+ All Categories
Home > Documents > GCC Strategy

GCC Strategy

Date post: 26-Oct-2014
Category:
Upload: amedo-mosay
View: 137 times
Download: 0 times
Share this document with a friend
Popular Tags:
132
Global Research GCC Investment Strategy Equity - GCC January 10, 2012 GCC Investment Strategy - 2012 Faisal Hasan, CFA Head of Research [email protected] Tel.: (965) 22951270 Global Investment House www.globalinv.net Country Wise - P/E & Earnings Growth Sector Wise - P/E & Earnings Growth CBM - Cement & Building Materials Country Wise - ROE & P/BV Source: Global Research UAE Kuwait Oman Qatar KSA GCC 8.0% 11.0% 14.0% 17.0% 20.0% 8.0 10.0 12.0 14.0 3-yr Earnings CAGR 2012e P/E (x) UAE Kuwait Oman Qatar KSA GCC 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 22.0% 0.8 1.0 1.2 1.4 1.6 1.8 2.0 2.2 2012e ROAE (%) 2012e P/BV (x) Banks Telecom Petroche m Real Estate Constructi on CBM 0.0% 6.0% 12.0% 18.0% 24.0% 8.0 9.5 11.0 12.5 14.0 3-yr Earnings CAGR 2012e P/E (x) Uncertainty likely to overshadow fundamentals Banking offers numerous opportunities; telecom a mixed bag KSA looks good at current levels; Qatar on dips Proposed strategy: Play the dividend game Uncertainty likely to overshadow fundamentals Albeit the USA is now in a much better position, the Euro zone crisis still lingers. With economists stating that a recession in Europe is inevitable, we wait to see the repercussions of the ensuing news on GCC markets. There is a lot being said about drastic softening in the growth of China and India, two leading EM markets. Moreover, recent sanctions on Iran led it to retaliate with a threat to block off the Strait of Hormuz, which if implemented would share headlines with vaporization of investor sentiment. The implications of this standoff and the resulting geo-political upheaval could be manifold, none of which can be viewed in positive light. Re-rating still possible If oil prices move in a positive direction, regional surpluses will swell further than expectations, stringing along a wave of positive sentiments. Possible MSCI upgrade of UAE and Qatar in 2012 would trigger sizeable interest followed by inflows into these markets. Regulatory changes, like those relating to increasing of foreign ownership limits (case in point: UAE and Qatar) and opening the market to foreign owners (case in point: KSA) will lead to significant inflows into the market. Banking offers numerous opportunities, telecom a mixed bag During 2012, we expect the GCC banking sector to offer the highest earnings growth. We suggest that investors should keep a close eye on Qatar (on dips) and KSA for low risk banking sector investments. UAE banks offer substantially higher upside potential but that does not come without exceptionally higher risk. We reiterate our fondness of selective Abu Dhabi based banks. While we do not see enticing upside coming from petrochemical stocks, the construction and cement sectors should remain in the headlines on excessive infrastructure spending. The telecom & real estate sectors does not earn a bullish stance from our side, we remain opportunistic on the sector which offers some good picks. Proposed strategy: Play the dividend game If we were to somehow escape the list of risk factors affecting our valuation, KSA and Qatar should stand out as the best performing markets in the GCC in 2012. We would put more weight on KSA because of its size, its recent under-performance. While UAE offers the highest growth potential, especially after the poor performance in 2011 we believe that the country also has the highest probability to be bogged down by negative news. We believe that given highly uncertain times and expected market volatility, investors should stick to safe stocks (stocks with acceptable recommendations to curtail downside risk) that offer good dividend yield.
Transcript

Global Research

GCC Investment Strategy

Equity - GCC

January 10, 2012

GCC Investment Strategy - 2012

Faisal Hasan, CFA

Head of Research

[email protected]

Tel.: (965) 22951270

Global Investment House

www.globalinv.net

Country Wise - P/E & Earnings Growth

Sector Wise - P/E & Earnings Growth

CBM - Cement & Building Materials

Country Wise - ROE & P/BV

Source: Global Research

UAE

Kuwait

Oman

Qatar

KSA

GCC

8.0%

11.0%

14.0%

17.0%

20.0%

8.0 10.0 12.0 14.0

3-y

r E

arn

ing

s C

AG

R

2012e P/E (x)

UAE

Kuwait

Oman

Qatar

KSA

GCC

10.0%

12.0%

14.0%

16.0%

18.0%

20.0%

22.0%

0.8 1.0 1.2 1.4 1.6 1.8 2.0 2.2

2012e R

OA

E (%

)

2012e P/BV (x)

Banks

Telecom

Petrochem

Real Estate

Construction

CBM

0.0%

6.0%

12.0%

18.0%

24.0%

8.0 9.5 11.0 12.5 14.0

3-y

r E

arn

ing

s C

AG

R

2012e P/E (x)

Uncertainty likely to overshadow fundamentals

Banking offers numerous opportunities; telecom a mixed bag

KSA looks good at current levels; Qatar on dips

Proposed strategy: Play the dividend game

Uncertainty likely to overshadow fundamentals

Albeit the USA is now in a much better position, the Euro zone crisis still lingers.

With economists stating that a recession in Europe is inevitable, we wait to see the

repercussions of the ensuing news on GCC markets. There is a lot being said about

drastic softening in the growth of China and India, two leading EM markets.

Moreover, recent sanctions on Iran led it to retaliate with a threat to block off the

Strait of Hormuz, which if implemented would share headlines with vaporization of

investor sentiment. The implications of this standoff and the resulting geo-political

upheaval could be manifold, none of which can be viewed in positive light.

Re-rating still possible

If oil prices move in a positive direction, regional surpluses will swell further than

expectations, stringing along a wave of positive sentiments. Possible MSCI upgrade

of UAE and Qatar in 2012 would trigger sizeable interest followed by inflows into

these markets. Regulatory changes, like those relating to increasing of foreign

ownership limits (case in point: UAE and Qatar) and opening the market to foreign

owners (case in point: KSA) will lead to significant inflows into the market.

Banking offers numerous opportunities, telecom a mixed bag

During 2012, we expect the GCC banking sector to offer the highest earnings

growth. We suggest that investors should keep a close eye on Qatar (on dips) and

KSA for low risk banking sector investments. UAE banks offer substantially higher

upside potential but that does not come without exceptionally higher risk. We

reiterate our fondness of selective Abu Dhabi based banks. While we do not see

enticing upside coming from petrochemical stocks, the construction and cement

sectors should remain in the headlines on excessive infrastructure spending. The

telecom & real estate sectors does not earn a bullish stance from our side, we

remain opportunistic on the sector which offers some good picks.

Proposed strategy: Play the dividend game

If we were to somehow escape the list of risk factors affecting our valuation, KSA

and Qatar should stand out as the best performing markets in the GCC in 2012. We

would put more weight on KSA because of its size, its recent under-performance.

While UAE offers the highest growth potential, especially after the poor performance

in 2011 we believe that the country also has the highest probability to be bogged

down by negative news. We believe that given highly uncertain times and expected

market volatility, investors should stick to safe stocks (stocks with acceptable

recommendations to curtail downside risk) that offer good dividend yield.

Global Research – GCC GCC Investment Strategy

January 2012 2

Global Research - GCC Universe Bloomberg Ticker Mkt. Cap P/E P/BV ROAE ROAA EPS Current Target Upside / Rating

USD mn 1M 3M 12M 2012e 2012e 2012e 2012e 2012e Price Price (Downside)

UAE

Abu Dhabi Commercial Bank ADCB UH 4,204.8 -6.8% -1.1% 25.5% 8.1 0.9 10.8% 1.1% 0.34 2.76 3.62 31.0% STRONG BUY

Arkan Building Materials Company ARKAN UH 433.6 -22.2% -28.3% -47.4% 18.7 0.9 5.1% 3.1% 0.05 0.91 1.12 23.1% STRONG BUY

Dana Gas DANA UH 790.6 -15.4% -15.4% -42.9% 5.3 0.3 6.0% 4.5% 0.08 0.44 0.79 79.5% STRONG BUY

Emirates Telecommunications Corporation ETISALAT UH 19,846.1 -5.3% -10.5% -14.6% 9.9 1.7 17.4% 9.5% 0.93 9.22 11.10 20.4% STRONG BUY

National Bank of Abu Dhabi NBAD UH 8,517.1 -0.9% 7.9% 11.3% 8.0 1.2 16.0% 1.7% 1.36 10.90 12.63 15.9% BUY

Ras Al Khaimah Cement Company RAKCC UH 79.1 -13.0% -25.0% -30.2% na 0.4 0.0% 0.0% 0.00 0.60 0.69 15.0% BUY

Ras Al Khaimah Ceramics Co. RAKCEC UH 287.3 -5.3% -5.3% -36.2% 5.4 0.4 7.5% 3.4% 0.26 1.42 2.32 63.4% STRONG BUY

Abu Dhabi National Energy TAQA UH 2,050.7 0.8% 6.1% -18.8% 4.1 0.7 17.9% 1.6% 0.30 1.21 1.79 48.1% STRONG BUY

Union National Bank UNB UH 1,963.6 -0.7% -2.7% 1.2% 3.9 0.6 15.6% 2.3% 0.74 2.89 4.95 71.1% STRONG BUY

Air Arabia AIRARABI UH 754.7 -4.2% -3.4% -28.7% 10.1 0.5 5.2% 4.0% 0.06 0.59 0.76 28.7% STRONG BUY

Arabtec Holding PJSC ARTC UH 671.6 10.0% 26.9% 4.2% 16.7 0.8 5.1% 1.7% 0.10 1.65 1.27 -23.0% SELL

Dubai Financial Market DFM UH 1,829.6 -13.4% -18.4% -44.7% nm 0.9 1.0% 0.9% 0.01 0.84 0.81 -3.6% HOLD

Drake & Scull International DSI UH 462.5 -5.3% -2.0% -26.4% 7.9 0.6 8.1% 4.0% 0.10 0.78 1.00 28.2% STRONG BUY

Emirates NBD EMIRATES UH 4,267.1 -15.3% -25.8% -2.1% 8.2 0.5 6.1% 0.7% 0.34 2.82 3.83 35.8% STRONG BUY

Aramex ARMX UH 729.5 0.0% 2.8% -14.1% 11.6 na 12.0% 9.0% 0.16 1.83 2.00 9.3% HOLD

Emaar Properties EMAAR UH 4,162.5 -11.0% -0.8% -28.3% 9.6 0.5 4.9% 2.6% 0.26 2.51 3.25 29.5% STRONG BUY

Aldar Properties ALDAR UH 698.2 -11.0% -19.1% -61.6% 11.2 0.4 3.9% 0.6% 0.06 0.89 1.10 23.6% STRONG BUY

Sorouh Real Estate SOROUH UH 564.6 -15.1% -22.5% -51.8% 6.3 0.3 4.9% 2.4% 0.11 0.79 1.05 32.9% STRONG BUY

Total 8.12 0.87 11.0% 2.1%

Kuwait

Mobile Telecommunications Company ZAIN KK 13,297.2 -5.5% -7.5% -41.9% 11.2 1.6 15.0% 9.5% 0.08 0.86 0.86 0.3% HOLD

National Bank of Kuwait NBK KK 15,911.0 -1.8% 5.7% -15.6% 13.1 1.9 15.0% 2.6% 0.09 1.12 1.13 1.1% HOLD

