6
l Equity Research l Important disclosures can be found in the Disclosures Appendix All rights reserved. Standard Chartered Bank 2014 http://research.standardchartered.com Indonesia l Emerging Companies 5 March 2014 Sido Muncul NOT RATED NON-COVERED COMPANY VISIT NOTE Standard Chartered Equity Research does not cover this company and nothing herein should be interpreted to be a recommendation or price target with respect to the company. PRICE as at 4 March 2014 IDR 885.00 Key points Sido Muncul is the market leader in Indonesia’s traditional herbal medicines market. Capricorn Indonesia Consult estimates that the company’s Tolak Angin brand had a 75% market share by sales in the herbal cold remedy segment in 2012. The company is also the leading producer of a powdered energy drink, under the Kuku Bima brand, with a 43% market share by sales in 2012, according to IMS. Sido Muncul’s revenue grew at a CAGR of 13% over 2010- 12. Management is aiming to maintain revenue growth at 15-16% p.a. over next three years and is planning to deepen the penetration of its products in modern trade. Bloomberg code: SIDO IJ PER, historical (x) 34.6 Mkt cap (USD mn) 1,158 Yield, historical (%) 4.2 12m range (IDR) 580-895 PBR, historical (x) 10.3 3m value traded (USD mn) NM ROE (%) 30 No. of shares (m) 15,000 Net gearing (%) -9 Est. free float (%) 19% Net debt (cash) (IDR bn) (112) Established 1975 Historical EPS (IDR) 26 Listed 2013 EPS 3-year CAGR (%) NA Secondary placement NA EPS 7-year CAGR (%) NA Auditors, since BDO Historical DPS (IDR) 37 Year-end Dec DPS 3-year CAGR (%) NA Major shareholder Hidayat family 81% Source: Annual report What Sido Muncul does (and why) Sido Muncul is the leading player in traditional herbal medicine (Jamu) in Indonesia, best known for its Tolak Angin brand of herbal remedy for cold. Capricorn estimates that the company had a 75% market share in the herbal cold remedy segment in 2012. The company is also the market leader in powdered energy drinks with a 43% market share by sales in 2012, according to IMS. Why we visited Sido Muncul Sido Muncul plans to more than double the monthly production capacity of Tolak Angin to 150mn sachets in 2016 from 70mn sachets in 2013. Management is also planning to triple the contribution of modern trade to c.15% of revenue in 2016, from c.5% in 2012. The company was recently listed on the Indonesia Stock Exchange in December 2013. It is the first herbal medicine producer to be listed in Indonesia. Valuations and share price performance Sido Muncul shares rose 53% since their listing in December 2013, outperforming the Indonesia pharmaceutical sector and the JCI index, which rose 10% and 19% during the same period. The stock has traded at a historical PER of 34.4x, compared with 32.5x for its peers in the Indonesian consumer health sector. Currently, the street is not covering the stock. Read-across to other companies Within the regional herbal medicines sector, Eu Yan Sang trades at a lower 2012 PER of 21x than Sido Muncul’s 34x. Eu Yan is the leading herbal medicine player in ASEAN and Hong Kong. Share price performance (Bt) Source: FactSet Revenue breakdown by segment Source: Company 650 700 750 800 850 900 950 Dec-13 Mar-14 Sido Muncul JAKARTA COMPOSITE INDEX (Rebased) 1,202 1,339 1,265 483 587 784 140 231 265 0 500 1,000 1,500 2,000 2,500 3,000 2010 2011 2012 IDR bn Energy drink Herbal medicine Candy & drinks Health drinks Others Alvin Witirto [email protected] +65 6596 8530 Stephen Hui [email protected] +65 6596 8514

Sido Muncul (Not Rated) Non-covered Company Visit Note

  • Upload
    pretty

  • View
    216

  • Download
    3

Embed Size (px)

DESCRIPTION

Sido Muncul

Citation preview

  • l Equity Research l

    Important disclosures can be found in the Disclosures Appendix All rights reserved. Standard Chartered Bank 2014 http://research.standardchartered.com

    Indonesia l Emerging Companies 5 March 2014

    Sido Muncul NOT RATED

    NON-COVERED COMPANY VISIT NOTE

    Standard Chartered Equity Research does not cover this company and nothing herein should be interpreted to be a recommendation

    or price target with respect to the company.

