Cromwell European REIT: On the ground in Europe

  • Stock trades at an attractive 8.1% yield, close to +1 standard deviation as market is pricing in risks of a slowing European economy
  • Pivot to logistics and positioning in key capital cities in Europe with relatively stronger economies places CREIT well to deliver resilient returns
  • CERT’s local teams in key European cities provide them an edge in the sourcing for deals
  • Maintain BUY with lower TP of EUR2.60, as we revise our risk-free rate assumptions
Read More
Site visit to Italy, France, and the Netherlands
We recently went on a site tour with CERT to visit several of its properties in Italy, France, and Amsterdam. The tour gave us the opportunity to meet with independent market consultants, as well as the local teams managing the portfolios in these three markets that account for c.67% of CERT’s portfolio.

COVID-19 appears to be “a thing of the past”.Being physically on the ground in these three markets, we were pleasantly surprised by the bustling cities and influx of tourists. The COVID-19 outbreak in Europe felt like it was in the distant past as we saw troves of both locals and tourists lining up for attractions and splurging on retail and dining. As the sun only sets past 9pm in the evenings, due to the current transition into the summer season, the extended daylight probably keeps people out later everyday. The streets bustling late into the night drive optimism for retail and dining, and we believe business activities will only intensify as summer arrives.

Within CERT’s portfolio, the light industrial and logistics segments outperformed in the last two years amidst the COVID-19 pandemic. E-commerce, digital transformation, and the shifting habits of manufacturers led to the explosion in demand for high-quality light industrial and logistics properties, especially for assets that are strategically located. The entire European bloc shares a very rich history and large parts of European cities are being conserved. This makes property intensification and redevelopment very challenging or impossible in some cases. Active property investors like CERT have to constantly scour the markets to pick up on opportunities and identify the next locale to enter, as the cities gradually expand outwards. Having capable local teams also allows CERT to sniff out off-market deals that are typically initiated by private individuals and families. With capital continuing to pour into Europe and cap rates continuing to compress, market consultants believe that a value-addition strategy and off-market deals still present opportunities for attractive yields.

