pec ltd. - phillipcapital

11
Page | 1 | PHILLIP SECURITIES RESEARCH (SINGAPORE) MCI (P) 006/10/2019 Ref. No.: SG2021_0033 PEC LTD. Cash-rich SINGAPORE | INDUSTRIALS | NON-RATED 1. PEC is the largest single-source plant and terminal maintenance service provider in Singapore. 2. Project Work (PW) orderbook grew at a 5-year CAGR of 3.4% to S$191mn in FY20. Topline anchored by S$200mn worth of recurring maintenance service (MS) revenue. 3. Net cash is 76% of PEC’s market cap. Company Background A local player since 1982, PEC is a plant and terminal engineering specialist with a footprint in nine countries. It is the largest single-source maintenance service provider in Singapore. Through its core businesses, PW (55% of FY20 revenue) and MS (44%), PEC caters to downstream customers in four main sectors: oil & gas, petrochemical, oil & chemical terminals and pharmaceutical in Southeast Asia and the Middle East. Highlights 1. Excluding impairments, PEC would have been profitable in FY20. 4Q20 performance was affected by lockdowns and closed borders, which restricted global trade and travel flows. Despite this, revenue grew 26% YoY in FY20. Excluding net impairment of financial assets of S$16.4mn inclusive of a S$10.7mn provision for long outstanding receivables in FY20, PEC would have been profitable due to higher PW revenue. 2. PW orderbook grew at a 5-year CAGR of 3.4% to S$191mn in FY20. PEC’s ability to sustain orderbook growth is attributable to its loyal customer base, cutting-edge equipment and systems and recognition as a reliable integrated engineering solutions provider. 3. S$200mn worth of recurring MS revenue. A typical PW project takes 1-2 years to complete. MS contracts last 3-5 years. MS revenue grew at a 5-year CAGR of 8.3% in FY15-FY19, to contribute 44% to FY20 group topline. As PW sales are lumpy, the growth in recurring MS income is expected to provide greater income visibility. 4. Net cash is 76% of market cap. Balance sheet remains healthy with net cash of S$81mn in FY20, close to 76% of its market cap. Net cash to equity is 37% and gross gearing is minimal at 8.9%. With strong cash generation and a robust balance sheet, expect consistency in dividend payments and potential share buybacks. 5. Leveraging Singapore’s strength as top 10 petrochemical hub. Singapore is the world's fifth-largest refinery export hub. It ranks among the top 10 globally by chemical export volume. Despite Covid-19, its chemical cluster attracted the second-largest amount of commitments in fixed asset investments in Singapore in 2020. Singapore will continue to work towards creating 1,400 new jobs and manufacturing value added (MVA) of S$12.7bn in its energy and chemical industry by 2025 through an Energy & Chemicals Industry Transformation Map (ITM). The report is produced by Phillip Securities Research under the ‘Research Talent Development Grant Scheme’ (administered by SGX). 24 February 2020

Upload: others

Post on 23-Mar-2022

2 views

Category:

Documents


0 download

TRANSCRIPT

Page | 1 | PHILLIP SECURITIES RESEARCH (SINGAPORE) MCI (P) 006/10/2019 Ref. No.: SG2021_0033

PEC LTD.

Cash-rich SINGAPORE | INDUSTRIALS | NON-RATED

1. PEC is the largest single-source plant and terminal maintenance service provider in Singapore.

2. Project Work (PW) orderbook grew at a 5-year CAGR of 3.4% to S$191mn in FY20. Topline anchored by S$200mn worth of recurring maintenance service (MS) revenue.

3. Net cash is 76% of PEC’s market cap. Company Background A local player since 1982, PEC is a plant and terminal engineering specialist with a footprint in nine countries. It is the largest single-source maintenance service provider in Singapore. Through its core businesses, PW (55% of FY20 revenue) and MS (44%), PEC caters to downstream customers in four main sectors: oil & gas, petrochemical, oil & chemical terminals and pharmaceutical in Southeast Asia and the Middle East.

Highlights 1. Excluding impairments, PEC would have been profitable in FY20. 4Q20 performance was

affected by lockdowns and closed borders, which restricted global trade and travel flows. Despite this, revenue grew 26% YoY in FY20. Excluding net impairment of financial assets of S$16.4mn inclusive of a S$10.7mn provision for long outstanding receivables in FY20, PEC would have been profitable due to higher PW revenue.