    PRICE as at 4 March 2014 IDR 885.00

    Key points

    Sido Muncul is the market leader in Indonesias traditional herbal medicines market. Capricorn Indonesia Consult estimates that the companys Tolak Angin brand had a 75% market share by sales in the herbal cold remedy segment in 2012.

    The company is also the leading producer of a powdered energy drink, under the Kuku Bima brand, with a 43% market share by sales in 2012, according to IMS.

    Sido Munculs revenue grew at a CAGR of 13% over 2010-12. Management is aiming to maintain revenue growth at 15-16% p.a. over next three years and is planning to deepen the penetration of its products in modern trade.

    Bloomberg code: SIDO IJ PER, historical (x) 34.6

    Mkt cap (USD mn) 1,158 Yield, historical (%) 4.2

    12m range (IDR) 580-895 PBR, historical (x) 10.3

    3m value traded (USD mn) NM ROE (%) 30

    No. of shares (m) 15,000 Net gearing (%) -9

    Est. free float (%) 19% Net debt (cash) (IDR bn) (112)

    Established 1975 Historical EPS (IDR) 26

    Listed 2013 EPS 3-year CAGR (%) NA

    Secondary placement NA EPS 7-year CAGR (%) NA

    Auditors, since BDO Historical DPS (IDR) 37

    Year-end Dec DPS 3-year CAGR (%) NA

    Major shareholder Hidayat family 81%

    Source: Annual report

    What Sido Muncul does (and why)

    Sido Muncul is the leading player in traditional herbal medicine

    (Jamu) in Indonesia, best known for its Tolak Angin brand of

    herbal remedy for cold. Capricorn estimates that the company had

    a 75% market share in the herbal cold remedy segment in 2012.

    The company is also the market leader in powdered energy drinks

    with a 43% market share by sales in 2012, according to IMS.

    Why we visited Sido Muncul

    Sido Muncul plans to more than double the monthly production

    capacity of Tolak Angin to 150mn sachets in 2016 from 70mn

    sachets in 2013. Management is also planning to triple the

    contribution of modern trade to c.15% of revenue in 2016, from

    c.5% in 2012. The company was recently listed on the Indonesia

    Stock Exchange in December 2013. It is the first herbal medicine

    producer to be listed in Indonesia.

    Valuations and share price performance

    Sido Muncul shares rose 53% since their listing in December

    2013, outperforming the Indonesia pharmaceutical sector and the

    JCI index, which rose 10% and 19% during the same period. The

    stock has traded at a historical PER of 34.4x, compared with 32.5x

    for its peers in the Indonesian consumer health sector. Currently,

    the street is not covering the stock.

    Read-across to other companies

    Within the regional herbal medicines sector, Eu Yan Sang trades

    at a lower 2012 PER of 21x than Sido Munculs 34x. Eu Yan is the

    leading herbal medicine player in ASEAN and Hong Kong.

    Share price performance (Bt)

    Source: FactSet

    Revenue breakdown by segment

    Source: Company

    650700750800850900950

    Dec-13 Mar-14

    Sido Muncul JAKARTA COMPOSITE INDEX (Rebased)

    1,202 1,339 1,265

    483 587 784

    140

    231 265

    0

    500

    1,000

    1,500

    2,000

    2,500

    3,000

    2010 2011 2012

    IDR

    bn

    Energy drink Herbal medicine Candy & drinks

    Health drinks Others

    Alvin Witirto

    [email protected]

    +65 6596 8530

    Stephen Hui [email protected]

    +65 6596 8514

  • Equity Research l Sido Muncul

    5 March 2014 2

    Analyst visit note Background. Sido Muncul began producing traditional herbal

    remedies in 1940. It was established by Mrs. Rahkmat Sulistio

    as a home industry. The Hidayat family remains the

    controlling shareholder of the company with a combined

    ownership interest of 81%. The largest shareholder is Desy

    Sulistio Hidayat (40%), the matriarch of the Hidayat family,

    followed by her children, Irwan Hidayat, Sofyan Hidayat,

    Johan Hidayat, David Hidayat and Sandra Linata Hidayat with

    8.1% ownership stakes each.