Kuwait Finance House KFIN KK 8,494.0 -3.3% -2.2% -23.4% 20.1 1.9 9.4% 0.9% 0.04 0.88 0.92 4.0% HOLD

Commercial Bank of Kuwait CBK KK 3,515.8 -2.5% -6.1% -18.1% 21.1 1.8 8.5% 1.3% 0.04 0.77 0.73 -5.5% HOLD

National Mobile Telecommunications Company NMTC KK 3,509.9 2.1% 3.2% 1.0% 9.6 1.5 16.7% 8.9% 0.20 1.94 2.59 33.6% STRONG BUY

Jazeera Airways Company JAZEERA KK 323.8 -8.9% 32.3% 230.6% 5.1 2.0 49.2% 10.1% 0.08 0.41 0.61 49.7% STRONG BUY

Burgan Bank BURG KK 2,429.5 -2.1% -3.2% -13.8% 10.4 1.4 13.7% 1.5% 0.04 0.46 0.55 18.9% BUY

Mabanee MABANEE KK 1,715.2 -3.4% 3.6% 21.3% 14.3 2.6 20.3% 12.1% 0.06 0.86 0.98 14.0% BUY

Salhia Real Estate SRE KK 368.1 0.0% -2.9% -26.8% 14.9 0.7 5.2% 2.8% 0.01 0.20 0.25 25.0% STRONG BUY

Total 12.99 1.74 13.8% 2.6%

Oman

Oman Telecommunications Company OTEL OM 2,546.0 2.0% 14.1% 2.8% 8.5 1.8 22.4% 16.8% 0.15 1.31 1.45 11.3% BUY

Bank Muscat BKMB OM 3,068.5 7.8% 15.8% -11.9% 8.2 2.2 15.4% 2.2% 0.09 0.76 0.71 -6.8% HOLD

Bank Dhofar BKDB OM 1,309.8 8.0% 3.0% -17.1% 11.0 0.5 18.2% 2.6% 0.05 0.55 0.35 -36.9% SELL

National Bank of Oman NBOB OM 901.3 3.5% 3.5% -8.0% 8.0 1.3 14.7% 2.2% 0.04 0.32 0.33 3.7% HOLD

Raysut Cement Company RCCI OM 395.3 -9.4% -23.7% -38.9% 10.4 0.5 14.3% 7.6% 0.07 0.76 0.83 9.1% HOLD

Oman International Bank OIBB OM 731.7 4.3% 10.2% 8.6% 14.6 2.8 10.5% 1.7% 0.02 0.29 0.21 -27.8% SELL

Oman Cement Company OCOI OM 379.8 3.8% -0.7% -31.6% 10.8 0.8 9.4% 7.9% 0.04 0.44 0.47 6.6% HOLD

Ahli Bank ABOB OM 543.3 3.6% 0.4% -5.3% 8.2 1.4 19.4% 3.0% 0.03 0.26 0.28 6.3% HOLD

Total 9.00 1.42 17.4% 3.4%

Stock Performance

Global Research – GCC GCC Investment Strategy

January 2012 3

Global Research - GCC Universe Bloomberg Ticker Mkt. Cap P/E P/BV ROE ROA EPS Current Target Upside / Rating

USD mn 1M 3M 12M 2012e 2012e 2012e 2012e 2012e Price Price (Downside)

Qatar

Qatar National Bank QNBK QD 27,237.2 2.6% 11.8% 9.3% 11.4 2.4 21.8% 3.4% 13.63 155.90 169.04 8.4% HOLD

Industries Qatar IQCD QD 20,256.8 -1.1% 12.2% -6.2% 7.6 2.4 35.1% 28.6% 17.53 134.10 170.90 27.4% STRONG BUY

Qatar Telecom QTEL QD 6,989.7 -4.6% -0.5% -2.7% 8.6 1.1 13.4% 2.8% 16.73 144.60 197.17 36.4% STRONG BUY

Vodafone Qatar VFQS QD 1,750.7 -0.8% 2.6% -10.2% na 1.0 -4.1% -3.2% (0.32) 7.54 7.49 -0.7% HOLD

Qatar Islamic Bank QIBK QD 5,483.9 -0.4% 7.1% 0.4% 12.0 1.9 16.0% 3.1% 7.02 84.50 82.92 -1.9% HOLD

The Commercial Bank of Qatar CBQK QD 5,810.7 3.6% 15.4% -8.1% 9.2 1.6 17.5% 3.4% 9.28 85.50 98.03 14.7% BUY

Qatar Electricity & Water Company QEWS QD 3,913.8 2.3% 7.1% 6.7% 9.1 2.7 32.4% 7.1% 15.70 142.50 180.81 26.9% STRONG BUY

Doha Bank DHBK QD 3,746.8 1.5% 15.6% -0.5% 9.5 2.2 23.1% 2.9% 6.91 66.00 67.27 1.9% HOLD

Al Rayan Bank MARK QD 5,736.7 3.9% 15.3% 44.3% 14.3 2.5 18.1% 3.4% 1.94 27.85 27.24 -2.2% HOLD

Qatar National Cement Company QNCD QD 1,529.3 4.4% 5.0% 3.5% 12.4 2.3 19.2% 16.8% 9.12 113.40 125.40 10.6% BUY

Total 10.06 2.03 21.2% 4.6%

Saudi Arabia

Saudi Basic Industries Corporation SABIC AB 76,993.8 0.0% 9.7% -10.3% 9.2 1.7 20.2% 9.4% 10.43 96.25 118.60 23.2% STRONG BUY

Al Rajhi Bank RJHI AB 27,797.8 1.1% 2.6% -16.8% 11.3 3.3 30.2% 4.6% 6.13 69.50 73.27 5.4% HOLD

Saudi Telecom Company STC AB 18,025.2 1.5% -1.2% -21.8% 8.2 1.3 16.1% 7.1% 4.11 33.80 43.50 28.7% STRONG BUY

Samba Financial Group SAMBA AB 10,991.1 -2.3% 4.3% -23.7% 8.5 1.3 16.3% 2.5% 5.38 45.80 53.73 17.3% BUY

Saudi Electricity Company SECO AB 15,220.7 1.9% 2.6% -2.1% 19.2 1.0 5.5% 1.5% 0.71 13.70 13.80 0.7% HOLD

Riyad Bank RIBL AB 9,359.3 0.4% -0.6% -12.4% 9.9 1.2 12.0% 2.0% 2.37 23.40 26.18 11.9% BUY

The Saudi British Bank SABB AB 8,159.3 4.6% 6.8% 1.0% 10.0 1.6 17.0% 2.4% 4.08 40.80 43.13 5.7% HOLD

Banque Saudi Fransi BSFR AB 8,157.2 3.7% 12.2% -6.2% 8.5 1.4 18.0% 2.8% 4.99 42.30 47.32 11.9% BUY

Etihad Etisalat Company EEC AB 9,845.9 5.0% -0.9% -4.1% 7.0 1.7 26.6% 15.2% 7.53 52.75 71.10 34.8% STRONG BUY

Arab National Bank ARNB AB 6,243.8 -3.5% 3.0% -9.0% 8.4 1.3 16.4% 2.3% 3.27 27.50 32.60 18.5% BUY

Saudi Arabia Fertilizers Company SAFCO AB 11,582.4 -4.1% -5.3% 4.0% 11.1 5.4 49.2% 44.6% 15.67 173.75 182.70 5.2% HOLD

Yanbu National Petrochemicals Company YANSAB AB 6,569.5 -1.8% 0.5% -10.1% 7.1 1.8 28.7% 14.1% 6.18 43.80 57.80 32.0% STRONG BUY

Saudi Hollandi Bank AAAL AB 2,619.3 6.8% 15.6% 0.3% 8.3 1.2 15.7% 2.1% 3.58 29.70 32.00 7.7% HOLD

Saudi International Petrochemichal Company SIPCHEM AB 1,891.8 -0.3% 8.1% -22.9% 10.5 1.3 12.5% 5.5% 1.84 19.35 23.60 22.0% STRONG BUY

Yamama Saudi Cement Company YACCO AB 2,546.8 6.4% 14.1% 35.4% 12.8 2.7 21.7% 20.3% 5.52 70.75 71.20 0.6% HOLD

Arabian Cement Co. ARCCO AB 953.5 6.4% 10.9% 32.6% 7.5 1.1 15.8% 11.1% 5.96 44.70 59.20 32.4% STRONG BUY

Saudi Cement Company SACCO AB 3,008.8 15.2% 17.1% 47.5% 13.2 3.0 23.2% 18.4% 5.59 73.75 66.80 -9.4% HOLD

Dar Alarkan ALARKAN AB 2,059.0 12.6% 17.2% -22.3% 6.3 0.5 7.7% 5.1% 1.13 7.15 8.90 24.5% STRONG BUY

Emaar Economic City EMAAR AB 1,643.2 11.5% 13.3% 1.4% na 0.8 -0.5% -0.3% (0.04) 7.25 7.65 5.5% HOLD

Saudi Real Estate Co. (Akaria) SRECO AB 835.1 13.5% 12.0% -1.5% 25.7 1.0 3.8% 3.5% 1.02 26.10 28.95 10.9% BUY

Al Khodari Sons Company ALKHODAR AB 592.1 6.0% -13.6% -5.0% 12.8 2.9 24.4% 8.7% 4.07 52.25 65.10 24.6% STRONG BUY

Mohammad Al-Mojil Group MMG AB 801.6 18.2% 12.6% 23.3% 24.7 1.8 7.4% 3.7% 0.97 24.05 24.50 1.9% HOLD

Total 10.35 1.81 18.4% 4.9%

Bahrain

Bahrain Telecommunications Company BATELCO BI 1,504.9 0.0% 0.0% -21.2% 6.9 1.0 15.3% 12.3% 0.06 0.39 0.50 27.9% STRONG BUY

* All price in local currency as of 5 January 2012

Source: Bloomberg & Global Research

Stock Performance

Global Research – GCC GCC Investment Strategy

January 2012 4

Valuation & Outlook 5 Ras Al Khaimah Cement Company 85

Global Research - GCC Top Picks 11 Ras Al Khaimah Ceramics Co. 86

Macroeconomic Outlook 12

Market Performance 17 Construction Contracting Sector 87

Global Outlook 20 Arabtec Holding 88

Sectoral Outlook 22 Drake & Scull International 89

Company Profiles 45 Mohammad Al Mojil Group 90

Al Khodari Sons & Company 91

Aviation & Logistics Sector 46

Air Arabia 47 Energy & Petrochemicals Sector 92

Jazeera Airw ays Company 48 Saudi Basic Industries Corporation 93

Aramex 49 Saudi Arabia Fertilizers Company 94

Yanbu National Petrochemicals Co. 95

Banking Sector 50 Saudi International Petrochemichal Co. 96

Al Rajhi Bank 51 Industries Qatar 97

Samba Financial Group 52 Dana Gas 98

Riyad Bank 53

The Saudi British Bank 54 Real Estate Sector 99

Banque Saudi Fransi 55 Emaar Properties 100

Arab National Bank 56 Aldar Properties 101

Saudi Hollandi Bank 57 Sorouh Real Estate 102

Burgan Bank 58 Dar Al Arkan Real Estate 103

Commercial Bank of Kuw ait 59 Saudi Real Estate Company 104

Kuw ait Finance House 60 Emaar Economic City 105

National Bank of Kuw ait 61 Mabanee 106

Bank Muscat 62 Salhia Real Estate Company 107

National Bank of Oman 63

Bank Dhofar 64 Telecom Sector 108

Oman International Bank 65 Etihad Etisalat Company 109

Ahli Bank 66 Saudi Telecom Company 110

Al Rayan Bank 67 Bahrain Telecommunications Company 111

Qatar Islamic Bank 68 National Mobile Telecommunications Co. 112

Doha Bank 69 Mobile Telecommunications Company 113

Commercial Bank of Qatar 70 Qatar Telecom 114

Qatar National Bank 71 Vodafone Qatar 115

First Gulf Bank 72 Emirates Telecommunications Corporation 116

National Bank of Abu Dhabi 73 Omantel 117

Abu Dhabi Commercial Bank 74

Union National Bank 75 Utilities Sector 118

Emirates NBD 76 Qatar Electricity & Water Company 119

Abu Dhabi National Energy 120

Cement & Building Materials Sector 77 Saudi Electricity Company 121

Arabian Cement Co. 78

Saudi Cement Company 79 Others 122

Yamama Saudi Cement Company 80 Dubai Financial Market 123

Oman Cement Company 81

Raysut Cement Company 82 Appendix 124

Qatar National Cement Company 83

Arkan Building Materials Company 84 Disclosure 128

TABLE OF CONTENTS

Global Research – GCC GCC Investment Strategy

January 2012 5

Valuation & Outlook Earnings growth 2011: We were a tad optimistic in 2011, it seems Our expectations for earnings growth for 2011 (companies under coverage) have been toned down further, though only slightly in most cases, with Kuwait & UAE being the exceptions. Earnings expectations for Kuwait and UAE have been slashed sharply largely due to revised outlook of the banking sector for the former and high provision expectations for the latter (knocking out one-off gains from profits).