Europe on the forefront of ESG
Being on the forefront of ESG, properties in Europe are on a whole different level when it comes to environmental sustainability and renewable energy. Reduction of emissions and the zero-carbon footprint target is a concerted effort between both landlords and tenants. Instead of focusing on assets with a “green premium”, landlords and investors are now looking to avoid assets with a “brown discount”. High green ratings and minimal carbon footprints are now the norm that all tenants come to expect, and rather than paying a premium for properties with good environmental ratings, discounts are being applied to assets with low sustainability scores.
    • Demand still mainly driven by 3PL and e-commerce; prime rents are currently c.EUR58 psqm p.a.
    • C.4.0m sqm of expected new supply in FY22 and FY23; although close to 50% is speculative builds, absorption remains very strong and almost all the new supply is expected to be committed upon completion
    • Prime yields in Milan have hit a record low of 3.85%
      • With rising inflation, assets with long-term fixed leases with little or no rental upside potential have started to see an expansion in cap rates (50-100 bps expansion)
      • Older assets with potential for rental upside are now trading at lower yields than new Grade A facilities
  • Close to 50% of upcoming supply in Milan is speculative builds, but demand expected to far exceed new supply
  • Prime yields in Milan have also hit a record low of 2.9%
    • Yields of other office properties in the city centre average 3.8%; yields for assets in the city centre are expected to continue compressing
    • Rents in Milan are plateauing at a peak of c.EUR640 psqm p.a.
    • Buyers want assets with upside potential; those that can generate higher yields through redevelopment, AEIs, upgrading green ratings, etc.
500m from Duomo Cathedral and 10mins from Centrale Railway Station
  • Located in the heart of Milan’s CBD, where supply of Grade A office space is very limited with vacancy at a low 2.7%, per CBRE.
  • The Milan Stock Exchange is adjacent to the property
  • Close to full occupancy at 99.7%; NLA of c.7,800sqm
  • Passing rents have increased from EUR450 psqm (when acquired in FY17) to c.EUR600 psqm currently
Redevelopment expected to be completed by end-FY23
    • Located in the Porta Romana district, just outside the ring road and c.20mins from the Milan city centre
    • Market vacancy of only c.4.5%; property expected to enjoy strong take-up, as it is located just 100m from the Brenta metro station
    • EUR27m redevelopment expected to be completed by end-FY23, subject to board approval.
    • Redevelopment to provide an additional c.20% in NLA due to the “Green Credit” bonus scheme
    • Property will be transformed into a BREEAM Platinum Grade A office with an NLA of c.10,000sqm
    • Expected to achieve rents of EUR330-340 psqm p.a. after redevelopment
    • Previous tenant was in the multimedia sector; expected to attract similar types of tenants once completed
Robotics plant with R&D and manufacturing facilities
    • Located in the West Milan submarket, where there are zero vacancies and rents have been increasing
    • Prime light industrial rents in the area are c.EUR53 psqm p.a.
    • ABB’s lease will expire in two years. CERT is confident of extending the lease, given the lack of high-quality light industrial facilities in the submarket
    • Close proximity to Milan is crucial in attracting and retaining staff
    • Houses ABB’s mechanical and robotics plant. Activities carried out in the property include manufacturing of mechanical parts and engine components, maintenance of electric engines, R&D, and storage
    • Demand for light industrial space remains strong, with tenants continuing to ask for larger spaces (more than 4,000sqm)
    • Take-up of logistics space is increasingly happening outside of the “logistics corridor” linking the North of France to the South
      • Demand was traditionally centred in Lille, Paris, Lyon, and Marseilles
      • Lack of supply and constraints in these markets are now pushing logistics players to take up space outside of these cities
    • Vacancy rate in Paris is c.5%, mainly contributed by supply in the suburbs; no supply in the city centre
    • Yield for light industrial is c.4.0% and logistics facilities is c.3.25%
    • Yields for light industrial are currently very tight and are expected to flatten going forward
    • Yields for logistics, on the other hand, could still compress by another c.25bps
  • Recent leasing transactions in Greater Paris involve larger leases (more than 10,000sqm)
  • Overall vacancy rates of c.7% due to spike in supply in FY21 and FY22
  • Wide gap between prime rents and average market rents (c.EUR900 vs. c.EUR420 psqm p.a.)
  • Rental incentives remain high, averaging more than 24% currently
  • Prime office yields are c.2.5%; yields are very tight and we do not expect any further compression
  • Light industrial property that consists of both office and warehouse space (mostly the latter)
  • NLA of c.19,000sqm, with only c.225sqm vacant on the property (office component)
  • Passing rents of c.EUR130 psqm p.a. for office component, and c.EUR110 psqm p.a. for warehouses
  • Triple net leases with all maintenance and utility costs recoverable from tenants
  • Adjacent to highway linking Paris to the North and South of France
AMP Visual TV is the main tenant with at least 13 semi-trailers for live broadcasting
    • Located just 7km north of Paris with excellent transport links
    • Fully occupied with a total NLA of more than 10,000sqm
    • Major tenant, AMP Visual TV, is a production company specialising in live broadcasting; occupies more than 50% of the property
    • AMP Visual TV may be leaving sometime in May’2023 when its lease expires because its business has grown and it requires a much larger space.
    • We understand that AMP Visual TV will be relocating to a larger property that is currently being built
    • CERT is not concerned with the impending vacancy, as it will be able to lease out the space readily at potentially higher rents, given the lack of supply in the precinct
Automatic sorting machine that allows customer to self-collect parcels
    • Located just 1km north of Paris in the Saint-Ouen suburb, from which the city centre is easily accessible
    • Consists of office, warehouse, and light industrial space with a total NLA of more than 73,000sqm and its multi-tenanted property with Rexel as one of the major tenants.
    • Prime asking rents in the precinct are c. EUR170/sqm p.a., but older Parc des Docks is achieving c. EUR150/sqm p.a.
    • Neighbouring properties are offering up to three months of rent-free incentives per year of lease, while Parc des Docks is only offering one month rent-free at most
    • Currently has five vacant units, but CERT is seeing an increase in tenant enquiries and is confident of leasing out the vacant units soon
    • Rejuvenation of the suburb to transform it into a work-live-play community makes Parc des Docks an ideal candidate for redevelopment into a logistics focused mixed-used development, which CREIT team are working on.
    • It is flanked by newly built residential developments and is walking distance to the upcoming Paris metro line extension
  • Demand for logistics continues to far outstrip supply in Amsterdam; competing need for more residential units means no permits will be granted for further logistics/light industrial use
    • Conversely, seeing some conversion of logistics/light industrial land into residential land, driving scarcity further
    • This will drive further land intensification (i.e., multi-storey facilities) – although very costly and requires significantly longer building times, that will be the only way forward for Amsterdam
  • Demand for light industrial is driven by last-mile distribution, dark stores, etc.
  • Yields of logistics and light industrial are currently c.3.0%; expected to remain stable and could even see compression in well-located assets
  • Rents for logistics are c. EUR70/sqm p.a., while light industrial rents are now c. EUR90/sqm p.a.
  • Hybrid working arrangements were common in the Netherlands way before the COVID-19 pandemic
  • Spike in new supply in FY23 and FY23 due to construction delays over the past two years
  • Despite this, vacancies in the five key markets are still expected to compress
  • Expect new demand from tenants in the technology, fintech, and life sciences industries, as well as tenants shifting in from other smaller satellite towns
  • Fair bit of redevelopment of older Grade B and Grade C offices planned
  • Five key markets are Amsterdam, Rotterdam, The Hague, Utrecht, and Eindhoven
  • Net supply has fallen steadily over the past decade but is now gradually increasing, as new supply comes to market
  • Most of the new supply has been pre-committed
  • There is still a lack of prime Grade A offices available
  • Prime rents in Amsterdam are EUR500-600/sqm p.a.
  • Rents in the other key markets are easily half that of Amsterdam; very common for firms to have offices split between Amsterdam and one of the other key markets
  • Prime yields for offices are c.2.85%
  • Cap rates in Amsterdam expected to remain stable, given lack of supply
  • But higher interest rates are already causing some cap rate compressions in secondary markets, especially for older and lower grade offices
In the heart of the city overlooking the old town and the fast-growing North Amsterdam
  • Located right next to the Amsterdam Central Station and right on the waterfront of the Amsterdam-Rhine Canal
  • Master leased to KVK (Chamber of Commerce) until FY25
  • CERT working on redeveloping the property when KVK’s lease expires
  • Potential to more than double NLA from c.12,000sqm to c.25,000sqm; will have to comply with the requirements of the city council, sustainability requirements, UNESCO, height limit, etc.
  • Redeveloped property expected to have floor plates of more than 2,200sqm; area lacks Grade A office buildings with large floor plates
Located in the eastern central part of Amsterdam
    • Located in the eastern central part of Amsterdam, a 10min drive from the city centre, it has a total NLA of c.22,000sqm
    • Property is zoned for light industrial and office use and serves as a logistics and distribution centre for many businesses due to its ideal location and the lack of warehouse space in Amsterdam
    • Fully occupied with a diverse tenant mix that includes those from the F&B, logistics, black store, general services, and many other sectors
    • Passing rents of the property are EUR120-150/sqm p.a.; expect rents to continue its upward trajectory, given lack of supply and the property’s ideal location
Recently refurbished main lobby and food hall for tenants
    • Located in the heart of The Hague CBD and adjacent to major motorways connecting to Amsterdam, Rotterdam, and Utrecht
    • 150m away from the RandstadRail station, which is part of a light rail network connecting the metropolitan areas of The Hague and Rotterdam
    • Total NLA of more than 68,000sqm, and underwent an AEI to the main lobby eight months ago
    • Home to Nationale-Nederlanden (one of the Netherland’s largest insurers) and McDermott (engineering and construction solutions provider to the energy industry)
    • Nationale-Nederlanden lease is expiring in January 2025 and CERT is confident of renewing it, given the excellent location of the property and the tenant’s large capex spent on refurbishing its space
    • Passing rents are c. EUR185/sqm p.a., well in the middle of asking rents in its neighbouring office properties (asking rents at older properties are c. EUR170/sqm p.a., while newer properties have asking rents of c. EUR220/sqm p.a.)
    • Currently has three vacant floors, but confident of backfilling the space in the near term; office demand in The Hague is mainly from tenants in the finance, oil & gas, and government sectors
State-owned Holland Casino occupies space in the retail podium and office tower