2. PW orderbook grew at a 5-year CAGR of 3.4% to S$191mn in FY20. PEC’s ability to sustain orderbook growth is attributable to its loyal customer base, cutting-edge equipment and systems and recognition as a reliable integrated engineering solutions provider.

3. S$200mn worth of recurring MS revenue. A typical PW project takes 1-2 years to complete.

MS contracts last 3-5 years. MS revenue grew at a 5-year CAGR of 8.3% in FY15-FY19, to contribute 44% to FY20 group topline. As PW sales are lumpy, the growth in recurring MS income is expected to provide greater income visibility.

4. Net cash is 76% of market cap. Balance sheet remains healthy with net cash of S$81mn in FY20, close to 76% of its market cap. Net cash to equity is 37% and gross gearing is minimal at 8.9%. With strong cash generation and a robust balance sheet, expect consistency in dividend payments and potential share buybacks.

5. Leveraging Singapore’s strength as top 10 petrochemical hub. Singapore is the world's

fifth-largest refinery export hub. It ranks among the top 10 globally by chemical export volume. Despite Covid-19, its chemical cluster attracted the second-largest amount of commitments in fixed asset investments in Singapore in 2020. Singapore will continue to work towards creating 1,400 new jobs and manufacturing value added (MVA) of S$12.7bn in its energy and chemical industry by 2025 through an Energy & Chemicals Industry Transformation Map (ITM).

The report is produced by Phillip Securities Research under the ‘Research Talent Development Grant Scheme’ (administered by SGX).

24 February 2020

Page | 2 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Revenue

PEC offers services* at every stage of the plant and terminal construction and maintenance value chain. PW and MS are its core businesses. Singapore is PEC’s largest market in both businesses, at 39% of PW revenue and 58% of MS revenue in FY20.

1. PW. Project-based. Comprises engineering, procurement & construction (EPC), EPC project management, engineering and project management consultancy services.

2. MS. Recurring. Comprises plant turnaround and upgrading, maintenance of plant equipment and single-source maintenance services for production plants.

Figure 1: Plant and terminal construction and maintenance value chain

*PEC’s services cover engineering, mechanical, piping, structural, tankage, electrical & instrumentation, heat

treatment, testing & isolation, painting & blasting, scaffolding, insulation & refractories, fireproofing and

hydro jetting; Source: PEC

Figure 2: PEC's geographical presence

Source: Company

A typical PW project takes 1-2 years to complete while MS contracts last 3-5 years.

Figure 3: MS grew at a 5-year CAGR of 8.3% to contribute significantly to PEC’s income. PW and MS revenue at 55% and 44% of FY20 topline respectively. [S$mn]

Source: PSR, Company

Figure 4: Operations in Singapore and UAE make up 47% and 21% of PEC’s FY20 revenue. [S$mn]

448

235

104146

275

151

183

227

246

220

-100

0

100

200

300

400

500

600

FY16 FY17 FY18 FY19 FY20

PW MS Others

0

50

100

150

200

250

300

350

400

450

500

2017 2018 2019 2020

Others (China, India, Thailand, Myanmar, Vietnam, Indonesia)

United Arab Emirates

Malaysia

Singapore

Page | 3 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Highlights 1. Excluding impairments, PEC would have been profitable in FY20. 4Q20 performance was

affected by lockdowns and closed borders, which restricted global trade and travel flows. Despite this, revenue grew 26% YoY in FY20. Excluding net impairment of financial assets of S$16.4mn inclusive of a S$10.7mn provision for long outstanding receivables in FY20, PEC would have been profitable due to higher PW revenue.

2. PW orderbook grew at a 5-year CAGR of 3.4% to S$191mn in FY20. PEC’s ability to sustain orderbook growth could be attributed to:

a. A loyal customer base and experienced management team. PEC’s customers include major MNCs in the oil & gas, petrochemical, pharmaceutical and oil & chemical terminal industries. Many have relationships of 20-30 years with PEC. Most of PEC’s senior executives have been with the group for more than 15 years, providing decades of experience in their individual fields.

b. Extensive track record (Appendix I) and recognition as one-stop shop for both PW and MS services. Over the past two decades, PEC has built a strong reputation as a reliable integrated engineering solutions provider. PEC can cross-deploy equipment to various operational sites and respond to emergencies or un-planned plant shutdowns. As a result of its reliability and flexibility, it is able to secure bigger projects. In addition, PEC is recognised for its excellent safety standards and best practices, with its various health, safety, security and environmental certifications (e.g. ISO-9001) and awards.

c. State-of-the art facilities, equipment and information systems. PEC has its own

fabrication facilities in the countries it operates in, providing support to all PW and MS contracts. In Singapore alone, PEC has an 86,000 sqm fabrication facility where it owns 2,000 pieces of construction equipment. This assures customers that it has the necessary resources to support project implementation without delays. PEC has also developed its own cutting-edge resource and project management solutions that enhance the effectiveness, safety and efficiency of plant maintenance work. Ongoing digitalisation and deep engineering capabilities are expected to position PEC well for rising opportunities in existing and adjacent market segments.

