siang Head of Research (65) 6231 5838 [email protected] • Banking & Finance
Gregory YAP (65) 6231 5848 [email protected] • SMID Caps • Technology & Manufacturing • Telcos
YEAK Chee Keong, CFA (65) 6231 5842 [email protected] • Offshore & Marine
Derrick HENG, CFA (65) 6231 5843 [email protected] • Transport • Property • REITs (Office)
Joshua TAN (65) 6231 5850 [email protected] • REITs (Retail, Industrial)
WEI Bin (65) 6231 5844 [email protected] • Commodity • Logistics • S-chips
John CHEONG (65) 6231 5845 [email protected] • Small & Mid Caps • Healthcare
TRUONG Thanh Hang (65) 6231 5847 [email protected] • Small & Mid Caps
INDONESIA
Isnaputra ISKANDAR Head of Research (62) 21 2557 1129 [email protected] • Strategy • Metals & Mining • Cement
Rahmi MARINA (62) 21 2557 1128 [email protected] • Banking & Finance
Aurellia SETIABUDI (62) 21 2953 0785 [email protected] • Property
Pandu ANUGRAH (62) 21 2557 1137 [email protected] • Infra • Construction • Transport• Telcos
Janni ASMAN (62) 21 2953 0784 [email protected] • Cigarette • Healthcare • Retail
Adhi TASMIN (62) 21 2557 1209
[email protected] • Plantations
PHILIPPINES
Luz LORENZO Head of Research (63) 2 849 8836 [email protected] • Strategy • Utilities • Conglomerates • Telcos
Lovell SARREAL (63) 2 849 8841 [email protected] • Consumer • Media • Cement
Rommel RODRIGO (63) 2 849 8839 [email protected] • Conglomerates • Property • Gaming • Ports/ Logistics
Katherine TAN (63) 2 849 8843 [email protected] • Banks • Construction
Ramon ADVIENTO (63) 2 849 8845 [email protected] • Mining
Michael BENGSON (63) 2 849 8840 [email protected] • Conglomerates
Jaclyn JIMENEZ (63) 2 849 8842 [email protected] • Consumer
Arabelle MAGHIRANG (63) 2 849 8838 [email protected] • Banks
THAILAND
Maria LAPIZ Head of Institutional Research Dir (66) 2257 0250 | (66) 2658 6300 ext 1399 [email protected] • Consumer • Materials • Ind. Estates
Sittichai DUANGRATTANACHAYA (66) 2658 6300 ext 1393 [email protected] • Services Sector • Transport
Sukit UDOMSIRIKUL Head of Retail Research (66) 2658 6300 ext 5090 [email protected]
Mayuree CHOWVIKRAN (66) 2658 6300 ext 1440 [email protected] • Strategy
Padon VANNARAT (66) 2658 6300 ext 1450 [email protected] • Strategy
Surachai PRAMUALCHAROENKIT (66) 2658 6300 ext 1470 [email protected] • Auto • Conmat • Contractor • Steel
Suttatip PEERASUB (66) 2658 6300 ext 1430 [email protected] • Media • Commerce
Sutthichai KUMWORACHAI (66) 2658 6300 ext 1400 [email protected] • Energy • Petrochem
Termporn TANTIVIVAT (66) 2658 6300 ext 1520 [email protected] • Property
Jaroonpan WATTANAWONG (66) 2658 6300 ext 1404 [email protected] • Transportation • Small cap
Chatchai JINDARAT (66) 2658 6300 ext 1401 [email protected] • Electronics
VIETNAM
NGUYEN Thi Ngan Tuyen, Head of Retail Research (84) 8 44 555 888 x 8081 [email protected] • Food & Beverage • Oil&Gas • Banking
TRINH Thi Ngoc Diep (84) 4 44 555 888 x 8208 [email protected] • Technology • Utilities • Construction
PHAM Nhat Bich (84) 8 44 555 888 x 8083 [email protected] • Consumer • Manufacturing • Fishery
NGUYEN Thi Sony Tra Mi (84) 8 44 555 888 x 8084 [email protected] • Port operation • Pharmaceutical • Food & Beverage
May 29, 2015 7
Strategy Research
APPENDIX I: TERMS FOR PROVISION OF REPORT, DISCLAIMERS AND DISCLOSURES
DISCLAIMERS
This research report is prepared for general circulation and for information purposes only and under no circumstances should it be considered or intended as an offer to sell or a solicitation of an offer to buy the securities referred to herein. Investors should note that values of such securities, if any, may fluctuate and that each security’s price or value may rise or fall. Opinions or recommendations contained herein are in form of technical ratings and fundamental ratings. Technical ratings may differ from fundamental ratings as technical valuations apply different methodologies and are purely based on price and volume-related information extracted from the relevant jurisdiction’s stock exchange in the equity analysis. Accordingly, investors’ returns may be less than the original sum invested. Past performance is not necessarily a guide to future performance. This report is not intended to provide personal investment advice and does not take into account the specific investment objectives, the financial situation and the particular needs of persons who may receive or read this report. Investors should therefore seek financial, legal and other advice regarding the appropriateness of investing in any securities or the investment strategies discussed or recommended in this report.