Located directly opposite the Rotterdam Central Station
    • Located directly opposite the Rotterdam Central Station, only a 45min train ride to Amsterdam
    • Office buildings have an NLA of c.23,000sqm and the retail podium has a further c.10,000sqm NLA
    • State-owned Holland Casino occupies c.6,000sqm in the retail podium, and a further c.3,000sqm in the office tower
    • Largest tenants include Coolblue (e-commerce company with a presence in the Netherlands, Belgium, and Germany) and KPMG
    • Passing rents for retail space are EUR250-350psm p.a., and office rents are EUR185-220psm p.a.; in line with current market asking rents
    • Office demand driven by tenants from the finance, oil & gas, legal, and marine sector
Located right next to the Central Station
    • Located next to the railway and walking distance to the city centre and Central Station
    • Property underwent an expansion in 2005 to add new wings to the rear; the asset’s total NLA now stands at c.32,000sqm
    • Major lease is to the headquarters of Essent N.V., NL’s largest utility company. Essent is owned by a German listed energy company that specialises in renewable energy
    • Passing rents at the property of c. EUR165/sqm p.a. are in line with market rents; closest competitor is a brand-new building just across the railroad that has asking rents of at least EUR175/sqm p.a.
    • Vicinity undergoing rejuvenation with the recent opening of a five-star hotel just opposite Bastion
Warehouse operations with automatic sorting machines
    • Located in Tilburg and at the entrance of highways linking to Rotterdam, Antwerp, Amsterdam, and Eindhoven
    • On a 10-year lease with Agile, an established shoe and fashion retailer in Europe (brands include Sascha, Manfield, etc.)
    • Passing rents for the property are c. EUR54/sqm p.a., in line with market rents
    • Property GRI yield at acquisition is estimated to be c.4.4%
    • CERT owns one side of the asset, while the adjoining section on the other side of the warehouse is still held by private owners
Our thoughts