    Industry overview. During 2008-12, Indonesians herbal

    medicine consumption grew at a CAGR of 34% by volume

    and 16% by sales, according to Capricorns estimates.

    Euromonitor estimates that the herbal medicines sales could

    grow at a CAGR of 10% to USD 800mn in 2017 from USD

    500mn in 2012.

    Business segments. The company has 200 products across

    five categories herbal medicines, energy drinks, health

    drinks, candies and supplements. The herbal medicines and

    energy drinks categories accounted for c.84% of revenue in

    2012.

    Distribution. Sido Muncul distributes its products through

    160,000 wholesalers covering 76 cities in Indonesia.

    Management believes that the eastern Indonesian market still

    has a significant potential from a distribution standpoint.

    Herbal medicines (33% of 2012 revenue; 56% of gross

    profit)

    Sido Munculs flagship product in this segment is Tolak

    Angin, which accounts for 85% of this segments revenue.

    This segment is the companys most-profitable business,

    given its 65% gross profit margin, compared with the

    consolidated businesss gross profit margin of 38%.

    Tolak Angin is a household name in Indonesia. It was

    frequently featured as a top brand in the herbal medicines

    segment by Frontier Consulting Group, Markeeters and

    MarkPlus Insight during 2011-12.

    Management sees this segment as Sido Munculs growth

    driver over the next few years. It expects revenue from this

    segment to increase by 20% p.a. in the next three years.

    Energy drinks (53% of revenue, 35% of gross profit)

    The companys flagship brand within this segment is its

    Kuku Bima energy drink, which is targeted at the low

    income segment. Management said the products

    positioning is also reflected in the greater reliance on the

    traditional trade channel in distributing this product.

    Although this segment was the largest contributor of

    revenue in 2012 with 43%, it contributed only 35% of gross

    profit, given its low gross profit margin of 25%. This is partly

    due to lower price points of the products in this segment.

    Management expects the segments revenue growth to be

    flat in 2014, until it introduces ready-to-drink products that

    are gaining popularity in the market.

    Candies & drinks (11% of revenue, 5% of gross profit)

    Sido Muncul produces instant functional coffee products,

    such as ginseng coffee and ginger coffee, under the Kuku

    Bima and Sido Muncul brands, respectively.

    The segment, which also includes candy products, carries

    a 16% gross profit margin. Management expects revenue

    from this segment to increase by 10-15% p.a. in the next

    three years.

    Health drinks & others (3% of revenue, 5% of gross profit)

    The segment caters to Sido Munculs portfolio of instant

    herbal drink products, which are largely sold in powdered

    sachets. Several key brands under this segment are Jahe

    Wangi, Alang Sari, Kunyit Asama and Beras Kencur. These

    products are targeted largely at the mid-segment.

    The segment has second highest gross profit margin at

    57%. Management expects this segment to deliver revenue

    growth of 20-25% p.a. in the next three years.

    The segment also includes around 50 SKU of herbal

    supplement products. Management said these products are

    sold through drug store chains, and are targeted at the mid-

    to-upper segment.

    Strong growth outlook. Management expects to maintain

    Sido Munculs revenue growth at 15-16% p.a. over 2014-15,

    driven by volume growth in the herbal medicines segment and

    improved growth performance of its energy drink segment. It

    believes that higher penetration into the modern trade

    channel, which accounted for only c.5% of total revenue in

    2012, will also sustain the double-digit revenue growth.