Earnings growth 2012: A slower year for GCC, growth rationalizing in effect Profit growth for GCC should normalize in 2012 after posting (still expectedly) 18%YoY rise in 2011. We see growth figures almost halving in 2012 to 10% after adjusting for one-offs posted by UAE banks against unadjusted figure of 7%YoY. Growth will decline due to shift of stellar growth from heavy weight countries (in terms of our coverage profits) to low weight ones. Oman and Kuwait should shine with high double digit growth; Qatar, though no longer in pole position, should see above average growth in 2012.

Source: Global Research

* Profit figures adjusted for Aldar, one-offs from ENBD and ADCB

Profit growth for UAE and GCC w/o adjustment for ENBD, ADCB is 13% &20% resp.

Figures pertain to Global Research's coverage universe only

GCC Coverage Earnings Growth 2011e - Revised vs Previous Estimates

22%

30%

17%

24%

3%

11%

18%

27%

9%

24%

0%1%

0%

5%

10%

15%

20%

25%

30%

35%

*GC

C

Qa

tar

*UA

E

KS

A

Om

an

Ku

wa

it

Previous: Strategy Report Aug-11 Revised

Source: Global Research, Bloomberg

* Profits adjusted for one off gains made by ENBD and ADCB in 2011

Figures pertain to Global Research's coverage universe only

GCC Coverage Earnings Growth 2012e

10%

15%

9%

6%

20%

23%

18%16%

20%

8%

5%

9%

3%

10%

0%

5%

10%

15%

20%

25%

GC

C

Qa

tar

*UA

E

KS

A

Om

an

Ku

wa

it

Ja

pa

n

Ch

ina

UK

Ind

ia

Ru

ssia

US

A

Bra

zil

Ge

rma

ny

Global Research – GCC GCC Investment Strategy

January 2012 6

From a sectoral perspective, the petrochemical sector which contributed three-quarters to GCC’s incremental profits in 2011, is expected to take a back seat and give in to the banking and telecom sectors. Growth in petrochemical sector is expected to be very sluggish post 50%YoY rise in 2011 due to anticipation of diminished demand for their products on fears of slowdown in emerging markets and recession in Europe. Banking profits are forecast to pick up pace amidst lower provisions and higher top-line growth and as a result, the banking sector is forecast to exhibit the fastest growth in profits amongst all major sectors.

Banking sector projected to witness highest earnings growth Having mentioned that Kuwait and Oman are projected to see the highest growth within the GCC in 2012, we believe that this growth will be driven foremost by their respective banking sectors. Banking sectors of the remaining members of GCC should also see a healthy rise averaging at around 16%.

Global Research Universe - Earnings Growth 2012e

Kuwait KSA Qatar Oman *UAE *GCC

Banks 27% 15% 14% 31% 12% 16%

Petrochem n/a -1% 16% n/a 8% 2%

Telecom 16% 11% 18% 3% 6% 11%

Cements & Building Materials n/a 5% 2% 4% 19% 6%

Construction & RE 53% 6% n/a n/a -9% 1%

Other sectors 40% 15% 13% n/a 20% 17%

Source: Global Research * Profits adjusted for one off gains made by ENBD and ADCB in 2011 Figures pertain to Global Research's coverage universe only

We see modest growth of 11% YoY coming in from the telecom sector with countries expected to show double digit growth include Qatar, Kuwait and KSA. Profit growth story for Qatar and Kuwait is related to growing revenues from their international subsidiaries while that for KSA is more home-based; KSA still offers an under-tapped market with broadband services offering augmenting revenues. Petrochemical sector profits would, however, lose steam considerably, inching up by just 2%YoY due to reasons touched upon earlier. The KSA petrochemical sector is expected to exhibit a marginal decline in profits while that of Qatar would show handsome growth on diversified end products.

Profit Drivers in 2012

Source: Global Research

Figures pertain to Global Research's coverage universe only

Banks 64.7%Petrochem

5.9%

Telecom 20.8%

CBM 1.1%

Utilities 5.8% Others 1.6%

Global Research – GCC GCC Investment Strategy

January 2012 7

Sector Outlook: Banking offers numerous opportunities, telecom offers a mixed bag We suggest that investors should keep a close eye on Qatar and KSA for low risk banking sector investments. UAE banks offer substantially higher upside potential but that does not come without exceptionally higher risk. We reiterate our fondness of selective Abu Dhabi based banks. While we do not see enticing upside coming from petrochemical stocks. The construction sector should remain in the headlines on excessive infrastructure spending while, despite high upside potential, we remain picky on the available real estate stories within our coverage given the growing associated risks. Our confidence in the construction sector is further bolstered by the geographical diversification of their revenue streams. The cement sector should also see some lime light, piggy backing on the same spending story. However, we see potential only in KSA based cement companies where strong demand exists emanating from ongoing projects; while those in Qatar will benefit once actual spending starts possibly two years from now. We recommend a neutral stance on the petrochemical sector due to a bearish outlook on petrochemical prices; incremental revenues coming from added capacities will be offset by drop in product prices, leading eventually to stunted earnings growth. While the telecom sector does not earn a bullish stance from our side, we remain opportunistic on the sector which offers some good picks throughout the GCC. Return Ratios: GCC ROAE to remain unchanged from 2011, Oman and Kuwait to improve We do not expect a change in GCC’s average ROE in 2012, as compared to the previous year. As has been the case for quite some time now, Qatar will remain the highest ROE generator, although this time around we expect to witness marked improvement in the ROEs of Kuwait and Oman. On a positive note, we anticipate an increasing trend in return ratios, going forward as companies cope with existent challenges. It is also interesting to note that the return ratios of GCC members is comparable to that of leading EM and developed economies.

Trading multiples: UAE is the cheapest, Kuwait the most expensive As per our coverage, the GCC market is trading at a forward 2012e P/E of 9.8x which is markedly much cheaper than most of its international peers. This underpins the fact that GCC markets have undergone noticeable de-rating since previously these used to trade at a premium to the international peers.

GCC Coverage ROE 2012e

Source: Global Research, Bloomberg

16%

21%

16%18%

11%

14%

8%

17%19%

18% 18%17%

13% 13%

0%

5%

10%

15%

20%

25%

GC

C

Qa

tar

Om

an

KS

A

UA

E

Ku

wa

it

Ja

pa

n

Ch

ina

UK

Ind

ia

Ru

ssia

US

A

Bra

zil

Ge

rma

ny

Global Research – GCC GCC Investment Strategy

January 2012 8

Within GCC, UAE seems to be trading at a significant 17% discount to the GCC average while Kuwait is trading at a premium of around 34%, according to a P/E comparison. However, when adjusted through PEG, KSA seems to be the most expensive market while UAE retains its position as the cheapest one within the GCC.

Uncertainty is likely to overshadow fundamentals As expected, GCC markets remained under considerable pressure throughout 2011 from news related to exogenous factors. Albeit the USA is now in a much better position since our last strategy report, the Euro zone crisis still lingers. With economists stating that a recession in Europe is inevitable, we wait to see the repercussions of the ensuing chain of news on GCC markets. If that was not enough, there is a lot being said about drastic softening in the growth of China and India, two leading emerging markets. Moreover, recent sanctions on Iran led it to retaliate with a threat to block off the Strait of Hormuz, which if implemented would share headlines with vaporization of investor sentiment. The implications of this standoff and the resulting geo-political upheaval could be manifold, none of which can be viewed in positive light. While that takes care of most of the external factors, real estate markets in the UAE are still in poor health and the restructuring of Dubai Group is still underway. Further defaults/restructurings from large conglomerates including those that classify as GREs, will keep UAE high on the risk perception of investors; fortunately the effects of such will be limited to UAE.

GCC Coverage Trading Multilpes (P/E) 2012e

Source: Global Research, Bloomberg

Figures pertain to Global Research's coverage universe only

0.0

2.0

4.0

6.0

8.0

10.0

12.0

14.0

16.0G

CC

UA

E

Kuw

ait

Om

an

Qata

r

KS

A

Jap

an

Ch

ina

UK

Ind

ia

Russia

US

A

Bra

zil

Germ

an

y

GCC Coverage Trading Multiples : (Discount) or Premium to GCC average

Source: Global Research, Bloomberg

Figures pertain to Global Research's coverage universe only

-40%

-15%-22%

-8%

34%

-17%

34%

-8%

3%

-1%

-20%

-10%

0%

10%

20%

30%

40%

-50%

-40%

-30%

-20%

-10%

0%

10%

20%

30%

40%

UAE Kuwait Oman Qatar KSA UAE Kuwait Oman Qatar KSA

PEG (LHS) P/E (RHS)

Global Research – GCC GCC Investment Strategy

January 2012 9

Re-rating is still possible Despite the gloomy picture, some events may still propel markets in the right direction. If oil prices move in a positive direction, say above USD120/barrel, regional surpluses will swell further than expectations creating positive sentiment in the market. The petrochemical sector will be the first and the largest beneficiary and has the capacity (market weight) to actually thrust the index forward. Possible MSCI upgrade of UAE and Qatar in 2012 would trigger sizeable interest followed by inflows into these markets. This comes at a very opportune time, when Taiwan and/or South Korea could see a possible upgrade into developed markets, leaving EM indexed funds to scramble for possible replacements. Regulatory changes, like those relating to increasing of foreign ownership limits (case in point: UAE and Qatar) and opening the market to foreign owners (case in point: KSA) will lead to significant inflows into the market, more so in the case of KSA which is the largest stock exchange in the GCC. The FOL of most stocks in Qatar and UAE are already maxed out and any relaxation in the limits will be met with cheer from foreign investors, not to mention that it is already a precondition to the MSCI status upgrade to EM. Resolution of asset quality issues of UAE based banks, a slow-down in corporate defaults and a confirmation from GREs that liquidity positions are in control, would send the right message across. Investors that draw immense riskiness from these factors will see their fears assuaged, inducing a fresh rally in the markets. Similarly, if developmental plans being carried out by governments accelerate and particularly in Kuwait’s case, any actual implementation of the announced projects would bring about a sudden and positive shift in our outlook of the country.