European cities are booming with the return of tourists, and we were pleasantly surprised to see the bustling cities of Milan, Paris, Amsterdam, Rotterdam, The Hague, and Tilburg. Businesses are ramping up their activities in preparation for the summer season, as they welcome troves of tourists from around Europe, America, and Asia.

The 12 properties that we have visited are tenanted by a wide array of businesses from the retail, F&B, e-commerce, technology, professional services, and media industries. In particular, the light industrial and logistics properties seem to be teeming with activity. At the office buildings, physical occupancy was not up to full capacity, but we understand that several tenants are still in the process of transitioning back to working in office, while others have flexible work arrangements, which is common in many European cities.

CERT’s portfolio is on the forefront of environmental sustainability
and many of the properties exceed local ESG requirements. CERT has also implemented a system to track and report the sustainability performance of each property, ensuring that they meet their target of net-zero operational carbon emissions by 2040. Having a high green rating for its properties not only reduces operational costs, but ensures that CERT’s assets are well poisitioned to retain and attract tenants, which increasingly look for a green rating. Having well-established local teams in the cities it operates, CERT benefits from forging close relationships with its tenants and timing its asset enhancement work in an efficient manner. The wealth of experience and diverse expertise within its local teams give CERT an edge in identifying opportunities within its portfolio to carry out redevelopment and improvement projects. The team is currently working on the redevelopment of Via Nervesa 21 (Italy) and an extension development at Lovosice ONE (Czech Republic), and is in the advanced stages of planning the redevelopment of several other properties.