    Management said it aims for the earnings growth to be at

    least in line with revenue growth over the same period.

    Exposure to imported raw materials. Sido Munculs herbal

    medicine products largely rely on locally sourced raw material,

    and only 10-15% of COGS is attributable to imported raw

    material. However, its energy drink business is much more

    dependent on imported raw materials, which account for

    c.90% of COGS. Management said this is partly the reason

    for its lower gross profit margin.

    Expansion plan and capex. Management said it has set a

    capex budget of IDR 219bn for 2014 and IDR 137bn for 2015.

    It is planning to double the production capacity for the flagship

    product, Tolak Angin, to 140-150mn sachets per month in

    2016. Management estimates its 10-hectare factory to cost

    IDR 196bn. In addition, it also plans to expand its herb

    extraction plant and warehouse facilities.

    Net cash position. Sido Muncul had a net cash of IDR 112bn

    in 2012. Management expects the company to remain in net

    cash position in 2014, as its capex could be fully funded with

    the IPO proceeds.

    Dividend policy. Sido Muncul maintains a dividend policy of

    distributing at least 20% of net profit.

  • Equity Research l Sido Muncul

    5 March 2014 3

    Valuation Figure 1: Peer comparison

    Price

    Target Price Market

    cap

    3M avg value

    traded Last PER (x) 2 year

    EPS PEG Price / sales EV/EBITDA

    Div. Yield

    (%) ROCE

    (%)

    Name Ticker Rating (LCY) (LCY) (USD

    mn) (USD

    mn) FYE FY0 FY1 FY2 CAGR 2 years FY0 FY0 FY1 FY2 FY1 FY1

    Sido Muncul SIDO IJ NR 890 1,151 - 12/12 34.4 NA NA NA NA 4.5 24.4 NA NA NA NA

    Pharmaceutical & consumer health

    Kalbe Farma KLBF IJ NR 1,430 5,780 7.5 12/12 38.6 34.6 29.2 15% 1.9 4.0 27.1 23.3 19.6 1.4 27.5

    Tempo Scan TSPC IJ NR 3,345 1,298 0.2 12/12 24.0 21.8 16.7 20% 0.9 1.8 16.7 13.6 10.6 2.7 20.4

    Kimia Farma KAEF IJ NR 735 352 0.3 12/13 19.9 NA NA NA NA 0.8 12.8 NA NA NA 14.9

    Average

    27.5 28.2 23.0 17% 1.4 2.2 18.9 18.4 15.1 2.0 20.9

    Herbal medicine

    Eu Yan Sang EYSAN SP OP 1.03 0.85 294 0.2 06/13 20.7 17.3 15.6 15% 1.0 1.1 15.0 9.8 8.7 3.1 12.3

    Hai-O HAIO MK NR 2.47 148 0.1 04/13 10.4 10.7 9.7 3% 2.9 1.7 6.0 5.8 5.4 5.1 20.4

    Power Root PWRT MK NR 1.88 173 0.2 02/13 35.6 17.1 NA NA NA 1.9 19.5 11.8 NA 3.2 18.3

    Beijing Tong Ren Tang 8138 HK NR 11.42 1,221 2.3 12/12 29.3 43.1 26.0 6% 4.2 26.4 61.5 34.7 15.6 0.0 32.4

    Average

    24.0 22.1 17.1 8% 2.7 7.8 25.5 15.5 9.9 2.9 20.9

    Note: Share prices as of 4 March 2013; Bloomberg estimates for NR stocks

    Source: Bloomberg, Standard Chartered Research estimates

    Key charts Figure 2: Traditional herbal medicine sales and volume Figure 3: Market share breakdown

    Source: Capricorn Indonesia Consult Source: Capricorn Indonesia Consult, IMS ITMA

    Figure 4: Revenue and gross profit breakdown 2012 Figure 5: Gross profit margin 2012