The information contained herein has been obtained from sources believed to be reliable but such sources have not been independently verified by Maybank Investment Bank Berhad, its subsidiary and affiliates (collectively, “MKE”) and consequently no representation is made as to the accuracy or completeness of this report by MKE and it should not be relied upon as such. Accordingly, MKE and its officers, directors, associates, connected parties and/or employees (collectively, “Representatives”) shall not be liable for any direct, indirect or consequential losses or damages that may arise from the use or reliance of this report. Any information, opinions or recommendations contained herein are subject to change at any time, without prior notice.
This report may contain forward looking statements which are often but not always identified by the use of words such as “anticipate”, “believe”, “estimate”, “intend”, “plan”, “expect”, “forecast”, “predict” and “project” and statements that an event or result “may”, “will”, “can”, “should”, “could” or “might” occur or be achieved and other similar expressions. Such forward looking statements are based on assumptions made and information currently available to us and are subject to certain risks and uncertainties that could cause the actual results to differ materially from those expressed in any forward looking statements. Readers are cautioned not to place undue relevance on these forward-looking statements. MKE expressly disclaims any obligation to update or revise any such forward looking statements to reflect new information, events or circumstances after the date of this publication or to reflect the occurrence of unanticipated events.
MKE and its officers, directors and employees, including persons involved in the preparation or issuance of this report, may, to the extent permitted by law, from time to time participate or invest in financing transactions with the issuer(s) of the securities mentioned in this report, perform services for or solicit business from such issuers, and/or have a position or holding, or other material interest, or effect transactions, in such securities or options thereon, or other investments related thereto. In addition, it may make markets in the securities mentioned in the material presented in this report. MKE may, to the extent permitted by law, act upon or use the information presented herein, or the research or analysis on which they are based, before the material is published. One or more directors, officers and/or employees of MKE may be a director of the issuers of the securities mentioned in this report.
This report is prepared for the use of MKE’s clients and may not be reproduced, altered in any way, transmitted to, copied or distributed to any other party in whole or in part in any form or manner without the prior express written consent of MKE and MKE and its Representatives accepts no liability whatsoever for the actions of third parties in this respect.
This report is not directed to or intended for distribution to or use by any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation. This report is for distribution only under such circumstances as may be permitted by applicable law. The securities described herein may not be eligible for sale in all jurisdictions or to certain categories of investors. Without prejudice to the foregoing, the reader is to note that additional disclaimers, warnings or qualifications may apply based on geographical location of the person or entity receiving this report.
Malaysia
Opinions or recommendations contained herein are in the form of technical ratings and fundamental ratings. Technical ratings may differ from fundamental ratings as technical valuations apply different methodologies and are purely based on price and volume-related information extracted from Bursa Malaysia Securities Berhad in the equity analysis.
Singapore
This report has been produced as of the date hereof and the information herein may be subject to change. Maybank Kim Eng Research Pte. Ltd. (“Maybank KERPL”) in Singapore has no obligation to update such information for any recipient. For distribution in Singapore, recipients of this report are to contact Maybank KERPL in Singapore in respect of any matters arising from, or in connection with, this report. If the recipient of this report is not an accredited investor, expert investor or institutional investor (as defined under Section 4A of the Singapore Securities and Futures Act), Maybank KERPL shall be legally liable for the contents of this report, with such liability being limited to the extent (if any) as permitted by law.
Thailand
The disclosure of the survey result of the Thai Institute of Directors Association (“IOD”) regarding corporate governance is made pursuant to the policy of the Office of the Securities and Exchange Commission. The survey of the IOD is based on the information of a company listed on the Stock Exchange of Thailand and the market for Alternative Investment disclosed to the public and able to be accessed by a general public investor. The result, therefore, is from the perspective of a third party. It is not an evaluation of operation and is not based on inside information. The survey result is as of the date appearing in the Corporate Governance Report of Thai Listed Companies. As a result, the survey may be changed after that date. Maybank Kim Eng Securities (Thailand) Public Company Limited (“MBKET”) does not confirm nor certify the accuracy of such survey result.
Except as specifically permitted, no part of this presentation may be reproduced or distributed in any manner without the prior written permission of MBKET. MBKET accepts no liability whatsoever for the actions of third parties in this respect.