Demand in most cities continue to outstrip supply
, especially for light industrial and logistics spaces. CERT’s portfolio also enjoys the added benefit of being located close to city centres, where supply remains tight, and the expected new supply in the coming years is located further away from the cities. The strategic location of its office properties also ensures that it will continue to appeal to a wide array of tenants.
Although the ongoing conflict in Ukraine continues to create an overhang, there seems to be minimal direct impact on western Europe. Even as CERT’s local teams remain cautious, they continue to see minimal exposure from its assets and tenants from the rise in energy prices or Ukraine disruption. We understand that many businesses in the e-commerce, 3PL, technology, professional services, and consumer retail sectors are continuing to grow and seek more space for expansion. Rents in most markets continue to be on the uptrend and existing leases enjoy rental indexation that is pegged to CPI.

Interest rate risk is overblown.
While markets are focused on rising rates as a risk to distributions, we believe that CREIT is well positioned and is fully hedged till Oct’22 but is expected to remain subtantially high at c.77% in the medium term. We note that CREIT’s high interest coverage ratio of 6.8x.

Maintain BUY with TP of EUR2.60.
As CERT continues to benefit from the strong performance of its light industrial and logistics properties, its local teams on the ground are constantly exploring opportunities to drive organic growth within its portfolio. In addition to the several redevelopment and AEI opportunities the teams are currently working on, they provide CERT with first-hand insights into the various markets. By having well-established local teams on the forefront, CERT also has the added advantage of accessing off-market deals that are mostly initiated by individuals privately. With property yields compressing very significantly in the gateway cities of Europe, these off-market deals enable CERT to benefit from arbitrage through more attractive yields, and complete acquisitions in a shorter amount of time.

Interim Income Statement (EURm)

FY Dec

2H2020

1H2021

2H2021

% chg   yoy

% chg hoh

 

 

 

 

 

 

Gross revenue

93.3

99.0

101

8.3

2.1

Property expenses

(33.7)

(34.7)

(35.3)

4.7

1.6

Net Property  Income

59.6

64.3

65.8

10.4

2.4

Other Operating expenses

(5.2)

(5.6)

(5.6)

8.6

0.5

Other Non Opg (Exp)/Inc

(0.2)

0.0

0.84

-

nm

Associates & JV Inc

-

-

-

nm

nm

Net Interest (Exp)/Inc

(9.8)

(11.4)

(10.4)

(5.7)

8.8

Exceptional Gain/(Loss)

0.0

0.0

0.0

-

-

Net Income

44.4

47.3

50.6

14.1

7.1

Tax

(17.4)

(14.9)

(13.4)

(23.0)

(10.0)

Minority Interest

0.0

0.0

0.0

-

-

Net Income  after Tax

27.0

32.4

37.2

38.1

14.9

Total Return

60.4

60.5

36.1

(40.2)

(40.3)

Non-tax deductible  Items

(16.4)

(14.4)

11.6

(171.1)

(180.9)

Net Inc available for Dist.

44.6

31.6

47.5

6.5

50.4

Ratio (%)

 

 

 

 

 

Net Prop Inc Margin

63.9

64.9

65.1

 

 

Dist. Payout Ratio

100.0

100.0

100.0

 

 

 Source of all data: Company, DBS Bank

Get more in-depth analysis from DBS Research
Disclaimers and Important Notices


GENERAL DISCLOSURE/DISCLAIMER 

This report is prepared by 
DBS Bank LtdThis report is solely intended for the clients of DBS Bank Ltd, DBS Vickers Securities (Singapore) Pte Ltd, its respective connected and associated corporations and affiliates only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of DBS Bank Ltd.      