    Source: Company Source: Company

    7.2

    8.5 9.2

    10.2

    13

    0

    5

    10

    15

    20

    25

    0

    2

    4

    6

    8

    10

    12

    14

    2008 2009 2010 2011 2012

    Vo

    lum

    e (mn

    kg)

    MA

    rket

    siz

    e (I

    DR

    tn)

    Market size Volume (RHS)

    75%

    43%

    25%

    57%

    0%

    20%

    40%

    60%

    80%

    100%

    Traditional herbal medicine Energy drink

    % m

    arke

    t sh

    are

    by

    sale

    s

    Sido Muncul Others

    1,265

    321

    784 513

    265 41

    0%

    20%

    40%

    60%

    80%

    100%

    Revenue (IDR bn) Gross profit (IDR bn)

    % T

    ota

    l

    Energy drink Herbal medicine Candy & drinks Health drinks Others

    65%

    57%

    25%

    16%

    0%

    10%

    20%

    30%

    40%

    50%

    60%

    70%

    Herbal medicine Health drinks Energy drink Candy & drinks

    % g

    ross

    pro

    fit m

    arg

    in

  • Equity Research l Sido Muncul

    5 March 2014 4

    Trend analysis and three-year financial data Growth Sales growth & earnings growth

    Margins EBIT margin & sales growth

    Cash flow Op Cash Flow Generated & Capex

    Balance sheet Net debt (cash) / equity

    Returns ROE & ROCE

    Income statement (IDR bn) Year end: Dec 2010 2011 2012

    Sales revenue 1,867 2,198 2,392

    Gross profit 686 878 921

    EBITDA 360 468 542

    Depreciation & amortisation (24) (29) (38)

    EBIT 335 439 504

    Net interest (expense) / income 3 11 5

    Others 1 5 4

    Income tax (102) (115) (126)

    PAT 237 340 388

    Minorities (0) (0) (0)

    Net income 237 340 388

    Cash flow (IDR bn)

    Year end: Dec 2010 2011 2012

    Operating profit 335 439 504

    Depreciation & amortisation (24) (29) (38)

    Working capital (98) (18) (45)

    Others (1,068) (65) (442)

    Operational cash flow (855) 327 (20)

    Tax paid (68) (143) 4

    After-tax operational cash flow (923) 183 (16)

    Capex (96) (111) (181)

    Net interest (4) (1) (1)

    Debt 10 19 43

    Dividends (97) (160) (651)

    Others 1,258 (87) 1,095

    Net flow 149 (156) 289

    Balance sheet (IDR bn)

    Year end: Dec 2010 2011 2012

    Tangible assets 217 307 442

    Other LT assets 0 0 0

    Stocks 57 326 802

    Debtors 172 206 236

    Cash and liquid assets 167 208 261

    Other ST assets 277 122 411

    Total Assets 890 1,169 2,151

    Current creditors 99 155 193

    Current borrowings 1 1 299

    Long-term borrowings 236 253 0

    Others 209 224 355

    Total liabilities 544 633 846

    Shareholders funds 346 535 1,305

    Minority interests 0 0 0

    Equity 346 535 1,305

    Total capital employed 890 1,169 2,151

    Key data & ratio

    Year end: Dec 2010 2011 2012

    EPS (IDR) 16 23 26

    Chg % NA. 43% 14%

    DPS (IDR) 37 11 37

    CFPS (IDR) (68) 5 (13)

    BVPS (IDR) 23 36 87

    Wtd avg shares (m) 15,000 15,000 15,000

    ROE (%) 68% 63% 30%

    Post-tax ROCE (%) 41% 43% 24%

    Capex/sales (%) -5% -5% -8%

    Capex/depreciation (%) -395% -380% -481%

    Net debt/equity (%) -12% 25% -9%

    Total debt/Total capital (%) 41% 32% 19%

    Net interest cover (x) (120.6) (41.4) (97.0)