Proposed strategy: Play the dividend game If we were to somehow escape the list of risk factors affecting our valuation, KSA and Qatar should stand out as the best performing markets in the GCC in 2012. We would put more weight on KSA because of its size and its recent under-performance. While UAE offers the highest growth potential, especially after the poor performance in 2011 we believe that the country also has the highest probability to be bogged down by negative news. We continue to remain neutral on Kuwait due to limited growth prospects and lack of enticing investment opportunities.

We believe that given highly uncertain times and expected market volatility, investors should stick to safe stocks (stocks with acceptable recommendations to curtail downside risk) that offer good dividend yield. We believe that a yield of over 4% (US 10-yr Treasury yield plus slight premium) should be perceived as attractive.

Kuwait KSA Qatar Oman UAE

Banks 3.3% 5.4% 5.7% 4.9% 6.2%

Petrochem - 3.8% 4.5% - 0.0%

Telecom 6.0% 6.1% 3.3% 7.7% 6.5%

CBM - 5.0% 5.7% 9.6% 0.0%

Construction - 2.8% - - 2.6%

Real Estate - 0.7% - - 0.0%

L&A 0.0% - - - 9.4%

Utilities - 1.0% 4.9% - 9.5%

Figures pertain to Global Research's coverage universe only

Global Research Universe - Dividend Yield 2012e

Source: Global Research, Bloomberg

Global Research – GCC GCC Investment Strategy

January 2012 10

Chart GalleryBeta & PE High PE LOW PE

High PBV LOW PBV Top ROAE Stocks

Top ROAA Stocks High Div Yield Stocks

Source: Bloomberg & Global Research

0.1

0.2

0.3

0.4

0.5

0.6

1.0

2.0

3.0

4.0

5.0

6.0

SA

FC

O A

B

RJH

I AB

SA

CC

O A

B

OIB

B O

M

QE

WS

QD

SO

RO

UH

UH

ALD

AR

UH

EM

AA

R U

H

RC

CI O

M

EM

IRA

TE

S U

H 20.0%

26.0%

32.0%

38.0%

44.0%

50.0%

SA

FC

O A

B

JA

ZE

ER

A K

K

IQC

D Q

D

QE

WS

QD

RJH

I AB

YA

NS

AB

AB

EE

C A

B

SA

CC

O A

B

DH

BK

QD

OT

EL O

M

10.0%

20.0%

30.0%

40.0%

50.0%

SA

FC

O A

B

IQC

D Q

D

YA

CC

O A

B

SA

CC

O A

B

QN

CD

QD

OT

EL O

M

EE

C A

B

YA

NS

AB

AB

MA

BA

NE

E K

K

AR

CC

O A

B

7.0%

8.0%

9.0%

10.0%

11.0%

12.0%

13.0%

AIR

AR

AB

I UH

UN

B U

H

OC

OI O

M

TA

QA

UH

RC

CI O

M

SA

FC

O A

B

DH

BK

QD

CB

QK

QD

OT

EL O

M

BU

RG

KK

4.0

4.8

5.6

6.4

7.2

8.0

10.0

13.0

16.0

19.0

22.0

25.0

CB

K K

K

SE

CO

AB

OIB

B O

M

MA

RK

QD

MA

BA

NE

E K

K

JA

ZE

ER

A K

K

SO

RO

UH

UH

EE

C A

B

YA

NS

AB

AB

AR

CC

O A

B

OmanKuwait

Qatar

UAESaudi Arabia

0.5

0.6

0.7

0.8

0.9

1.0

1.1

1.2

8.0 9.0 10.0 11.0 12.0 13.0

Beta

(x)

PE (x)

Global Research – GCC GCC Investment Strategy

January 2012 11

Global Research – GCC Universe Top Picks

Stocks Sector Country Key Factors

* The best choice when market sentiment rebounds

Banks UAE 4.95 71% * Has potential to reduce CoF further to resist NIM shrinkage

* Robust ROE and enticing multiples; trading below BV

* Reducing its exposure to UAE by diversifying geographically

CBM UAE 2.32 63% * Attractive P/E and P/BV ratios, lowest in GCC

* Strong demand of RAKCEC products to be driven from EM

* Robust earnings trajectory in a tough market

Banks UAE 24.55 59% * Asset quality issues remain but are manageable

* Increase in FOL will eventually generate positive results

* Slow down in NPL formation expected

Banks UAE 3.62 31% * Resumption of dividends after a lag of 2 years

* Low trading multiples are not justified

* Exceptionally well performing recuring income portfolio

Real Estate UAE 3.25 29% * No short term financing bottlenecks

* Revenues from international operations to continue in 2012

* Acquisition targets in Asia to raise the backlog further

Construction UAE 1.00 28% * Active participation in KSA to bolster the contracts

* Attractive trading multiples and dividend yield

* Growing domestic capacities

Utilities Qatar 180.81 27% * Actively seeking overseas opportunities

* Good choice to take exposure in Utilities sector

* International operations key growth driver

Telecom Qatar 197.17 36% * Forex movement is critical to group income & valuation

* Attractive EV/EBITDA multiple of 4.1x for 2012e

* Sharp rebound in profits is on the cards

Banks Kuwait 0.55 19% * Lower provisions & cleaner books to underpin performance

* Lowest P/BV in Kuwait, 17% discount to Kuwait banking avg.

* Focusing on a new strategy called STAMP

L&A Kuwait 0.61 50% * Secured USD200mn financing 4 new aircrafts

* Trading at a low P/E which makes it very attractive

* Sound operations makes Wataniya a good telecom play

Telecom Kuwait 2.59 34% * Forex movement is critical to group income & valuation

* Strong balance sheet, attractive price

* Pure retail player with prime properties and exposure

Real Estate Kuwait 0.98 14% * Visible revenues from recurring operations

* Revenues & net income to double by 2013

* To benefit from high cement demand in the Western Region

CBM KSA 59.20 32% * Healthy growth in profitability and sales

* Growth not yet priced in

* Affliation with SABIC a key advantage

Petrochem KSA 57.80 32% * Catering largely to Emerging Asian countries

* Cheap on valuations considering the growth prospects

* Launch of 4G to cement leadership in mobile broadband

Telecom KSA 71.10 35% * Dividends set to grow

* Trading at attractive multiples

Union National Bank

Ras Al Khaimah

Ceramics Co.

First Gulf Bank

Jazeera Airways

Company

Qatar Electricity &

Water Company

Qatar Telecom

Burgan Bank

Abu Dhabi

Commercial Bank

Emaar Properties

Drake & Scull

International

Etihad Etisalat

Company

National Mobile

Telecommunications

Company

Mabanee

Arabian Cement Co.

Yanbu National

Petrochemicals

Company

Target

Price (LC)

Upside

Potential

Global Research – GCC GCC Investment Strategy

January 2012 12

Macroeconomic Outlook

Oil The year 2011 remained quite challenging for global commodities. Deepened global macroeconomic uncertainties, heightened risks surrounding the international financial system, sovereign debt crisis in the euro-zone, persistently high unemployment in the advanced economies, inflation risk in the emerging economies social unrest in many parts of the world and , natural disasters and ensuing nuclear catastrophe in Japan earlier last year led to excessive volatility in oil prices.

After posting gains of over 25% in 2010, the same trend continued and oil prices registered a further gain of 26.2% in 2011. For 2012, oil outlook is anything but clear, as macroeconomic, geopolitical and physical supply/demand fundamental factors all seem to point in different directions. We assume that volatility in oil prices will continue but average price in 2012 would maintain the same level as they were in 2011 as both the positive and negative factors will play their part.

Factors which can drive the prices up include:

Escalation of tensions in Iran.

Tension arises within the militias in Libya and creates supply disruption.

Political issues in South Sudan.

China continues monetary relaxing which raises commodity demand.

Oil Price (USD/Barrel)

Source: Bloomberg Concensus Estimates

50.0

60.0

70.0

80.0

90.0

100.0

110.0

120.0

20

07

20

08

20

09

20

10

20

11

20

12

e

20

13

e

20

14

e

20

15

e

20

16

e

Proven Reserves of Oil & Gas Crude Oil Production

Country Oil (billion barrels) Natural gas (bn cu m) (tbpd) 2009 2010 2011

Saudi Arabia 264.5 8,016.0 Saudi Arabia 8,051 8,284 9,363

UAE 97.8 6,091.0

Qatar 25.4 25,201.0 UAE 2,256 2,304 2,524

Kuwait 101.5 1,784.0

Oman 5.5 610.0 Qatar 781 801 812

Bahrain 0.4 218.0

GCC 495.1 41,920.0 Kuwait 2,263 2,297 2,558

MENA 864.7 87,074.0 Oman 810 860 900

World 1,467.0 192,549.0

Bahrain 210 200 210

GCC as % of MENA 57.3% 48.1%

GCC as % of World 33.7% 21.8% GCC 14,371 14,746 16,368

Source: OPEC

Global Research – GCC GCC Investment Strategy

January 2012 13

Factors which may weigh upon oil prices are:

The likelihood of a European recession and the potential knock-on effects on the rest of the world could pressure crude oil prices.

Security situation eases in Iraq leading to increase in oil production.

Saudi Arabia increases its spare capacity to cover the shortcoming of other countries. Lately there was news that crude production by the Organization of Petroleum Exporting Countries rose to the highest level in three years in December 2011, led by surging Libyan output. Production increased 162,000bpd, or 0.5%, to an average 30.6mbpd from a revised 30.5mbpd. Daily output by the 11 members with quotas, all except Iraq, climbed 167,000 barrels to 27.9mn, 3.1mn barrels above their former target. Libyan output also rose by 100,000 barrels to 700,000 a day last month, the highest level since the uprising. Saudi Arabia, OPEC’s biggest producer, increased output by 50,000 barrels to 9.6mbpd.

Gross Domestic Product Despite the economic turmoil and slowdown worldwide, GCC region continued to fare better than other regional economies with an estimated nominal and real GDP growth of 24.3% and 6.9% in 2011, respectively. High oil price and increased production ensured continued healthy revenues in the oil-rich Gulf States. Apart from higher oil prices, the growth was ensued by robust incremental government spending worth over USD100bn in 2011. However, growth in 2012 is estimated to be lower both on the real and nominal front . A weaker global outlook will result in a more tough economic environment for the GCC and will present considerable downside risks to oil prices which are the core factor for nominal GDP growth. Expectations of supply disruption from Iran and Libya and anticipated boost to oil production from the GCC countries would help excel the real GDP of the region. But with oil prices expected to remain the same or lower in 2012, the nominal and real GDP would get a boost through increasing production output only. Hence, we estimate real GDP growth of 4.1% in 2012.

Government spending on the other hand is also likely to increase further, which will ensure that the Gulf economies grow strongly in the near term. However, unrest in Bahrain, and to a much lesser degree in Saudi Arabia, Kuwait & Oman, have focused the minds of GCC leaders on their internal matters which will limit the availability of funds required for economic momentum. Within GCC, we expect Saudi Arabia’s real GDP growth to be roughly 3.6% in 2012 from 6.8% in 2011 as increased production and large fiscal stimulus boosted activity while next year’s slowdown is largely explained by expectations of low growth in output to cover up shortcomings from Libya and Iran. UAE’s real GDP on the other hand grew by 3.3% in 2011, largely due to increase in oil and gas production. However, 2012 real GDP growth is estimated at 3.8%. Recovery in Dubai’s trade and service economy, earlier signs of real estate stability and increase oil and gas output would be instrumental for the growth.