The research set out in this report is based on information obtained from sources believed to be reliable, but we (which collectively refers to DBS Bank Ltd, DBS Vickers Securities (Singapore) Pte Ltd, its respective connected and associated corporations, affiliates and their respective directors, officers, employees and agents (collectively, the “DBS Group”) have not conducted due diligence on any of the companies, verified any information or sources or taken into account any other factors which we may consider to be relevant or appropriate in preparing the research.  Accordingly, we do not make any representation or warranty as to the accuracy, completeness or correctness of the research set out in this report. Opinions expressed are subject to change without notice. This research is prepared for general circulation. Any recommendation contained in this document does not have regard to the specific investment objectives, financial situation and the particular needs of any specific addressee. This document is for the information of addressees only and is not to be taken in substitution for the exercise of judgement by addressees, who should obtain separate independent legal or financial advice. The DBS Group accepts no liability whatsoever for any direct, indirect and/or consequential loss (including any claims for loss of profit) arising from any use of and/or reliance upon this document and/or further communication given in relation to this document. This document is not to be construed as an offer or a solicitation of an offer to buy or sell any securities. The DBS Group, along with its affiliates and/or persons associated with any of them may from time to time have interests in the securities mentioned in this document. The DBS Group, may have positions in, and may effect transactions in securities mentioned herein and may also perform or seek to perform broking, investment banking and other banking services for these companies.

Any valuations, opinions, estimates, forecasts, ratings or risk assessments herein constitutes a judgment as of the date of this report, and there can be no assurance that future results or events will be consistent with any such valuations, opinions, estimates, forecasts, ratings or risk assessments. The information in this document is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed, it may not contain all material information concerning the company (or companies) referred to in this report and the DBS Group is under no obligation to update the information in this report. 

This publication has not been reviewed or authorized by any regulatory authority in Singapore, Hong Kong or elsewhere.
There is no planned schedule or frequency for updating research publication relating to any issuer. 

The valuations, opinions, estimates, forecasts, ratings or risk assessments described in this report were based upon a number of estimates and assumptions and are inherently subject to significant uncertainties and contingencies. It can be expected that one or more of the estimates on which the valuations, opinions, estimates, forecasts, ratings or risk assessments were based will not materialize or will vary significantly from actual results. Therefore, the inclusion of the valuations, opinions, estimates, forecasts, ratings or risk assessments described herein IS NOT TO BE RELIED UPON as a representation and/or warranty by the DBS Group (and/or any persons associated with the aforesaid entities), that: 

(a)   such valuations, opinions, estimates, forecasts, ratings or risk assessments or their underlying assumptions will be achieved, and

(b)  there is any assurance that future results or events will be consistent with any such valuations, opinions, estimates, forecasts, ratings or risk assessments stated therein.

Please contact the primary analyst for valuation methodologies and assumptions associated with the covered companies or price targets.

Any assumptions made in this report that refers to commodities, are for the purposes of making forecasts for the company (or companies) mentioned herein. They are not to be construed as recommendations to trade in the physical commodity or in the futures contract relating to the commodity referred to in this report. 

DBSVUSA, a US-registered broker-dealer, does not have its own investment banking or research department, has not participated in any public offering of securities as a manager or co-manager or in any other investment banking transaction in the past twelve months and does not engage in market-making.



General

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. 

Australia

This report is being distributed in Australia by DBS Bank Ltd, DBS Vickers Securities (Singapore) Pte Ltd (“DBSVS”) or DBSV HK. DBS Bank Ltd holds Australian Financial Services Licence no. 475946. 

DBS Bank Ltd, DBSVS and DBSV HK are exempted from the requirement to hold an Australian Financial Services Licence under the Corporation Act 2001 (“CA”) in respect of financial services provided to the recipients. Both DBS and DBSVS are regulated by the Monetary Authority of Singapore under the laws of Singapore, and DBSV HK is regulated by the Hong Kong Securities and Futures Commission under the laws of Hong Kong, which differ from Australian laws.

Distribution of this report is intended only for “wholesale investors” within the meaning of the CA. 