    Source: Bloomberg

    Source: Company, Bloomberg

    0%

    10%

    20%

    30%

    40%

    50%

    2011 2012

    Sales growth Adj. Earnings growth

    10%

    12%

    14%

    16%

    18%

    20%

    22%

    2010 2011 2012

    EBIT margin Net profit margin

    -1,000

    -800

    -600

    -400

    -200

    0

    200

    400

    2010 2011 2012

    IDR bn After-tax operational cash flow

    Capex

    -20%

    0%

    20%

    40%

    60%

    2009 2010 2011 2012

    Net debt/equity (%)

    10%

    30%

    50%

    70%

    90%

    2010 2011 2012

    ROE Post-tax ROCE

  • Equity Research l Sido Muncul

    5 March 2014 5

    Disclosures appendix The information and opinions in this report were prepared by Standard Chartered Bank (Hong Kong) Limited, Standard Chartered Bank Singapore Branch, Standard Chartered Securities (India) Limited, Standard Chartered Securities Korea Limited and/or one or more of its affiliates (together with its group of companies, SCB) and the research analyst(s) named in this report. THIS RESEARCH HAS NOT BEEN PRODUCED IN THE UNITED STATES. Analyst Certification Disclosure: The research analyst or analysts responsible for the content of this research report certify that: (1) the views expressed and attributed to the research analyst or analysts in the research report accurately reflect their personal opinion(s) about the subject securities and issuers and/or other subject matter as appropriate; and (2) no part of his or her compensation was, is or will be directly or indirectly related to the specific recommendations or views contained in this research report. On a general basis, the efficacy of recommendations is a factor in the performance appraisals of analysts.

    Where disclosure date appears below, this means the day prior to the report date. All share prices quoted are the closing price for the business day prior to the date of the report, unless otherwise stated.

    Recommendation Distribution and Investment Banking Relationships

    % of covered companies currently assigned this rating

    % of companies assigned this rating with which SCB has provided investment banking services over the past 12 months

    OUTPERFORM 53.2% 14.5%

    IN-LINE 35.2% 12.8%

    UNDERPERFORM 11.6% 8.3%

    As of 31 December 2013 Research Recommendation

    Terminology Definitions

    OUTPERFORM (OP) The total return on the security is expected to outperform the relevant market index by 5% or more over the next 12 months

    IN-LINE (IL) The total return on the security is not expected to outperform or underperform the relevant market index by 5% or more over the next 12 months

    UNDERPERFORM (UP) The total return on the security is expected to underperform the relevant market index by 5% or more over the next 12 months