3. S$200mn worth of recurring MS revenue. PEC holds a 65% share of Singapore’s MS market.

From 2015 to 2019, MS revenue grew at a CAGR of 8.3% to become a stable contributor to PEC’s topline, at 44% in FY20. As PW sales are lumpy, the growth in recurring income is expected to provide greater income visibility.

4. Net cash is about 76% of market cap. PEC’s balance sheet remains healthy with net cash of

S$81mn in FY20. This is close to 76% of its market cap. Net cash to equity is 37% and gross gearing is minimal at 8.9%. With strong cash generation and a robust balance sheet, consistency in dividend payments and potential share buybacks are expected.

5. Next stage of growth: expansion in Asia and Middle East. In line with its expansion strategy,

PEC secured two new operating maintenance sites in China and completed the purchase of a remaining 40% equity interest in Huizhou Tianxin Petrochemical Engineering Co. Ltd for RMB37.5mn or S$7.4mn in FY20. The latter provides project works and maintenance services to China’s energy & petrochemical sectors.

6. FY20 dividend yield of 1.23%. PEC maintained dividend yields of 3-4% in FY17-FY19. In light

of its need to conserve cash during the pandemic, it has proposed a final tax-exempt, one-tier DPS of 0.5 Singapore cent for FY20, bringing FY20 dividend yield to 1.23%.

Figure 5: MS revenue grew at a 5-year CAGR of 8.3%

Source: PSR, Company

165151

183

227246

0

50

100

150

200

250

300

FY15 FY16 FY17 FY18 FY19

Page | 4 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Singapore: a top-10 petrochemical hub Today, Singapore is the world's fifth-largest refinery export hub and ranks among the top 10 globally by chemical export volume. Listed among the globe’s top 10 petrochemical hubs, Jurong Island is the crowning glory and nucleus of Singapore’s petrochemical industry. Its integrated ecosystem, featuring utilities and logistics service providers, creates production synergies that allow companies to save costs. To date, Jurong Island has attracted over S$50bn of investments and is home to more than 95 companies from the US, Europe and Asia. The list includes heavyweights such as BASF, Dupont, ExxonMobil and Shell. Due to Covid-19, Singapore’s chemical-cluster output dipped 1% YoY in 2020. Chemical fixed asset investments fell 18.9% YoY to S$4.11bn. Still, the cluster attracted the second-largest amount of commitments for fixed asset investments in Singapore. In Dec 2020, cluster output grew 12.3% YoY, with all segments growing except petroleum. The petrochemical and specialty segments grew 17.9% and 16.9% respectively from a year ago, when production was low due in part to plant maintenance shutdowns.

Figure 6: Fixed asset investments in Singapore (2011-2020)

Source: Economic Development Board

Figure 7: Commitments for chemicals formed 24% of fixed asset investments in 2020

Source: Economic Development Board

Figure 8: Singapore’s petchem export growth

Source: ICIS, Enterprise Singapore

Significant commitments secured in 2020 included projects such as ExxonMobil's expansion of its refining and petrochemical complex on Jurong Island. Also, Afton Chemical Corporation, a global leader in the lubricant and fuel additive market, has invested S$400mn in the Singapore Chemical Additive Manufacturing Facility to add GPA blending capabilities. Output from the chemical cluster is expected to increase in the next three months. Within the cluster, petroleum is expected to produce more after emerging from plant maintenance shutdowns a quarter ago. The specialty segment is also forecast to produce more mineral oil additives to meet increased export demand. Singapore is working towards creating 1,400 new jobs and MVA of S$12.7bn for its energy and chemical industry through its ITM. It will continue to emphasise transforming the existing base of chemical manufacturing through the adoption of innovative solutions and venturing into new markets. Its energy and chemical ITM aims to construct and/or expand 20 new application development centres by 2025, with US$55mn allocated for R&D. The national plan aims to have more chemical plants adopt advanced manufacturing technologies in areas such as refining petrochemicals and specialty chemical activities.