US
This research report prepared by MKE is distributed in the United States (“US”) to Major US Institutional Investors (as defined in Rule 15a-6 under the Securities Exchange Act of 1934, as amended) only by Maybank Kim Eng Securities USA Inc (“Maybank KESUSA”), a broker-dealer registered in the US (registered under Section 15 of the Securities Exchange Act of 1934, as amended). All responsibility for the distribution of this report by Maybank KESUSA in the US shall be borne by Maybank KESUSA. All resulting transactions by a US person or entity should be effected through a registered broker-dealer in the US. This report is not directed at you if MKE is prohibited or restricted by any legislation or regulation in any jurisdiction from making it available to you. You should satisfy yourself before reading it that Maybank KESUSA is permitted to provide research material concerning investments to you under relevant legislation and regulations.
UK
This document is being distributed by Maybank Kim Eng Securities (London) Ltd (“Maybank KESL”) which is authorized and regulated, by the Financial Services Authority and is for Informational Purposes only. This document is not intended for distribution to anyone defined as a Retail Client under the Financial Services and Markets Act 2000 within the UK. Any inclusion of a third party link is for the recipients convenience only, and that the firm does not take any responsibility for its comments or accuracy, and that access to such links is at the individuals own risk. Nothing in this report should be considered as constituting legal, accounting or tax advice, and that for accurate guidance recipients should consult with their own independent tax advisers.
May 29, 2015 8
Strategy Research
Disclosure of Interest
Malaysia: MKE and its Representatives may from time to time have positions or be materially interested in the securities referred to herein and may further act as market maker or may have assumed an underwriting commitment or deal with such securities and may also perform or seek to perform investment banking services, advisory and other services for or relating to those companies.
Singapore: As of 8 January 2014, Maybank KERPL and the covering analyst do not have any interest in any companies recommended in this research report.
Thailand: MBKET may have a business relationship with or may possibly be an issuer of derivative warrants on the securities /companies mentioned in the research report. Therefore, Investors should exercise their own judgment before making any investment decisions. MBKET, its associates, directors, connected parties and/or employees may from time to time have interests and/or underwriting commitments in the securities mentioned in this report.
Hong Kong: KESHK may have financial interests in relation to an issuer or a new listing applicant referred to as defined by 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.
As of 8 January 2014, KESHK and the authoring analyst do not have any interest in any companies recommended in this research report.
MKE may have, within the last three years, served as manager or co-manager of a public offering of securities for, or currently may make a primary market in issues of, any or all of the entities mentioned in this report or may be providing, or have provided within the previous 12 months, significant advice or investment services in relation to the investment concerned or a related investment and may receive compensation for the services provided from the companies covered in this report.
OTHERS
Analyst Certification of Independence
The views expressed in this research report accurately reflect the analyst’s personal views about any and all of the subject securities or issuers; and no part of the research analyst’s compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in the report.
Reminder
Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct its own analysis of the product and consult with its own professional advisers as to the risks involved in making such a purchase.
No part of this material may be copied, photocopied or duplicated in any form by any means or redistributed without the prior consent of MKE.
Definition of Ratings
Maybank Kim Eng Research uses the following rating system
BUY Return is expected to be above 10% in the next 12 months (excluding dividends)
HOLD Return is expected to be between - 10% to +10% in the next 12 months (excluding dividends)
SELL Return is expected to be below -10% in the next 12 months (excluding dividends)
Applicability of Ratings
The respective analyst maintains a coverage universe of stocks, the list of which may be adjusted according to needs. Investment ratings are only applicable to the stocks which form part of the coverage universe. Reports on companies which are not part of the coverage do not carry investment ratings as we do not actively follow developments in these companies.
DISCLOSURES
Legal Entities Disclosures
Malaysia: This report is issued and distributed in Malaysia by Maybank Investment Bank Berhad (15938-H) which is a Participating Organization of Bursa Malaysia Berhad and a holder of Capital Markets and Services License issued by the Securities Commission in Malaysia. Singapore: This material is issued and distributed in Singapore by Maybank KERPL (Co. Reg No 197201256N) which is regulated by the Monetary Authority of Singapore. Indonesia: PT Kim Eng Securities (“PTKES”) (Reg. No. KEP-251/PM/1992) is a member of the Indonesia Stock Exchange and is regulated by the BAPEPAM LK. Thailand: MBKET (Reg. No.0107545000314) is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and Exchange Commission. Philippines: Maybank ATRKES (Reg. No.01-2004-00019) is a member of the Philippines Stock Exchange and is regulated by the Securities and Exchange Commission. Vietnam: Maybank Kim Eng Securities JSC (License Number: 71/UBCK-GP) is licensed under the State Securities Commission of Vietnam.Hong Kong: KESHK (Central Entity No AAD284) is regulated by the Securities and Futures Commission. India: Kim Eng Securities India Private Limited (“KESI”) is a participant of the National Stock Exchange of India Limited (Reg No: INF/INB 231452435) and the Bombay Stock Exchange (Reg. No. INF/INB 011452431) and is regulated by Securities and Exchange Board of India. KESI is also registered with SEBI as Category 1 Merchant Banker (Reg. No. INM 000011708) US: Maybank KESUSA is a member of/ and is authorized and regulated by the FINRA – Broker ID 27861. UK: Maybank KESL (Reg No 2377538) is authorized and regulated by the Financial Services Authority.