    SCB uses an investment horizon of 12 months for its price targets. Additional information, including disclosures, with respect to any securities referred to herein will be available upon request. Requests should be sent to [email protected]. Global Disclaimer: Standard Chartered Bank and/or its affiliates ("SCB) makes no representation or warranty of any kind, express, implied or statutory regarding this document or any information contained or referred to in the document. The information in this document is provided for information purposes only. It does not constitute any offer, recommendation or solicitation to any person to enter into any transaction or adopt any hedging, trading or investment strategy, nor does it constitute any prediction of likely future movements in rates or prices or represent that any such future movements will not exceed those shown in any illustration. The stated price of the securities mentioned herein, if any, is as of the date indicated and is not any representation that any transaction can be effected at this price. While all reasonable care has been taken in preparing this document, no responsibility or liability is accepted for errors of fact or for any opinion expressed herein. The contents of this document may not be suitable for all investors as it has not been prepared with regard to the specific investment objectives or financial situation of any particular person. Any investments discussed may not be suitable for all investors. Users of this document should seek professional advice regarding the appropriateness of investing in any securities, financial instruments or investment strategies referred to in this document and should understand that statements regarding future prospects may not be realised. Opinions, forecasts, assumptions, estimates, derived valuations, projections, and price target(s), if any, contained in this document are as of the date indicated and are subject to change at any time without prior notice. Our recommendations are under constant review. The value and income of any of the securities or financial instruments mentioned in this document can fall as well as rise and an investor may get back less than invested. Future returns are not guaranteed, and a loss of original capital may be incurred. Foreign-currency denominated securities and financial instruments are subject to fluctuation in exchange rates that could have a positive or adverse effect on the value, price or income of such securities and financial instruments. Past performance is not indicative of comparable future results and no representation or warranty is made regarding future performance. While we endeavour to update on a reasonable basis the information and opinions contained herein, there may be regulatory, compliance or other reasons that prevent us from doing so. Accordingly, information may be available to us which is not reflected in this material, and we may have acted upon or used the information prior to or immediately following its publication. SCB is not a legal or tax adviser, and is not purporting to provide legal or tax advice. Independent legal and/or tax advice should be sought for any queries relating to the legal or tax implications of any investment. SCB, and/or a connected company, may have a position in any of the securities, instruments or currencies mentioned in this document. SCB and/or any member of the SCB group of companies or its respective officers, directors, employee benefit programmes or employees, including persons involved in the preparation or issuance of this document may at any time, to the extent permitted by applicable law and/or regulation, be long or short any securities or financial instruments referred to in this document and on the website or have a material interest in any such securities or related investment, or may be the only market maker in relation to such investments, or provide, or have provided advice, investment banking or other services, to issuers of such investments. SCB has in place policies and procedures and physical information walls between its Research Department and differing public and private business functions to help ensure confidential information, including inside information is not disclosed unless in line with its policies and procedures and the rules of its regulators. Data, opinions and other information appearing herein may have been obtained from public sources. SCB makes no representation or warranty as to the accuracy or completeness of such information obtained from public sources. You are advised to make your own independent judgment (with the advice of your professional advisers as necessary) with respect to any matter contained herein and not rel y on this document as the basis for

    making any trading, hedging or investment decision. SCB accepts no liability and will not be liable for any loss or damage arising directly or indirectly (including special, incidental, consequential, punitive or exemplary damages) from use of this document, howsoever arising, and including any loss, damage or expense arising from, but not limited to, any defect, error, imperfection, fault, mistake or inaccuracy with this document, its contents or associated services, or due to any unavailability of the document or any part thereof or any contents or associated services. This material is for the use of intended recipients only and in any jurisdiction in which distribution to private/retail customers would require registration or licensing of the distributor which the distributor does not currently have, this document is intended solely for distribution to professional and institutional investors. Country-Specific Disclosures - If you are receiving this document in any of the countries listed below, please note the following: United Kingdom and European Economic Area: SCB is authorised in the United Kingdom by the Prudential Regulation Authority and regulated by the Financial

    Conduct Authority and the Prudential Regulation Authority. This communication is not directed at Retail Clients in the European Economic Area as defined by Directive 2004/39/EC. Nothing in this document constitutes a personal recommendation or investment advice as defined by Directive 2004/39/EC. Australia: The Australian Financial Services Licence for Standard Chartered Bank is Licence No: 246833 with the following Australian Registered Business Number (ARBN: 097571778). Australian investors should note that this document was prepared for wholesale clients only within the meaning of section 761G of the Australian Corporations Act 2001 (Act) and the Corporations Regulations. This document is not directed at persons who are retail clients as defined in the Australian Corporations Act 2001. Brazil: SCB disclosures pursuant to the Securities and Exchange Commission of Brazil (CVM) Instruction 483/10: This research has not been produced in Brazil. The report has been prepared by the research analyst(s) in an autonomous and independent way, including in relation to SCB. THE SECURITIES MENTIONED IN THIS DOCUMENT HAVE NOT BEEN AND WILL NOT BE REGISTERED PURSUANT TO THE REQUIREMENTS OF THE