Page | 5 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Outlook Southeast Asia is home to some of the fastest-growing economies. Its total population is expected to grow by as much as 13% by 2030, with the region's GDP more than doubling in the same period. This implies that irrespective of the shift towards sustainability and non-fossil-fuel-based transport, demand for refined oil and gas and their products is expected to rise sharply in the region. Also, the Covid-19 pandemic and pivot to renewables have triggered an exodus of the world's largest oil and gas companies from Southeast Asia. This raises the possibility of supply shortages once demand recovers.

With the worst of the pandemic behind, S&P Global Platts Analytics has raised its 2021 oil demand growth outlook by half a million barrels per day to 6.3mn b/d, with China and India in Asia leading the way. Oil demand in 2021 is now expected to come in at 99.53mn b/d. Asian oil demand is expected to grow by 1.7mn b/d in 2021. This will match or slightly top 2019 levels. China and India will account for around 70% of the growth. Supply and demand for PW EPC orders depend on several factors. Major ones are declining operating costs of oil & gas fields, expansion in the downstream sector and increasing demand for LNG infrastructure. Increase in oil & gas transportation is expected to reduce investments in the development of pipeline infrastructure, which will limit EPC growth. However, expansion in downstream infrastructure in the Asia Pacific is expected to boost demand for EPC as China and India plan to add large refining capacity in the years to come. The market for oil & gas EPC is forecast to grow at a CAGR of more than 5.35% between 2020 and 2025, by Mordor Intelligence.

Figure 9: Change in refining distillation capacity (thousand barrels daily)

Source: PSR, CEIC

Risks 1. Closing refineries could affect PW orderbook and MS contracts. Amid Covid-19, demand

for refined products is down at least 20%, according to McKinsey. This reflects industrial slowdowns and travel restrictions. The pandemic has accelerated a wave of refinery closures, with several regional refiners forced to close or review their operations due to poor refining margins. This may translate into fewer PW orders and MS contracts.

2. Increased competition. Competitors could ramp up their efforts to mimic PEC’s success and

win over PEC’s clientele and erode its margins. That said, switching entails a long design and development process and the cost is likely to outweigh the benefits. PEC’s competitors include Rotary Engineering, Jurong Engineering and Hiap Seng Engineering.

3. Execution risks. Contracts are generally priced at a margin over costs. As PEC responds to emergencies or unplanned plant shutdowns, unforeseen circumstances can result in cost overruns.

0

50

100

150

200

250

2016 2017 2018 2019 2020

World Asia Pacific

Page | 6 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Appendix I: PEC’s track record

Figure 10: Project Work (Description, Location, Sector)

Figure 11: Plant maintenance (Description, Location, Sector)

Figure 12: Plant turnaround (Description, Location, Sector)

Page | 7 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Figure 13: Engineering (Description, Location, Sector)

Figure 14: Oil and chemical terminal (Description, Location, Sector)

Source: PEC

Page | 8 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Financials

Income Statement Balance SheetY/E June, (S$’000) FY16 FY17 FY18 FY19 FY20 Y/E June, (S$’000) FY16 FY17 FY18 FY19 FY20

Revenue 575,078 418,579 330,806 392,724 495,067 ASSETS

Cost of sales (468,942) (334,698) (246,381) (305,729) (410,629) PPE 94,052 83,723 77,691 84,637 91,698

Gross profit 106,136 83,881 84,425 86,995 84,439 Investment properties 7,640 7,372 6,911 5,943 5,782

Administrative expenses (30,566) (27,852) (28,124) (27,677) (28,551) Right of use assets - - - - 21,489

Finance expenses (1,050) (619) (398) (587) (1,181) Other items - 10,744 10,873 11,569 7,951

Share of results of associate 410 587 311 159 635 Total non-current assets 101,692 101,839 95,475 102,149 126,920

Other items - (40,709) (42,799) (45,960) (63,333) Accrued income 20,173 38,949 46,762 59,598 -

Profit before Tax 74,930 15,288 13,415 12,930 (7,991) Trade receivables - 111,633 92,725 111,192 141,080

Income tax expense (5,694) (1,406) (2,649) (3,123) (5,203) Cash and short-term deposits 150,563 107,022 86,795 94,245 100,069