May 29, 2015 9
Strategy Research
Malaysia Maybank Investment Bank Berhad
(A Participating Organisation of
Bursa Malaysia Securities Berhad)
33rd Floor, Menara Maybank,
100 Jalan Tun Perak,
50050 Kuala Lumpur
Tel: (603) 2059 1888;
Fax: (603) 2078 4194
Singapore Maybank Kim Eng Securities Pte Ltd
Maybank Kim Eng Research Pte Ltd
50 North Canal Road
Singapore 059304
Tel: (65) 6336 9090
London Maybank Kim Eng Securities
(London) Ltd
5th Floor, Aldermary House
10-15 Queen Street
London EC4N 1TX, UK
Tel: (44) 20 7332 0221
Fax: (44) 20 7332 0302
New York Maybank Kim Eng Securities USA
Inc
777 Third Avenue, 21st Floor
New York, NY 10017, U.S.A.
Tel: (212) 688 8886
Fax: (212) 688 3500
Stockbroking Business:
Level 8, Tower C, Dataran Maybank,
No.1, Jalan Maarof
59000 Kuala Lumpur
Tel: (603) 2297 8888
Fax: (603) 2282 5136
Hong Kong Kim Eng Securities (HK) Ltd
Level 30,
Three Pacific Place,
1 Queen’s Road East,
Hong Kong
Tel: (852) 2268 0800
Fax: (852) 2877 0104
Indonesia PT Maybank Kim Eng Securities
Plaza Bapindo
Citibank Tower 17th Floor
Jl Jend. Sudirman Kav. 54-55
Jakarta 12190, Indonesia
Tel: (62) 21 2557 1188
Fax: (62) 21 2557 1189
India Kim Eng Securities India Pvt Ltd
2nd Floor, The International 16,
Maharishi Karve Road,
Churchgate Station,
Mumbai City - 400 020, India
Tel: (91) 22 6623 2600
Fax: (91) 22 6623 2604
Philippines Maybank ATR Kim Eng Securities Inc.
17/F, Tower One & Exchange Plaza
Ayala Triangle, Ayala Avenue
Makati City, Philippines 1200
Tel: (63) 2 849 8888
Fax: (63) 2 848 5738
Thailand Maybank Kim Eng Securities
(Thailand) Public Company Limited
999/9 The Offices at Central World,
20th - 21st Floor,
Rama 1 Road Pathumwan,
Bangkok 10330, Thailand
Tel: (66) 2 658 6817 (sales)
Tel: (66) 2 658 6801 (research)
Vietnam Maybank Kim Eng Securities Limited
4A-15+16 Floor Vincom Center Dong
Khoi, 72 Le Thanh Ton St. District 1
Ho Chi Minh City, Vietnam
Tel : (84) 844 555 888
Fax : (84) 8 38 271 030
Saudi Arabia In association with
Anfaal Capital
Villa 47, Tujjar Jeddah
Prince Mohammed bin Abdulaziz
Street P.O. Box 126575
Jeddah 21352
Tel: (966) 2 6068686
Fax: (966) 26068787
South Asia Sales Trading Kevin Foy
Regional Head Sales Trading
Tel: (65) 6336-5157
US Toll Free: 1-866-406-7447
North Asia Sales Trading Alex Tsun
Tel: (852) 2268 0228
US Toll Free: 1 877 837 7635
Malaysia Rommel Jacob [email protected] Tel: (603) 2717 5152
Thailand Tanasak Krishnasreni [email protected] Tel: (66)2 658 6820
Indonesia Harianto Liong [email protected] Tel: (62) 21 2557 1177
New York Andrew Dacey [email protected] Tel: (212) 688 2956
India Manish Modi [email protected] Tel: (91)-22-6623-2601
Vietnam Tien Nguyen [email protected]
Tel: (84) 44 555 888 x8079
Philippines Keith Roy [email protected] Tel: (63) 2 848-5288
www.maybank-ke.com | www.maybank-keresearch.com