  • Equity Research l Sido Muncul

    5 March 2014 6

    SECURITIES AND EXCHANGE COMMISSION OF BRAZIL AND MAY NOT BE OFFERED OR SOLD IN BRAZIL EXCEPT PURSUANT TO AN APPLICABLE EXEMPTION FROM THE REGISTRATION REQUIREMENTS AND IN COMPLIANCE WITH THE SECURITIES LAWS OF BRAZIL. Germany: In Germany, this

    document is being distributed by Standard Chartered Bank Germany Branch which is also regulated by the Bundesanstalt fr Finanzdienstleistungsaufsicht (BaFin). Hong Kong: This document, except for any portion advising on or facilitating any decision on futures contracts trading, is being distributed in Hong Kong by, and is

    attributable to, Standard Chartered Bank (Hong Kong) Limited which is regulated by the Hong Kong Monetary Authority. India: This document is being distributed in India by Standard Chartered Securities (India) Limited which is a SEBI registered broker and a member of the Bombay Stock Exchange Limited and The National Stock Exchange of India Limited. Korea: This document is being distributed in Korea by, and is attributable to, Standard Chartered Securities Korea Limited which is regulated by the Financial Supervisory Service. Malaysia: This document is being distributed in Malaysia by Standard Chartered Bank Malaysia Berhad only to

    institutional investors or corporate customers. Recipients in Malaysia should contact Standard Chartered Bank Malaysia Berhad in relation to any matters arising from, or in connection with, this document. Singapore: This document is being distributed in Singapore by Standard Chartered Bank Singapore Branch only to

    accredited investors, expert investors or institutional investors, as defined in the Securities and Futures Act, Chapter 289 of Singapore. Recipients in Singapore should contact Standard Chartered Bank Singapore Branch in relation to any matters arising from, or in connection with, this document. South Africa: SCB is

    licensed as a Financial Services Provider in terms of Section 8 of the Financial Advisory and Intermediary Services Act 37 of 2002. SCB is a Registered Credit Provider in terms of the National Credit Act 34 of 2005 under registration number NCRCP4. United States: Except for any documents relating to foreign exchange, FX or global FX, Rates or Commodities, distribution of this document in the United States or to US persons is intended to be solely to major institutional investors as

    defined in Rule 15a-6(a)(2) under the US Securities Act of 1934. All US persons that receive this document by their acceptance thereof represent and agree that they are a major institutional investor and understand the risks involved in executing transactions in securities. Any US recipient of this document wanting additional information or to effect any transaction in any security or financial instrument mentioned herein, must do so by contacting a registered representative of Standard Chartered Securities (North America) Inc., 1095 Avenue of the Americas, New York, N.Y. 10036, US, tel + 1 212 667 0700. WE DO NOT OFFER OR SELL SECURITIES TO U.S. PERSONS UNLESS EITHER (A) THOSE SECURITIES ARE REGISTERED FOR SALE WITH THE U.S. SECURITIES AND EXCHANGE COMMISSION AND WITH ALL APPROPRIATE U.S. STATE AUTHORITIES; OR (B) THE SECURITIES OR THE SPECIFIC TRANSACTION QUALIFY FOR AN EXEMPTION UNDER THE U.S. FEDERAL AND STATE SECURITIES LAWS NOR DO WE OFFER OR SELL SECURITIES TO U.S. PERSONS UNLESS (i) WE, OUR AFFILIATED COMPANY AND THE APPROPRIATE PERSONNEL ARE PROPERLY REGISTERED OR LICENSED TO CONDUCT BUSINESS; OR (ii) WE, OUR AFFILIATED COMPANY AND THE APPROPRIATE PERSONNEL QUALIFY FOR EXEMPTIONS UNDER APPLICABLE U.S. FEDERAL AND STATE LAWS. Copyright 2014 Standard Chartered Bank and its affiliates. All rights reserved. All copyrights subsisting and arising out of all materials, text, articles and

    information contained herein is the property of Standard Chartered Bank and/or its affiliates, and may not be reproduced, redistributed, amended, modified, adapted, transmitted in any form, or translated in any way without the prior written permission of Standard Chartered Bank.

    Click here to download the Standard Chartered Research app for iPad

    http://itunes.apple.com/us/app/global-research-for-ipad/id536066200?ls=1&mt=8http://itunes.apple.com/us/app/global-research-for-ipad/id536066200?ls=1&mt=8