GCC Real GDP (USD bn) Country GDP Growth

2010 2011e 2012e 2013e

Bahrain 4.1% 1.5% 3.6% 4.8%

Kuwait 3.4% 5.7% 4.5% 5.1%

Oman 4.1% 4.4% 3.6% 3.8%

Qatar 16.6% 18.7% 6.0% 4.3%

KSA 4.1% 6.8% 3.6% 4.4%

UAE 3.2% 3.3% 3.8% 4.0%

Source: IMF

-2.0%

0.0%

2.0%

4.0%

6.0%

8.0%

400.0

500.0

600.0

700.0

800.0

900.0

20

05

20

06

20

07

20

08

20

09

20

10

20

11

e

20

12

e

20

13

e

20

14

e

20

15

e

20

16

e

GCC Real GDP Growth

Global Research – GCC GCC Investment Strategy

January 2012 14

Qatar’s real GDP which is estimated to have grown by 18.7% in 2011, is expected to witness the most slowdown as most of the hydrocarbons production and LNG mega trains have come on stream and very less are in the pipeline. The growth is estimated to be 6.0% in 2012 largely driven by developments in the non-hydrocarbons sector. Kuwait outlook is no different than its regional peers. IMF estimates real GDP growth of 4.5% in 2012 as compared to 5.7% in 2011.

Budgets Robust growth in oil prices boosted the fiscal and current account surplus of GCC in past years. With oil price averaging roughly at USD100/bbl in 2011, GCC region is estimated to post budget surplus of USD183bn in 2011-12. While for 2012-13, with oil price estimated to remain at roughly the same levels; we see decline in surplus as the region has embarked upon various spending drives.

With overall expectation of USD179bn budget surplus to be reported by the GCC in 2012-13, we expect Saudi Arabia to be the lead contributor to the total at USD79.8bn (45% of the total) followed by Kuwait at USD57.7bn (32.2% of the total). Saudi Arabia, rolled out the new National Budget Plan for 2012 with expenditures of SAR690bn (USD184bn). Expenditures will focus on education, healthcare, water & sewage services and transportation. Projects worth SAR168bn (USD45bn) in education sector, SAR86.5bn (USD23.1bn) in healthcare, SAR35.2bn (USD9.4bn) in transportation include building of 742 new schools, 17 new hospitals, roads totaling 4,200km and expansion of six existing airports to name a few. These new initiatives along with earlier plans would definitely scale the demand of cement higher in the country.

Oil & Non Oil GDP Growth

Source: IMF

-10.0%

-5.0%

0.0%

5.0%

10.0%

15.0%

2006 2007 2008 2009 2010 2011e

Non Oil Oil

GCC Budget Surplus Country Performance

Source: IMF & Global Research Source: IMF & Global Research

-

50.0

100.0

150.0

200.0

250.0

20

07

-08

20

08

-09

20

09

-10

20

10

-11

20

11

-12

e

20

12

-13

e

20

13

-14

e

20

14

-15

e

20

15

-16

e

20

16

-17

e

(US

D b

n)

-

20.0

40.0

60.0

80.0

100.0

Saudi Arabia

UAE Qatar Kuwait Oman Bahrain

(US

D b

n)

2011-12e 2012-13e

Global Research – GCC GCC Investment Strategy

January 2012 15

Kuwait revenue is 68% lesser than that of Saudi Arabia but its surplus is 75% of the surplus of Saudi Arabia which is mostly because the Kuwaiti government has generally saved its oil revenues. Kuwait’s spending has mainly been on public sector salaries and subsidies rather than public investment. With the exception of Bahrain, the economic prospects for the other oil-rich Gulf States are strong in the next two to three years. In Qatar, government spending and investment was complemented by a relaxation of foreign ownership laws in the past year. However, double-digit growth rates are unlikely to be sustained but the country would continue to make handsome surplus on the back of its increased gas production levels.

Oman, which has already been affected by social unrest to some degree, will benefit from a 20% increase in government spending in the near term. The country is expected to make roughly USD3bn in surplus in 2011-12 and 5% lesser in 2012-13. In Bahrain, political conditions have improved since the uprising in first quarter of 2011. The country’s financial sector which accounts for 25% of GDP was hit hard and saw various banking and investment giants pulling their operations out of the country. We anticipate Bahrain’s nominal GDP to grow by 3.5% in 2012 and expect it to report a budget deficit as the country is expected to face tough competition from its more-stable neighbors for financial services and tourism business.

Projects Market GCC projects thrived and projects continued to pour in until 2008 when the subprime crisis emerged followed by economic slowdown; ever since the region witnessed a continuous deterioration in the projects value. At the end of December 2011, there are roughly USD1.8tn worth of projects of which USD0.43tn are on hold or cancelled. Saudi Arabia remains at the top with active projects worth USD584bn planned for the coming 7-8years. Even after significant number of projects going on hold or getting cancelled UAE projects market remained second at USD303bn. Qatar stands third with active projects worth USD191bn and Kuwait with USD162bn.

Amongst all the projects, the 100 largest projects currently underway in the GCC total more than USD1.2tn. The main downtrend in value across all countries was seen within real estate developments. This year real estate projects have a combined value of USD601bn, accounting for almost one third of the total planned projects.

Breakeven Oil Price

Country Oil (USD/Barrel) S&P Moody’s Fitch

Saudi Arabia 84.5 Saudi Arabia AA- Aa3 AA-

UAE 80.0 UAE N/R Aa2 N/R

Qatar 46.0 Qatar AA Aa2 N/R

Kuwait 67.5 Kuwait AA Aa2 AA

Oman 75.0 Oman A A1 N/R

Bahrain 107.5 Bahrain BBB Baa1 BBB

Source: Reuters Poll Source: Respective Rating Agencies

GCC Long Term Ratings (2011)

GCC Project Markets (USD bn) GCC Project (USD bn) - Country Wise - 2011

Source: MEED

-

600

1,200

1,800

2,400

3,000

20

05

20

06

20

07

20

08

20

09

20

10

20

11

0

150

300

450

600

750

Ba

hra

in

Ku

wa

it

Om

an

Qa

tar

KS

A

UA

E

Projects on Hold Active Projects

Global Research – GCC GCC Investment Strategy

January 2012 16

In 2011, USD150bn worth of new projects were announced and contracts worth USD111bn were signed. Fourth quarter of 2011 alone witnessed projects worth USD46bn been assigned. The new projects which came up were mostly in hydrocarbons sector at USD60bn followed by USD42bn in social infrastructures and USD25bn in real estate.

In the medium term we expect the recent development plan approved by Kuwait worth USD105bn (2011-14), Saudi Arabia budgeted spending for 2012-13 at US184bn, Oman economic plan of USD77.9bn (2011-15) and Qatar estimated spending of over USD75bn post its successful World Cup bid win for 2022, will swarm the market with a multitude of projects.

Money Supply Rising oil prices lead to an improvement in overall liquidity in the system. This improved the aggregate GCC money supply (M2), reporting an augmentation of 3.2%YoY. Excluding Bahrain, all the countries reported a single digit growth in 2011.

We estimate an overall 10% growth in M2 in 2012 on the back of huge government spending worth billions inspite of our neutral outlook on oil price. Within GCC we see Qatar and Saudi Arabia to grow the most at 17.0% and 12.0% respectively. Also, in all GCC countries, credit extension is expected to improve by 23% in 2012, which should provide an additional positive boost to domestic demand. Loan growth will be particularly strong in Qatar and Saudi Arabia by 18% and 12%, respectively.

TOP 10 Largest Project in GCC Contracts Signed

Project Name Budget (USD bn)

King Abdullah Economic City 93.0

Capital District 40.0

Sudair Industrial City 40.0

Al Reem Island 37.0

Yas Island Development 37.0

Lusail Mixed Use Development 33.0

Qatar Integrated Rail Project 28.8

Jizan Economic City 27.0

Saadiyat Island 27.0

Kingdom City 26.6

Sourse: MEED

-

5

10

15

20

25

30

1Q

-07

2Q

-07

3Q

-07

4Q

-07

Avg

. 2

00

71

Q-0

82

Q-0

83

Q-0

84

Q-0

8A

vg

. 2

00

81

Q-0

92

Q-0

93

Q-0

94

Q-0

9A

vg

. 2

00

91

Q-1

02

Q-1

03

Q-1

04

Q-1

0A

vg

. 2

01

01

Q-1

12

Q-1

13

Q-1

14

Q-1

1A

vg

. 2

01

1

(US

D b

n)

GCC M2 Growth M2 Growth Country Wise - 2012e

Source: Respective Central Bank & Global Research

0.0%

4.0%

8.0%

12.0%

16.0%

20.0%

2008 2009 2010 2011e 2012e0.0%

4.0%

8.0%

12.0%

16.0%

20.0%

Kuwait Oman Qatar KSA UAE

Global Research – GCC GCC Investment Strategy

January 2012 17

Market Performance GCC markets in 2011 succumbed to global and regional pressures. Political unrest that swept across the Middle East had its ripple effects echoing in several countries. For the year 2011, all GCC markets ended on a lower note, barring the Qatari market that managed to inch marginally higher, adding 1.12% in annual gains. On the negative side, Bahrain Bourse posted the steepest decline amongst its GCC peers, down by 20.15% for the year. All sectoral indices ended the year 2011 on a negative note, with only a handful of stocks closing with gains. In Kuwait, Global General Index ended with a 19.78%YoY decline, with all sectoral indices ending the year on a negative note. Investors’ sentiments were boosted by actions taken both on the domestic as well as the regional levels. During the period, GCC approved a USD20bn economic aid package for Bahrain and Oman, in an effort to support the two member-states that were hit by a wave of political unrest. Meanwhile in Saudi Arabia, King Abdullah ordered unprecedented economic benefits worth around USD93bn.

During the period, investors especially in Qatar & UAE had their attention geared twice towards MSCI’s decision regarding the upgrade of both bourses from frontier to emerging markets status. On June 21 and December 15, MSCI, decided to postpone it to its next review, citing the need for more time for market-participant feedback on new trading rules and systems. Corporate earnings also failed to entice investor sentiment, which took into

Bahrain Corporate Earnings (USD mn) Kuwait Corporate Earnings (USD mn)

Oman Corporate Earnings (USD mn) Qatar Corporate Earnings (USD mn)

Saudi Arabia Corporate Earnings (USD mn) UAE Corporate Earnings (USD mn)

Source: Zawya

(1,500)

(1,000)

(500)

-

500

1,000

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

(2,000)

-

2,000

4,000

6,000

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

-

100

200

300

400

500

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

-

1,000

2,000

3,000

4,000

5,000

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

-

1,500

3,000

4,500

6,000

7,500

9,000

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

(3,000)

(1,500)

-

1,500

3,000

4,500

6,000

2Q

09

3Q

09

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

Global Research – GCC GCC Investment Strategy

January 2012 18

consideration a more broader view by looking at imported international events. News of default and bailouts in European countries shook investors confidence in equity markets several times during the year.

