Income Statement (S$ m) Balance Sheet (S$ m) Regional Equity Strategy 4Q 2009 UOB FY Dec 2008A 2009F 2010F 2011F FY Dec 2008A 2009F 2010F 2011F Net Interest Income 3,576 3,773 4,000 4,280 Cash/Bank Balance 20,290 20,884 22,346 23,910 Non-Interest Income 1,675 1,632 1,708 1,864 Government <strong>Securities</strong> 11,310 12,215 13,192 14,247 Operating Income 5,251 5,405 5,708 6,144 Inter Bank Assets 15,196 16,828 17,791 18,888 Operating Expenses (2,061) (2,288) (2,529) (2,796) Total Net Loans & Advs. 99,840 102,549 108,417 115,102 Pre-provision Profit 3,190 3,117 3,179 3,348 Investment 15,813 16,244 17,171 18,226 Provisions (807) (1,112) (799) (461) Associates 1,096 1,188 1,271 1,346 Associates 103 92 83 75 Fixed Assets 2,094 2,020 2,020 2,020 Exceptionals 0 0 0 0 Goodwill 4,211 4,211 4,211 4,211 Pre-tax Profit 2,486 2,097 2,464 2,961 O<strong>the</strong>r Assets 13,091 5,127 5,421 5,755 Taxation (521) (398) (468) (563) Total Assets 182,941 181,266 191,839 203,706 Minority Interests (27) (42) (49) (59) Customer Deposits 118,171 126,443 135,294 144,765 Preference Dividend 0 0 0 0 Inter Bank Deposits 28,452 23,638 24,034 24,293 Net Profit 1,937 1,657 1,946 2,340 Debts/Borrowings 6,246 6,246 6,246 6,246 Net Profit bef Except 1,937 1,657 1,946 2,340 O<strong>the</strong>rs 14,353 6,850 7,153 8,062 Minorities 146 188 237 296 Shareholders' Funds 15,573 17,901 18,875 20,044 Total Liab& S/H’s Funds 182,941 181,266 191,839 203,706 Profitability & Efficiency Ratios (%) Financial Stability Measures (%) FY Dec 2008A 2009F 2010F 2011F FY Dec 2008A 2009F 2010F 2011F Margins, Costs & Efficiency Balance Sheet Structure Yld. On Earnings Assets 4.36 3.25 3.28 3.29 Loan-to-Deposit Ratio 86.3 83.3 82.3 81.5 Avg Cost Of Funds 2.14 1.04 1.08 1.07 Net Loans / Total Assets 54.6 56.6 56.5 56.5 Spread 2.21 2.20 2.20 2.22 Investment / Total Assets 8.6 9.0 9.0 8.9 Net Interest Margin 2.27 2.28 2.30 2.32 Cust . Dep./Int. Bear. Liab. 77.3 80.9 81.7 82.6 Cost-to-Income Ratio 39.2 42.3 44.3 45.5 Interbank Dep / Int. Bear. 18.6 15.1 14.5 13.9 Employees ( Year End) 24,323 26,756 29,431 32,374 Asset Quality Effective Tax Rate 21.0 19.0 19.0 19.0 NPL / Total Gross Loans 2.0 2.7 3.0 2.9 Business Mix NPL / Total Assets 1.1 1.6 1.7 1.7 Net Int. Inc / Opg Inc. 68.1 69.8 70.1 69.7 Capital Strength Non-Int. Inc / Opg inc. 31.9 30.2 29.9 30.3 Total CAR 12.5 14.9 15.2 15.2 Fee Inc / Opg Income 20.9 20.0 20.1 20.1 Tier-1 CAR 8.7 10.6 10.7 10.9 Oth Non-Int Inc/Opg Inc 11.0 10.2 9.9 10.2 Growth Profitability Total Net Loans 8 3 6 6 ROAE Pre Ex. 12.6 10.7 11.4 12.9 Customer Deposits 10 7 7 7 ROAE 12.6 10.7 11.4 12.9 ROA Pre Ex. 1.1 0.9 1.0 1.2 ROA 1.1 0.9 1.0 1.2 Quarterly / Interim Income Statement (S$m) FY Dec 3Q2008 4Q2008 1Q2009 2Q2009 Net Interest Income 893 957 949 908 Non-Interest Income 320 391 435 550 Operating Income 1,213 1,348 1,384 1,458 Operating Expenses (507) (533) (493) (523) Pre-Provision Profit 706 815 891 935 Provisions (158) (381) (378) (465) Associates 32 14 10 32 Exceptionals 0 0 0 0 Pretax Profit 580 448 523 502 Taxation (97) (109) (112) (23) Minority Interests (9) (7) (2) (8) Net Profit 475 332 409 470 Rolling Forward P/BV Band 3.5 3.0 2.5 2.0 1.5 1.0 0.5 0.0 97 98 99 00 01 02 03 04 05 06 07 08 09 +2 SD +1 SD Mean -1 SD -2 SD Source: Company, <strong>DBS</strong> <strong>Vickers</strong> Page 63
Regional Equity Strategy 4Q 2009 Country Assessment Hong Kong/China Party continues While becoming a new stock market driver, <strong>the</strong> latest USD carry trade may quicken <strong>the</strong> return of inflation and <strong>the</strong>n exit from Quantitative Easing. High volatility will continue, substantially driven by speculation of government policies, still mixed economic data points and USD direction. While we continue believing stock market expectation is too good to be true, pair trade remains our preferred strategy. Triggered by <strong>the</strong> Qualified Foreign Institutional Investor (QFII) news, although basically irrelevant, <strong>the</strong> resumption of speculation of favourable policies before China’s 60 th anniversary has brought about ano<strong>the</strong>r major short-squeeze. While <strong>the</strong> widespread USD carry trade came as a surprise, USD direction will become a major determinant of stock market performance in 4Q09. We continue to expect <strong>the</strong> earliest time for major correction to be late 2009 or early 2010 for <strong>the</strong> fact that economic statistics will continue to be satisfactory before <strong>the</strong>n while it is pre-mature for any tightening to emerge on investors’ radar screen. Without one of <strong>the</strong> four major catalysts kicking in, <strong>the</strong>re continue to be strong liquidity support at around 18,000-19,000 Hang Seng Index level. However, 14,000 level continues to be our “worst case” 12-month support level when <strong>the</strong>se catalyst(s) emerge. Among <strong>the</strong> big caps for long-only funds, we like MTRC (66 HK), Sinopec (386 HK), China Railway Group (390 HK), Bank of China Hong Kong (2388 HK) and Bank of China (3988 HK) Derek Cheung (852) 2971 1703 derek_cheung@hk.dbsvickers.com Page 64 www.dbsvickers.com Refer to important disclosures at <strong>the</strong> end of this report ed: LM / sa: TW