Profit after Tax 69,236 13,882 10,766 9,807 (13,194) Capitalised contract costs - - - 35,840 20,496

EBIT 75,980 15,907 13,813 13,517 (6,810) Others - 16,508 24,478 33,013 47,622

EBITDA 91,915 31,034 26,759 25,696 24,456 Total current assets 170,736 274,112 250,760 333,888 309,267

Total Assets 272,428 375,951 346,235 436,037 436,187

LIABILITIES

Per unit data Trade payables 31,139 27,011 17,668 27,439 26,294

Y/E June FY16 FY17 FY18 FY19 FY20 Contract liabilities 45,169 38,851 1,305 57,797 66,640

NAVPS (S$) 0.87 0.72 0.71 0.69 0.71 Others - 65,726 77,709 99,880 99,991

EPS (S$) 0.07 0.06 0.04 0.03 (0.18) Total current liabilities 76,308 131,588 96,682 185,116 192,925

DPS (S$) 0.03 0.03 0.02 0.02 0.01 Lease liabilities - - - - 18,994

Others - 10,504 9,480 8,533 7,926

Total non-current liabilities - 10,504 9,480 8,533 26,920

Total liabilities 76,308 142,092 106,162 193,649 219,845

Cash Flow Net assets 196,120 233,859 240,073 242,388 216,342

Y/E June, (S$’000) FY16 FY17 FY18 FY19 FY20 Represented by:

CFO Share Capital 58,481 58,481 58,836 58,836 58,836

Profit before tax 27,975 15,288 13,415 12,926 (40,291) Retained earnings 163,420 170,021 174,077 174,012 156,153

Adjustments 11,691 11,966 16,030 8,330 83,224 Others - 5,357 7,160 8,119 1,353

WC changes 20,090 (49,133) (34,000) 3,047 (2,545) Total equity 221,901 233,859 240,073 240,967 216,342

Cash generated from ops 59,756 (21,879) (4,555) 24,303 40,388

Others (3,401) (3,840) (2,510) (2,031) (4,041) Valuation Ratios

Cashflow from ops 56,355 (25,719) (7,065) 22,272 36,347 Y/E June FY16 FY17 FY18 FY19 FY20

P/NAV (x) 0.63 0.89 0.80 0.86 0.57

CFI P/E (x) 7 10 15 19 -2

Purchase of PPE (11,785) (4,880) (6,907) (19,475) (18,087) EV/EBITDA (x) 12 43 51 58 44

Proceeds from disposal from PPE 5,869 179 263 397 946 Dividend yield (%) 5.5% 3.9% 3.5% 3.3% 1.2%

Others 7,614 (30) 635 1,256 302 Growth & Margins (%)

Cashflow from investments 1,698 (4,731) (6,009) (17,822) (16,839) Growth

Revenue 15.1% -27.2% -21.0% 18.7% 26.1%

CFF Gross profit 14.1% -21.0% 0.6% 3.0% -2.9%

Net cash outflow on NCI acquisition (1,406) - - - (7,415) EBITDA 918.7% -66.2% -13.8% -4.0% -4.8%

Proceeds from borrowings 22 - 289 10,600 2,407 EBIT nm -79.1% -13.2% -2.1% nm

Dividends paid on ordinary shares (2,543) (7,594) (6,365) (5,094) (5,099) Margins

Others (13,526) (7,387) (1,484) (2,130) (4,517) Gross profit margin 18.5% 20.0% 25.5% 22.2% 17.1%

Cashflow from financing (17,453) (14,981) (7,560) 3,376 (14,624) EBITDA margin 16.0% 7.4% 8.1% 6.5% 4.9%

EBIT margin 13.2% 3.8% 4.2% 3.4% -1.4%

Net change in cash 40,600 (45,431) (20,634) 7,826 4,884 Key Ratios

Cash at the start of the period 113,005 150,563 107,022 86,733 93,370 ROE 31.2% 5.9% 4.5% 4.1% -6.1%

Currency translation (3,042) 1,890 345 (1,194) 1,815 ROA 25.4% 3.7% 3.1% 2.2% -3.0%

Ending cash 150,563 107,022 86,733 93,365 100,069 Gearing 8.3% 4.2% 3.7% 8.2% 8.9%

*nm - not meaningful

Page | 9 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Total Returns Recommendation Rating

> +20% Buy 1

+5% to +20% Accumulate 2

-5% to +5% Neutral 3

-5% to -20% Reduce 4

< -20% Sell 5

Ratings History

PSR Rating System

Remarks

We do not base our recommendations entirely on the above quantitative return bands.