Some of the positives for 2012 would be the opening up of Saudi Arabia for further foreign investment, MSCI reviews of UAE & Qatar and earnings surprises. Saudi Arabia is pressing ahead with a long-awaited plan to open up its stock market to foreigners and is expected to formalize its rules by January 15, 2012. The country has been considering a wider opening of its market for several years and recently, news emerged that it plans to offer limited direct foreign ownership. Foreign investors currently are allowed to invest in Saudi Arabian companies only by share swap transactions via international investment banks, who deal with local partners. IPO Activity in GCC Given the macro-economic backdrop, IPO activity remained largely subdued with fund raising falling to its lowest degree of activity in the last ten years. MENA capital markets raised USD843.9mn in 2011 as compared to USD2.8bn in 2010, a decline of 69.3%. The year is closing with IPO funds worth USD226.1mn being raised in the fourth quarter, a decline of 83.5% from USD1.4bn raised in Q4 2010.

Saudi Arabia led the GCC in 2011, raising USD460.5mn through IPOs, followed by the UAE with USD271.3mn and Oman with USD63.9mn. Morocco, Tunisia, Jordan and Syria were the only other MENA countries with IPO activity in 2011. The largest IPO of 2011 in MENA was UAE’s Eshraq Properties Company (USD229.1mn) followed by Saudi Arabia’s Hail Cement Company (USD130.5mn) and the United Electronic Company (USD105.6mn).

GCC Market Capitalization to GDP Ratio

Source: Respective Country Stock Exchange Websites

0%

50%

100%

150%

200%

2007 2008 2009 2010 2011

Bahrain Kuwait Oman Qatar Saudi Arabia United Arab Emirates

Middle East and Africa IPOs by year Mena Sukuk Issues

Source: E&Y Source: Zawya

0

5

10

15

20

25

-

40.0

80.0

120.0

160.0

200.0

20

04

20

05

20

06

20

07

20

08

20

09

20

10

20

11

Capital Raised (USD bn) Number of Deals

-

2,000

4,000

6,000

8,000

10,000

12,000

4Q

09

1Q

10

2Q

10

3Q

10

4Q

10

1Q

11

2Q

11

3Q

11

4Q

11

e

Global Research – GCC GCC Investment Strategy

January 2012 19

Regional Sectors vs Respective Country Indices

KSA 2011

Return O/perform.

2011 Return U/perform.

Media & Publish 49.6% 52.7% Petrochem Industries -4.0% -1.0%

Cement 37.2% 40.2% Transport -9.6% -6.5%

Retail 31.5% 34.5% Banks & Fin Services -12.8% -9.8%

Hotel & Tourism 22.5% 25.6% Tel & Info Tech -13.3% -10.2%

Multi Investment 20.0% 23.1%

Ind Investment 8.7% 11.7%

Insurance 6.6% 9.7%

Agr & Food Ind 2.7% 5.8%

Real Estate Dev -1.6% 1.4%

Building & Construction -2.0% 1.1%

Energy & Utilities -2.1% 1.0%

Qatar

Banking 8.1% 6.6% Industry 0.1% -1.4%

Insurance -6.8% -8.3%

Service -8.7% -10.2%

Oman

Service -5.5% 10.5% Industrial -19.0% -3.0%

Banking -23.4% -7.5%

Bahrain

Insurance -3.7% 16.4% Industries -25.6% -5.6%

Banking -9.9% 10.1% Investment -28.8% -8.7%

Hotel & Tourism -10.9% 9.2%

Services -17.9% 2.1%

Kuwait

Insurance -4.0% 12.9% Industrial -20.8% -3.9%

Banking -5.5% 11.4% Investment -26.9% -10.0%

Food -7.3% 9.6% Foreign -29.1% -12.2%

Services -13.8% 3.1%

Real Est. -13.8% 3.1%

Dubai

Telecoms 1.4% 18.8% Transport -22.5% -5.1%

Cons Staples 0.0% 17.4% Real Estate & Cons. -23.7% -6.2%

Banks -2.4% 15.0% Inv & Fin Services -35.9% -18.5%

Insurance -15.7% 1.7% Industrials -40.9% -23.5%

Services -70.4% -52.9%

Abu Dhabi

Banks -2.0% 11.0% Telecoms -16.0% -3.0%

Insurance -7.4% 5.6% Consumer Staples -25.9% -12.9%

Services -10.2% 2.9% Energy -26.5% -13.5%

Industrial -36.8% -23.8%

Real Estate -57.6% -44.6%

Source: Reuters

Global Research – GCC GCC Investment Strategy

January 2012 20

Global Outlook; Still Hazy Stepping into an uncertain year 2012 promises to be an uncertain year with many political and economic challenges looming over the horizon. The European sovereign debt crisis remains unresolved while the Arab Spring continues with social unrest in Syria and further protests in Egypt. Meanwhile, new sanctions on Iran and subsequent military drills by the Iranian Navy in the Strait of Hormuz has increased the risk of a stand-off between the US and Iran which could severely disrupt oil supplies. The transition of power in North Korea has also increased geo-political risk with lack of clarity over the direction this isolated country will take. In addition, US has also entered the election year with the economy on the forefront of election campaigns. The Democrats and the Republicans have divergent views on measures to cut down on deficit which is adding to uncertainty. European sovereign debt crisis extends into 2012 The new year will likely see Europe suffer from the hangover of the 2011 sovereign debt crisis. The 1H12 is crucial as major repayments come up. Around USD203bn in debt will mature in the 17 member Euro-Area in the first three months, according to UBS AG. What happens in Italy is particularly important as it is the third largest economy in the region and accounts for around a third of the total debt repayments due in 1Q12 equivalent to USD68bn. Anything above a 7.0% yield is seen as a dangerous level which could push Italy into a crisis. All eyes will be on the issuance of debt by European countries in January to gauge whether the crisis is subsiding. Meanwhile, Angela Merkel, the German Chancellor re-iterated Germany’s willingness to take the Euro-zone out of the crisis in her New Year address. Europe on the verge of recession Europe is on the verge of recession as manufacturing output declined in the Euro-zone in December for a fifth consecutive month. The sharpest fall was seen in the Southern European economies of Italy, Greece and Spain which have been at the forefront of the debt crisis. 2011 saw technocrats replacing long standing politicians in Greece and Italy which gave some hope to markets regarding the implementation of austerity measures. However, these changes failed to bring down borrowing costs significantly for Italy; a pattern which is raising concerns. The sovereign debt crisis is threatening to slow down the world economic growth as it is one of the largest economic blocs. MENA countries are not immune to the sovereign debt crisis due to, inter alia, its impact on oil prices, capital flows and tourism. Any worsening of the sovereign crisis will cast a shadow on capital markets as was witnessed in 2011. Euro on the decline The effect of the sovereign debt crisis was reflected in the Euro-USD exchange rate. The Euro has depreciated by 12.6% against the USD since it reached a peak of 1.48 in May 2011 as concerns prevailed over the ability of the Euro-zone to deal with the sovereign debt crisis. For the whole year Euro depreciated by 3.0% against the USD.

EUR/USD Exchange Rate

Source: Bloomberg

1.20

1.25

1.30

1.35

1.40

1.45

1.50

Jan

-11

Feb-1

1

Mar-

11

Ap

r-11

May-1

1

Jun

-11

Jul-

11

Aug

-11

Aug

-11

Sep

-11

Oct-

11

No

v-1

1

Dec-1

1

Global Research – GCC GCC Investment Strategy

January 2012 21

Modest growth seen for US in 2012 The US economy seems to be trudging along despite strong headwinds from the Euro-zone crisis and overhang of high debt and deficit. The start of the election year in US was greeted by positive economic news with ISM manufacturing index increasing to 53.9 in December compared to 52.7 in November. US housing starts also increased 9.3% in November to a 19-month high. Meanwhile, unemployment declined to 8.5% in December 2011 after staying above 9.0% for a large part of 2011. The IMF now estimates US economy to grow by 1.8% in 2012. 2011 saw the political system going to brinkmanship in dealing with the debt ceiling issue. The political paralysis was also one of the reasons for US debt rating downgrade by S&P. The super committee which was formed to deal with deficit reduction measures of atleast USD1.2trn failed to come up with an agreement. Now there will be automatic across-the-board cuts beginning in 2013 unless a bipartisan deal is reached or the act is amended. Surprise cut in bank reserve requirement in China a positive sign China’s CPI declined to 4.2% in November, which is a 14 month low, allaying fears of a hard landing. The Chinese Central Bank increased the banks’ reserve requirement ratio six times and the interest rates three times in 2011 to curb inflation. However, in a surprising move the Central Bank cut the reserve requirement ratio in December indicating that the policy makers have turned their focus back on growth in view of the expected slowdown in Euro-zone and other advanced economies. According to IMF, Chinese economy is expected to grow at 9.0% in 2012 compared to an expected 9.5% in 2011. Besides being the global economic growth engine, growth in China is important for GCC countries in particular as China is expected to account for 50.0% of oil demand growth in 2012. China is also a major trading partner of GCC countries in addition to being a major market for petrochemical products.

International capital market performance US capital markets were the best performing among the major stock exchanges. DJ Average increased by 5.5% in 2011 while S&P stayed flat. Emerging markets witnessed the steepest fall as capital flowed out in the backdrop of the political upheavals in the Middle East and sovereign debt crisis in Europe. The Indian market ended the year 24.6% down while the Chinese market ended the year with a decline of 23.1%. Meanwhile, the European markets also witnessed sharp drops, particularly in 2H11 as the European sovereign debt crisis intensified. Measures taken by the European Union to stabilize the crisis was met with rise in government bond yields in the Southern European economies reflecting the market perception of the effectiveness of the measures. Fears of contagion and liquidity crunch had a major impact on the European equity markets. Even Germany saw its index plummeting by 14.7% as it played the leading role to tame the debt crisis around its borders.

Index Change - 2011

Source: Reuters

-30.0%

-22.0%

-14.0%

-6.0%

2.0%

10.0%

US

-S

&P

500

US

DJ A

vera

ge

En

gla

nd -

FT

SE

100

Germ

an

y -

DA

X

Fra

nce -

CA

C 4

0

Jap

an

-N

ikke

i 225

Ho

nk K

ong -

Han

g

Sen

g

Sin

gapore

-S

traits

Tim

e

Ind

ia -

BS

E

Bra

zil -

BV

SP

Ch

ina -

SS

E180

Russia

-IR

TS

Global Research – GCC GCC Investment Strategy

January 2012 22

SECTOR OUTLOOK

Global Research – GCC GCC Investment Strategy

January 2012 23

Banking Sector

Investment Thesis

Key Risk to Valuation

2012 should see acceleration in top-line growth for GCC banks, healthy profit growth

KSA upgraded to POSITIVE on cheap valuations, low risk

Qatari story is still ripe, buy on dips

Qatar and KSA spending spree augers well for their banking sectors

We retain our neutral stance on Kuwait, UAE offers good opportunities but at considerable risk

Slow down in world economies, negatively impacting GCC economies and spending programs

Unaccounted for corporate defaults, inability of GREs to service debt specifically in UAE

Exposure to construction & real estate and contraction in government spending

Unexpected changes in the direction or magnitude of interest rates

Market sentiment goes for a toss

UAE & Qatar banking indices outperform country index in 2011 The direction which banking indices within the GCC took was close to our expectations in the case of Qatar and UAE (as against Strategy Report Jan-11). These banking sectors, over which we had a bullish stance outperformed the general index.