Hong Kong

This report has been prepared by a personnel of DBS Bank, who is not licensed by the Hong Kong Securities and Futures Commission to carry on the regulated activity of advising on securities in Hong Kong pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong). This report is being distributed in Hong Kong and is attributable to DBS Bank (Hong Kong) Limited (''DBS HK''), a registered institution registered with the Hong Kong Securities and Futures Commission to carry on the regulated activity of advising on securities pursuant to the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong). DBS Bank Ltd., Hong Kong Branch is a limited liability company incorporated in Singapore. 

For any query regarding the materials herein, please contact Dennis Lam (Reg No. AH8290) at [email protected] 

Indonesia

This report is being distributed in Indonesia by PT DBS Vickers Sekuritas Indonesia. 

Malaysia

This report is distributed in Malaysia by AllianceDBS Research Sdn Bhd ("ADBSR"). Recipients of this report, received from ADBSR are to contact the undersigned at 603-2604 3333 in respect of any matters arising from or in connection with this report. In addition to the General Disclosure/Disclaimer found at the preceding page, recipients of this report are advised that ADBSR (the preparer of this report), its holding company Alliance Investment Bank Berhad, their respective connected and associated corporations, affiliates, their directors, officers, employees, agents and parties related or associated with any of them may have positions in, and may effect transactions in the securities mentioned herein and may also perform or seek to perform broking, investment  banking/corporate advisory and other services for the subject companies. They may also have received compensation and/or seek to obtain compensation for broking, investment banking/corporate advisory and other services from the subject companies.                                                                                                                                                                                               
                                                                                                               Wong Ming Tek, Executive Director, ADBSR 

Singapore

This report is distributed in Singapore by DBS Bank Ltd (Company Regn. No. 196800306E) or DBSVS (Company Regn No. 198600294G), both of which are Exempt Financial Advisers as defined in the Financial Advisers Act and regulated by the Monetary Authority of Singapore. DBS Bank Ltd and/or DBSVS, may distribute reports produced by its respective foreign entities, affiliates or other foreign research houses pursuant to an arrangement under Regulation 32C of the Financial Advisers Regulations. Where the report is distributed in Singapore to a person who is not an Accredited Investor, Expert Investor or an Institutional Investor, DBS Bank Ltd accepts legal responsibility for the contents of the report to such persons only to the extent required by law. Singapore recipients should contact DBS Bank Ltd at 6878 8888 for matters arising from, or in connection with the report.

Thailand

This report is being distributed in Thailand by DBS Vickers Securities (Thailand) Co Ltd. 

For any query regarding the materials herein, please contact Chanpen Sirithanarattanakul at [email protected]

United Kingdom

This report is produced by DBS Bank Ltd which is regulated by the Monetary Authority of Singapore.

This report is disseminated in the United Kingdom by DBS Bank Ltd, London Branch (“DBS UK”). DBS Bank Ltd is regulated by the Monetary Authority of Singapore. DBS UK is authorised by the Prudential Regulation Authority and is subject to regulation by the Financial Conduct Authority and limited regulation by the Prudential Regulation Authority. Details about the extent of our regulation by the Prudential Regulation Authority are available from us on request.

In respect of the United Kingdom, this report is solely intended for the clients of DBS UK, its respective connected and associated corporations and affiliates only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of DBS UK. This communication is directed at persons having professional experience in matters relating to investments. Any investment activity following from this communication will only be engaged in with such persons. Persons who do not have professional experience in matters relating to investments should not rely on this communication.

Dubai International Financial Centre

This communication is provided to you as a Professional Client or Market Counterparty as defined in the DFSA Rulebook Conduct of Business Module (the "COB Module"), and should not be relied upon or acted on by any person which does not meet the criteria to be classified as a Professional Client or Market Counterparty under the DFSA rules.

This communication is from the branch of DBS Bank Ltd operating in the Dubai International Financial Centre (the "DIFC") under the trading name "DBS Bank Ltd. (DIFC Branch)" ("DBS DIFC"), registered with the DIFC Registrar of Companies under number 156 and having its registered office at units 608 - 610, 6th Floor, Gate Precinct Building 5, PO Box 506538, DIFC, Dubai, United Arab Emirates.