We consider qualitative factors like (but not limited to) a stock's risk reward profile,

market sentiment, recent rate of share price appreciation, presence or absence of stock

price catalysts, and speculative undertones surrounding the stock, before making our final

recommendation

1 2 3 4 5

0.30

0.40

0.50

0.60

0.70

Au

g-…

No

v-…

Feb-19

May-…

Au

g-…

No

v-…

Feb-20

May-…

Au

g-…

No

v-…

Feb-21

May-…

Au

g-…

No

v-…

Feb-22

May-…

Au

g-…

No

v-…

Source: Bloomberg, PSRMarket PriceTarget Price

Page | 10 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Head of Research Research Admin Paul Chew – [email protected] Qystina Azli - [email protected]

Consumer | Industrial | Conglomerates Property | REITs Banking & Finance | Healthcare Terence Chua - [email protected] Natalie Ong - [email protected] Tay Wee Kuang – [email protected] Small-Mid Cap Small-Mid Cap Credit Analyst (Bonds) Tan Jie Hui - [email protected] Vivian Ye Qianwei - [email protected] Timothy Ang – [email protected]

US Equity Technical Analyst Yeap Jun Rong – [email protected] Chua Wei Ren – [email protected]

Contact Information (Regional Member Companies) SINGAPORE

Phillip Securities Pte Ltd Raffles City Tower

250, North Bridge Road #06-00 Singapore 179101 Tel +65 6533 6001 Fax +65 6535 6631

Website: www.poems.com.sg

MALAYSIA Phillip Capital Management Sdn Bhd

B-3-6 Block B Level 3 Megan Avenue II, No. 12, Jalan Yap Kwan Seng, 50450

Kuala Lumpur Tel +603 2162 8841 Fax +603 2166 5099

Website: www.poems.com.my

HONG KONG Phillip Securities (HK) Ltd

11/F United Centre 95 Queensway Hong Kong

Tel +852 2277 6600 Fax +852 2868 5307

Websites: www.phillip.com.hk

JAPAN

Phillip Securities Japan, Ltd. 4-2 Nihonbashi Kabuto-cho Chuo-ku,

Tokyo 103-0026 Tel +81-3 3666 2101 Fax +81-3 3666 6090

Website: www.phillip.co.jp

INDONESIA PT Phillip Securities Indonesia

ANZ Tower Level 23B, Jl Jend Sudirman Kav 33A Jakarta 10220 – Indonesia

Tel +62-21 5790 0800 Fax +62-21 5790 0809

Website: www.phillip.co.id

CHINA Phillip Financial Advisory (Shanghai) Co Ltd

No 550 Yan An East Road, Ocean Tower Unit 2318,

Postal code 200001 Tel +86-21 5169 9200 Fax +86-21 6351 2940

Website: www.phillip.com.cn

THAILAND Phillip Securities (Thailand) Public Co. Ltd

15th Floor, Vorawat Building, 849 Silom Road, Silom, Bangrak,

Bangkok 10500 Thailand Tel +66-2 6351700 / 22680999

Fax +66-2 22680921 Website www.phillip.co.th

FRANCE King & Shaxson Capital Limited

3rd Floor, 35 Rue de la Bienfaisance 75008 Paris France

Tel +33-1 45633100 Fax +33-1 45636017

Website: www.kingandshaxson.com

UNITED KINGDOM King & Shaxson Capital Limited

6th Floor, Candlewick House, 120 Cannon Street, London, EC4N 6AS

Tel +44-20 7426 5950 Fax +44-20 7626 1757

Website: www.kingandshaxson.com

UNITED STATES Phillip Capital Inc

141 W Jackson Blvd Ste 3050 The Chicago Board of Trade Building

Chicago, IL 60604 USA Tel +1-312 356 9000 Fax +1-312 356 9005

Website: www.phillipusa.com

AUSTRALIA Phillip Capital Limited

Level 10, 330 Collins Street Melbourne, Victoria 3000, Australia

Tel +61-03 8633 9803 Fax +61-03 8633 9899

Website: www.phillipcapital.com.au

CAMBODIA Phillip Bank Plc

Ground Floor of B-Office Centre,#61-64, Norodom Blvd Corner Street 306,Sangkat Boeung Keng Kang 1, Khan Chamkamorn,