Kuwait and KSA turned out to be surprises, the former offering a positive one while the latter offering a negative one. KSA witnessed the worst relative performance within the GCC while our previous stance was neutral to positive. Kuwait banking sector on the other hand, outperformed the index while we had a neutral stance on it. Oman was the worst performer amongst regional banking indices in absolute performance while Qatar was the best performer. What we expected for 2011 and what we expect now… Profits for the GCC banking sector (banks under coverage) are anticipated to roughly meet our previous (Strategy Report Jan-11) expectations of 21%YoY growth (revised 19%YoY) for 2011. Expectations for individual countries have however undergone drastic revision with that of Oman, Kuwait and KSA being reduced and that of UAE and Qatar reviewed upwards.

Kuwait UAE* KSA Oman Qatar

Banking Index -5.5% -2.0% -12.8% -23.4% 8.1%

Country Index -16.9% -13.0% -3.1% -15.9% 1.5%

Relative Performance 11.4% 11.0% -9.7% -7.5% 6.6%

Source: Reuters

* denoted by ADX

Market Returns of Banking Sector in 2011

2011p 2011r 2012p 2012r 2011p 2011r 2012p 2012r 2011p 2011r 2012p 2012r 2011p 2011r 2012p 2012r

Oman 7% 11% 10% 13% 21% 3% 22% 28% 9% 17% 10% 8% 15% 25% 12% 9%

Qatar 14% 14% 17% 17% 13% 24% 17% 14% 22% 27% 19% 18% 22% 22% 18% 17%

UAE 7% 15% 14% 5% 33% 36% 38% -11% 9% 7% 13% 5% 10% 1% 14% 5%

Kuwait 5% 0% 15% 5% 10% -1% 44% 27% 9% 3% 13% 5% 9% 8% 14% 5%

KSA 8% -1% 16% 10% 20% 15% 24% 15% 11% 11% 14% 12% 9% 10% 13% 12%

GCC 8% 7% 15% 9% 21% 19% 28% 10% 11% 11% 14% 10% 11% 9% 14% 10%

p = previous expectations as of Strategy Report in Jan 2011, r = revised expectations

Changes in assumptions since previous strategy

Source: Global Research

DepositsNII Profit Loans

Global Research – GCC GCC Investment Strategy

January 2012 24

Oman: Lowered our profit forecast for 2011 drastically on expectations of much higher provisions. We previously forecast a 12%YoY decline in provisions but now expect an 81%YoY increase. This comes despite a heavy upward revision in NII and non-interest income forecast. Qatar: Increased our profit forecast for 2011 significantly on higher than previously anticipated non-interest income. This comes despite increasing our forecast on provisions from expecting a decline of 27% to a rise of 18%. UAE: Increased our profit forecast for 2011 slightly due to higher than anticipated one-off gains made by ENBD and inclusion of extraordinary gains made by ADCB. Excluding the impact of both, profit growth expectations were actually reduced to 20 – 24% (against previous forecast of 33%). This comes due to a major downward shift in our growth forecast for non-interest income and a rise in provisions against previous expectations of a decline offset to some extent by an increase in forecast for NII. Kuwait: The only country we see exhibiting a drop in profits; we have lowered our forecast due to a downward revision in our growth outlook for NII and an upward revision in provisions. KSA: Decreased our profit forecast for 2011 slightly due to downward revision in forecast for NII which more than offset the upward revision in non-interest income. Our predictions for the banking sector in 2012…

GCC banking sector will see its profits rising by 10%YoY (16%YoY if adjusted for one-offs booked by UAE) in 2012.

Net interest income (NII) will not just improve but pick up pace against 2011, driven by healthy rise in loans and flattened spreads; deposit growth will match that of loans and will be similar to that of 2011. We expect the excessive liquidity position to hold during 2012, due to limited acceptable-risk lending opportunities with the net loans to deposits ratio at 92%, slightly lower than in 2011.

Non-interest income will slow down over 2011 but will still exhibit single digit growth, driven mostly by a rise in fee and commission income.

We see an addition of USD2.9bn to NPLs of GCC banks, with the NPL ratio touching peak of 5.0% in 2012. Addition of USD4.8bn in provisions during the year, down by 13%YoY, will push the NPL coverage ratio to 84.9%, up by 860bps. We see the cost of risk sliding further south to 85bps from 101 in 2011. All banking sectors with the exception of Qatar (where NPLs are already low), are expected to witness a decline in provisions.

We believe that GCC banks will project an average ROE of around 16.4% in 2012, somewhat higher than what they achieved in 2011 (15.4% post one-off adjustment).

Overall we see 2012 and 2013 as the base years in which GCC banks will achieve required consolidation for a take-off possibly in 2014.

Prediction: Oman & Kuwait will see the highest growth in profits, UAE the lowest On a regional basis we see highest profitability growth coming from Oman and Kuwait, clearly outpacing the GCC average.

Cost of Risk

YoY CAGR YoY CAGR YoY CAGR YoY CAGR bps

Oman 13% 14% 28% 20% 8% 12% 9% 11% 43

Qatar 17% 14% 14% 16% 18% 18% 17% 16% 37

UAE** 5% 8% 12% 24% 5% 8% 5% 8% 142

Kuwait 5% 7% 27% 23% 5% 6% 5% 6% 104

KSA 10% 14% 15% 18% 12% 13% 12% 12% 50

GCC** 9% 11% 16% 19% 10% 11% 10% 11% 85

* 2011 - 2014 CAGR, Cost of risk = provision expense/Avg. gross loans

Key Performance Indicators - 2012e

NII Profit Loans Deposits

Source: Global Research

** Profit figures adjusted for one-off gains in 2011

Global Research – GCC GCC Investment Strategy

January 2012 25

Oman’s banking profits are expected to jump 28%YoY in 2012:

We see an acceleration in the top-line, up 13%YoY driven by an 8%YoY rise in loans and 35bps rise in spreads. We believe that benchmark interest rates in Oman will rise slightly, leading to improvement in the yields on assets. The effect of such on the cost of funds will, in the worst case be muted due to continuation of excessive liquidity in the system, giving the bank continued room to replace high-cost deposits with low cost ones.

A 37%YoY drop in provisions will be a important contributor to bottom-line growth during 2012, however overshadowed by improvement in operating performance.

We believe that new NPL formation will decelerate considerably, almost to a halt and NPL ratio which peaked in 2010, to shed off another 26bps during the year. Oman is projected to bear a cost of risk of 43bps, which will add considerably to the NPL coverage.

We believe that Omani banks will post a collective average ROE of 15.5%

Kuwait’s profits are forecast to outperform most regional peers with a growth of 27%YoY:

Unlike Oman, profit growth will not be led by operating performance. Top-line will grow by 5%YoY on stable spreads and dismal volumes. Loans growth will remain sluggish on limited lending opportunities and absence of any economic catalyst. Banks will mobilize just enough deposits to meet loan disbursement and keep their liquidity position largely intact.

We do not see any major shift in benchmark interest rates during the year, first on account of absence of any trigger from the US and secondly due to absence of fear for rising inflation. We also do not see benchmark rates dropping any further, on grounds that they seem to have touched bottom; they are currently the lowest in at least t he past 6 years. Given the outlook for interest rates and ruling out any major shift in asset or liability make-up, we see no reason why spreads should change.

Kuwait’s bottom-line growth is expected to be generated largely by a 34%YoY drop in provisions. NPL formation is expected to be slow with the country’s banking sector believed to touch peak in 2011. However, with one of the lowest asset quality in GCC and a low coverage, we believe that overall provisions will be high despite the YoY drop; with the cost of risk at 104bps, an addition of 11.9% to the coverage ratio is expected for 2012.

We see Kuwaiti banks posting a collective average ROE of 12.5%, one of the lowest in the region. Similar to 2011, KSA is projected to post a profit growth of 15%YoY:

KSA’s bottom-line is expected to be driven by improving operating performance with the top-line contributing the most with a 10%YoY surge. Net interest income is forecast to be driven by volumes (loans growth predicted to rise by 12%YoY) while spreads are seen to erode by 8bps due to shrinkage in interest earning yield and a rise in cost of funds.

Post a massive decline in 2011, provisions are seen to slide by a further 5%YoY, impacting the bottom-line marginally. NPL formation should slow down considerably, rising by just 8%YoY, though NPL ratio will decline by 11bps from 2011 and NPL coverage will see an addition of 7%, reaching 126%.

We see KSA banks posting a collective average ROE of 18.6%, one of the highest in the region and an improvement over the previous year.

Qatar is projected to record a 14%YoY rise in earnings:

Qatar’s NII is forecast to exhibit the strongest growth (17%YoY) within the GCC banking sector, propelling the bottom-line forward. The growth in the top-line will come from an 18%YoY rise in loans, widely outpacing other GCC countries. However, spreads will shrink by around 20bps, coming under pressure as banks mobilize deposits aggressively to cater to loan demand. Resultantly, we believe that cost of funds will outpace yield on assets leading to an erosion in spreads.

Qatar’s non-interest income is also anticipated to add to banking income, driven by a massive 28%YoY rise in fee & commission income.

Unlike other countries in the GCC, Qatar’s provision expense will rise; amounting to 13%YoY as per our projections. NPLs will rise by a massive 24%YoY, however NPL ratio will inch up by just 8bps, still remaining one of the lowest within the region.

We see Qatari banks recording collective average ROE of 20.0%, one of the highest in the region thought lower than the previous year.

Global Research – GCC GCC Investment Strategy

January 2012 26

UAE’s adjusted profits to pick up pace in 2012, to grow by 12%YoY:

UAE’s banking profits will decline by 11%YoY on un-adjusted basis due to one-off gains made by ENBD and ADCB in 2011 but jump by 12%YoY on adjusted basis.

Top-line growth will be sluggish, growing by 5%YoY mimicking loans growth expectations of 5%YoY while spreads remain relatively unchanged from levels seen in the previous year.

Non-interest income is not expected to fare any better with fee and commission income which is the main contributor, increasing by just 2%YoY due to the new retail regulations from the CBUAE.

Decline in provisions, will therefore be the next largest contributor to income after NII; we see provision expense decline by just 7%YoY. We believe that NPLs ratio will touch peak (addition of 66bps to reach 8.8%) during the year, with NPLs rising by 14%YoY (addition of AED7.7bn); a considerable slow-down from the previous years. The rise in NPLs will be fueled largely by recognition of exposure to Dubai Group, amalgamation of Dubai Bank into ENBD and possibly Al Jaber Group.

Challenges and Opportunities Qatar: Positive; the story of an amazing-growth-story is still ripe We continue to stand by our bullish stance on Qatar where the amazing-growth-story story still has not become stale. Albeit slightly expensive on relative valuation, Qatar’s burgeoning economy will trickle down quite favorably to its banking sector. Qatari banks are still expected to exhibit one of the strongest loans disbursement in the GCC especially as the major spending on FIFA World Cup inches closer. The pitch of heavy infrastructure spending driving banking volumes and profits, therefore still holds true and that comes on the back of a very dedicated government. The Qatari banking sector is expected to draw attention once again by posting the strongest top-line growth amongst GCC banks, as per our forecast and above average profit growth figures. Despite witnessing a rise in NPLs and consequently provisions in 2012, the Qatari banking sector should remain impervious. Valuations at current levels look rich, though a buying opportunity if created on dips, should be exploited. KSA: Upgraded to Positive; strong growth potential, cheap valuation multiples & low risk We have upgraded our previous stance of ‘neutral to positive’ to ‘positive’ on KSA on a plethora of reasons including improved lending opportunities and greater visibility on mega-infrastructure development projects. This is expected to resuscitate the flat-lining top-line and hold the basis of fresh investor interest into the sector. KSA banking is not anticipated to suffer from any new asset quality issues, with the repercussions of Saad & Algosaibi completely dealt with in the previous years and in fact portraying a 42% decline in provisions in 2011. Despite good news coming in, the KSA banking index dropped 13% during 2011, making banking stocks look extremely enticing; KSA’s banking sector which was once expensive, is currently one of the cheapest amongst its GCC counterparts, second only to UAE in terms of relative valuation yet offers a low-risk proposition.