DBS DIFC is regulated by the Dubai Financial Services Authority (the "DFSA") with a DFSA reference number F000164. For more information on DBS DIFC and its affiliates, please see http://www.dbs.com/ae/our--network/default.page.

Where this communication contains a research report, this research report is prepared by the entity referred to therein, which may be DBS Bank Ltd or a third party, and is provided to you by DBS DIFC. The research report has not been reviewed or authorised by the DFSA. Such research report is distributed on the express understanding that, whilst the information contained within is believed to be reliable, the information has not been independently verified by DBS DIFC.

Unless otherwise indicated, this communication does not constitute an "Offer of Securities to the Public" as defined under Article 12 of the Markets Law (DIFC Law No.1 of 2012) or an "Offer of a Unit of a Fund" as defined under Article 19(2) of the Collective Investment Law (DIFC Law No.2 of 2010).

The DFSA has no responsibility for reviewing or verifying this communication or any associated documents in connection with this investment and it is not subject to any form of regulation or approval by the DFSA. Accordingly, the DFSA has not approved this communication or any other associated documents in connection with this investment nor taken any steps to verify the information set out in this communication or any associated documents, and has no responsibility for them. The DFSA has not assessed the suitability of any investments to which the communication relates and, in respect of any Islamic investments (or other investments identified to be Shari'a compliant), neither we nor the DFSA has determined whether they are Shari'a compliant in any way.

Any investments which this communication relates to may be illiquid and/or subject to restrictions on their resale. Prospective purchasers should conduct their own due diligence on any investments. If you do not understand the contents of this document you should consult an authorised financial adviser.

United States

This report was prepared by DBS Bank Ltd.  DBSVUSA did not participate in its preparation.  The research analyst(s) named on this report are not registered as research analysts with FINRA and are not associated persons of DBSVUSA. The research analyst(s) are not subject to FINRA Rule 2241 restrictions on analyst compensation, communications with a subject company, public appearances and trading securities held by a research analyst. This report is being distributed in the United States by DBSVUSA, which accepts responsibility for its contents. This report may only be distributed to Major U.S. Institutional Investors (as defined in SEC Rule 15a-6) and to such other institutional investors and qualified persons as DBSVUSA may authorize.  Any U.S. person receiving this report who wishes to effect transactions in any securities referred to herein should contact DBSVUSA directly and not its affiliate. 

Other jurisdictions

In any other jurisdictions, except if otherwise restricted by laws or regulations, this report is intended only for qualified, professional, institutional or sophisticated investors as defined in the laws and regulations of such jurisdictions. 




HONG KONG
DBS Bank (Hong Kong) Ltd
Contact: Dennis Lam
13th Floor One Island East,
18 Westlands Road,
Quarry Bay, Hong Kong
Tel: 852 3668 4181
Fax: 852 2521 1812
e-mail: [email protected]

SINGAPORE
DBS Bank Ltd
Contact: Andy Sim
Marina Bay Financial Centre Tower 3
Singapore 018982
Tel: 65 6878 8888
e-mail: [email protected]
Company Regn. No. 196800306E



INDONESIA
PT DBS Vickers Sekuritas (Indonesia)
Contact: Maynard Priajaya Arif
DBS Bank Tower
Ciputra World 1, 32/F
Jl. Prof. Dr. Satrio Kav. 3-5
Jakarta 12940, Indonesia
Tel: 62 21 3003 4900
Fax: 6221 3003 4943
e-mail: [email protected]



THAILAND
DBS Vickers Securities (Thailand) Co Ltd
Contact: Chanpen Sirithanarattanakul
989 Siam Piwat Tower Building,
9th, 14th-15th Floor
Rama 1 Road, Pathumwan,
Bangkok Thailand 10330
Tel. 66 2 657 7831
Fax: 66 2 658 1269
e-mail: [email protected]
Company Regn. No 0105539127012
Securities and Exchange Commission, Thailand