Phnom Penh, Cambodia Tel: 855 (0) 7796 6151/855 (0) 1620 0769

Website: www.phillipbank.com.kh

INDIA PhillipCapital (India) Private Limited

No.1, 18th Floor, Urmi Estate 95, Ganpatrao Kadam Marg

Lower Parel West, Mumbai 400-013 Maharashtra, India

Tel: +91-22-2300 2999 / Fax: +91-22-2300 2969 Website: www.phillipcapital.in

TURKEY PhillipCapital Menkul Degerler

Dr. Cemil Bengü Cad. Hak Is Merkezi No. 2 Kat. 6A Caglayan 34403 Istanbul, Turkey

Tel: 0212 296 84 84 Fax: 0212 233 69 29

Website: www.phillipcapital.com.tr

DUBAI Phillip Futures DMCC

Member of the Dubai Gold and Commodities Exchange (DGCX)

Unit No 601, Plot No 58, White Crown Bldg, Sheikh Zayed Road, P.O.Box 212291

Dubai-UAE Tel: +971-4-3325052 / Fax: + 971-4-3328895

Page | 11 | PHILLIP SECURITIES RESEARCH (SINGAPORE)

PEC LTD. NON-RATED

Important Information

This report is prepared and/or distributed by Phillip Securities Research Pte Ltd ("Phillip Securities Research"), which is a holder of a financial adviser’s license under the Financial Advisers Act, Chapter 110 in Singapore.

By receiving or reading this report, you agree to be bound by the terms and limitations set out below. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately.

The information and any analysis, forecasts, projections, expectations and opinions (collectively, the “Research”) contained in this report has been obtained from public sources which Phillip Securities Research believes to be reliable. However, Phillip Securities Research does not make any representation or warranty, express or implied that such information or Research is accurate, complete or appropriate or should be relied upon as such. Any such information or Research contained in this report is subject to change, and Phillip Securities Research shall not have any responsibility to maintain or update the information or Research made available or to supply any corrections, updates or releases in connection therewith.

Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this report are as of the date indicated and are subject to change at any time without prior notice. Past performance of any product referred to in this report is not indicative of future results.

This report does not constitute, and should not be used as a substitute for, tax, legal or investment advice. This report should not be relied upon exclusively or as authoritative, without further being subject to the recipient’s own independent verification and exercise of judgment. The fact that this report has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this report is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this report involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made, unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks.

Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of any product. Any decision to purchase any product mentioned in this report should take into account existing public information, including any registered prospectus in respect of such product.

Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in Singapore and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or underwriting activities), brokerage or securities trading activities. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or solicited business from such issuers. Additionally, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or investment services to such companies and investments or related investments, as may be mentioned in this report.

Phillip Securities Research or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report may, from time to time maintain a long or short position in securities referred to herein, or in related futures or options, purchase or sell, make a market in, or engage in any other transaction involving such securities, and earn brokerage or other compensation in respect of the foregoing. Investments will be denominated in various currencies including US dollars and Euro and thus will be subject to any fluctuation in exchange rates between US dollars and Euro or foreign currencies and the currency of your own jurisdiction. Such fluctuations may have an adverse effect on the value, price or income return of the investment.

To the extent permitted by law, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold an interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this report. Accordingly, information may be available to Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, which is not reflected in this report, and Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may, to the extent permitted by law, have acted upon or used the information prior to or immediately following its publication. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited its officers, directors, employees or persons involved in the issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this report.

The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities Research to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction.

This report is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this report may not be suitable for all investors and a person receiving or reading this report should seek advice from a professional and financial adviser regarding the legal, business, financial, tax and other aspects including the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products.

This report is not intended for distribution, publication to or use by any person in any jurisdiction outside of Singapore or any other jurisdiction as Phillip Securities Research may determine in its absolute discretion. IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSES Where the report contains research analyses or reports from a foreign research house, please note:

(i) recipients of the analyses or reports are to contact Phillip Securities Research (and not the relevant foreign research house) in Singapore at 250 North Bridge Road, #06-00 Raffles City Tower, Singapore 179101, telephone number +65 6533 6001, in respect of any matters arising from, or in connection with, the analyses or reports; and

(ii) to the extent that the analyses or reports are delivered to and intended to be received by any person in Singapore who is not an accredited investor, expert investor or institutional investor, Phillip Securities Research accepts legal responsibility for the contents of the analyses or reports.