P/BV vs ROAE P/E vs g (3-yr Earnings CAGR)

Source: Bloomberg & Global Research

KSA

Oman

UAE Kuwait

Qatar

GCC

10.0%

12.0%

14.0%

16.0%

18.0%

20.0%

22.0%

24.0%

0.5 1.0 1.5 2.0 2.5

20

12

e R

OA

E

2012e P/BV

KSA

Oman

UAEKuwait

Qatar

GCC

10%

12%

14%

16%

18%

20%

22%

24%

5.0 7.5 10.0 12.5 15.0

3-y

r C

AG

R

2012e P/E

Global Research – GCC GCC Investment Strategy

January 2012 27

UAE: Selectively Positive; high risk play comes with high potential rewards The UAE banking sector should feel another tough year in 2012 especially since asset quality woes for the country are still not over. With massive maturities coming up for GREs in 2012, we keep our fingers crossed despite assurance from the government. Moreover, the matter of the restructuring of Dubai Group is still to see closure which may very well drag on till the mid of the year. With little visibility on operating conditions it is difficult to rule out the occurrence of other corporate defaults and restructurings. NPL ratio for UAE banking sector is still expected to touch peak, despite having the highest NPL ratio amongst its peers and that assumption is drawn from guidance received from leading banks in the UAE themselves. That said, UAE banking sector is still robust and safe with a collective CAR of over 20%. It is also very capable of handling any new NPL formation, provide adequately for the same and still show a decent set of profits. Moreover, it is the still the cheapest within the GCC peer group, as per relative valuations and individual banks offer sizeable returns that are just too attractive to miss; it goes without saying that we prefer Abu Dhabi banks over Dubai ones. Oman: Upgraded to ‘Neutral to positive’, good story wrong price paradox We have upgraded our stance on Oman from ‘neutral’ to ‘neutral to positive’ on enhanced earnings outlook and improved asset quality expectations. We see the Omani banking sector posting the highest growth in profits in 2012 and a CAGR of 20% over 2011 – 2014. The Omani banking sector is expected to gain massively from government spending measures and other infrastructure expenditure over the next few years which amounts to over USD100bn. Omani banks have also successfully dealt with their asset quality issues with NPLs ratio expected to improve drastically in 2012 and provisions projected to fall amidst double digit loans disbursement. Despite several positives, including the fact that the Omani banking index has declined by 23% in 2011, we believe that Omani banks are still expensive and offer little potential upside at current levels. We recommend entry into selective stocks when banking stocks see further weakness.

Kuwait: Neutral, no change in status quo We maintain our neutral stance on Kuwait since we are still to see the deployment of the much needed major infrastructure projects defined under the Developmental Plan amounting to over USD105bn. While plans remain on paper, we remain skeptical on firstly, the actual implementation of the spending and then the timeline under which these projects will see conclusion. Albeit, we expect Kuwaiti banking sector to post a 27%YoY rise in profits in 2012, that comes as an eventuality of a decline in provisions rather than an improvement in the core banking performance. We reiterate our stance that Kuwait lacks a convincing story but that is subject to change once we observe any encouraging developments on the spending side. Kuwait stands as the most expensive banking sector in the GCC on relative valuation basis.

ROE (%) & P/BV (x) - 2012e

Source: Global Research

ADCB UH

ABOB OM

RJHI AB

ARNB AB

BKMB OM

BSFR AB

BURG KK

CBK KK

DHBK QD

EMIRATES UH

FGB UH

KFIN KK

NBAD UH

NBK KKNBOB OM

QIBK QD

QNBK QD

RIBL AB

SAMBA AB

AAAL AB

CBQK QD

SABB AB

UNB UH

5%

8%

10%

13%

15%

18%

20%

23%

25%

28%

30%

33%

35%

0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5

Retu

rn

on

Eq

uit

y

P/BV

Global Research – GCC GCC Investment Strategy

January 2012 28

Cement Sector

Investment Thesis

Key Risks to Valuation

Over supply to remain in the picture.

Real estate activity fails to kick off.

Price war continues.

Lifting or imposing ban on import & export

Reconstruction activities in Afghanistan, Iraq & Libya kicks off at a high pace

Global economic slowdown forces countries to delay their mega projects.

M&A activity picking up in the sector

Disruption in fuel supplies.

Huge spending plans in countries to shrink over supply

Government exercising control on prices.

Over-supply to persist; strong spending plans to shrink the gap Cement capacity in the GCC is expected to reach 120.7mn tons by 2013, a 13.0% increase from 2011. While cement demand is expected to reach 88mn tons in 2013, up 6.6% from 82.5mn tons in 2011 and 78.3mn tons in 2010. Capacity increase is driven majorly by KSA where it is expected to reach 58mn tons while demand is expected to be at par with the capacity increase and is expected to increase by 8.3% during the period 2011-13. UAE is expected to witness an increase in the oversupply with capacity touching 43mtpa by 2013 and demand expected to remain in the range of 18-20mtpa. We expect cement over-supply to continue till 2013. However, the over-supply situation in the GCC is likely to shrink on the back of huge spending plans announced by Saudi Arabia, Qatar and Kuwait.

Reconstruction activities in Afghanistan & Iraq to gather pace We believe that security issues have improved in Afghanistan and Iraq which is seconded by exit of international allied forces. Pace of construction remained slow in the past years but as the powers have been assigned to local people, we believe that they will kick off the much needed mega projects in a drive to reduce the poverty levels and provide employment opportunities to their youth. Hence we believe that Afghanistan and Iraq would kick off their much needed projects which would benefit their close neighbors as they very little indigenous cement production and the plants which are still producing are quite old and obsolete. We anticipate UAE and Omani cement companies to benefit as Saudi Arabia’s conditional exports remain in force. Saudi Arabia budgets out huge spending plans Saudi Arabia, rolled out the new National Budget Plan for 2012 with expenditures of SAR690bn (USD184bn). Expenditure will focus on education, healthcare, water and sewage services and transportation. Projects worth SAR168bn (USD45bn) in education sector, SAR86.5bn (USD23.1bn) in healthcare, SAR35.2bn (USD9.4bn) in

GCC Demand Supply Gap Scenario (mn tons)

Source: Global Research

(6.0)

-

6.0

12.0

18.0

24.0

30.0

-

20.0

40.0

60.0

80.0

100.0

120.0

2006 2007 2008 2009 2010 2011e 2012e 2013e

GCC Supply GCC Demand GCC Surplus / (Gap) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 29

transportation include building of 742 new schools, 17 new hospitals, roads totaling 4,200km and expansion of six existing airports to name a few. These new initiatives along with earlier plans would definitely scale the demand of cement higher in the country.

M&A Activity in the Sector Picks Up Following years of massive infrastructure development and a combination of plentiful supplies of raw material and cheap feedstock the cement sector benefitted immensely and banked upon various expansionary initiatives. Ironically, most of these expansions came online at a time when the region possibly faces the worst economic slowdown in many decades. As a result of which M&A has picked up in the sector in an effort to bring in synergies and economies of scale. Various regional companies have been acquiring companies in UAE because they are the one who have been affected the most and are available at cheaper valuations. With shrinking margins and drop in profitability in the backdrop of oversupply we anticipate such activities to continue in the sector. M&A in Cement Sector in 2010-11

Acquirer Company Location of Plant Stake Price Cement Capacity

(USD mn) mtpa

Raysut Cement Pioneer Cement UAE 100% 175.00 1.2

Ultratech ETA Star Cement UAE, Bahrain & 51% 380.00 3.0

Cement

Bangladesh

Raysut Cement Oman Portuguese Cement Products Co.

50% 5.00 2,000 c.m ready mix

2,200 sq.m tiles

64,000 blocks

Saudi Cement Global Cement Kuwait 40% 2.90 -

Company Co Kuwait

Focus on cost-savings; deriving value from supply chain Companies in GCC are likely to focus on cost-saving measures such as installation of in-house power plants to compensate for the decline in volume sales and realization prices and increase in transportation and freight costs. In addition, various companies have banked on horizontal and vertical integration. Some of them have ventured into concrete block business while others have got stake in lime stone quarries, shipping companies, power plants, cement baggaging plants and port terminals etc.

Gross Margins & ROAE - 2012e Net Margins & ROAA - 2012e

Source: Company Reports & Global Research

ARKAN

RAKCC

QNCD

OCOI

RCCI

YACCO

ARCCO

SACCO

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

0% 12% 24% 36% 48% 60%

Retu

rn o

n A

vera

ge E

qu

ity

Gross Margin

ARKANRAKCC

QNCD

OCOIRCCI

YACCO

ARCCO

SACCO

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

0% 12% 24% 36% 48% 60%

Retu

rn o

n A

vera

ge A

ssets

Net Margin

Global Research – GCC GCC Investment Strategy

January 2012 30

Delay in construction projects and government intervention to be the key risks Key risks to the sector arise from delay in the execution of the big ticket government development plans particularly in Kuwait. Another major factor would be the imposition of trade bans. Saudi Arabia has imposed a cement export ban which has adversely affected the revenues of various companies. Any similar move elsewhere would generate the same impact.

Outlook: Positive on Saudi Arabia, Neutral on Oman & Qatar and Negative on UAE We expect Saudi Arabia to remain in the forefront in the backdrop of huge spending plans followed by Oman & Qatar. In addition, the delay in commissioning of around 4.0mtpa of cement capacity in Saudi Arabia in 2012 due to fuel shortages is likely to benefit large number of existing players in the form of price support. Meanwhile in Oman, despite the inflow of cheaper cement from UAE, we believe, the cement companies would continue to benefit from the government projects which are going on in the country as both the companies are government backed. In Qatar, we anticipate demand to maintain status quo as the projects and contracts related to World Cup are yet to begin. UAE would cast its shadow on all the GCC countries as its excess capacity would continue to initiate price wars and take away their market share.

EV/Ton (USD)

Source: Global Research

0

80

160

240

320

400

YACCO SACCO QNCD ARCCO OCOI Arkan RCCI RAKCC

Global Research – GCC GCC Investment Strategy

January 2012 31

Construction Sector Investment Thesis

Key Risks to Valuation

Over USD1.4tn of active projects in MENA.

Huge amount budgeted for infrastructure & construction projects.

Saudi Arabia to be the front runner in the project pipeline.

Acquisitions, strategic alliances and joint ventures to continue.

Slower than expected recovery could lead to project cancellations.

Bargaining power of developers further shrinks the margins.

Receivables of the companies continue to rise.

Funding and project financing may be tough especially for foreign entrants.

Over USD1.8tn of projects underway in GCC; roughly 24% inactive The lingering global financial downturn and the political uncertainty caused by this years’ uprisings is reflected in the exit of several mega real estate projects from the list as developers exercise caution and put planned schemes on hold. Nevertheless there are USD1.4tn of active projects in GCC in hydrocarbons, public infrastructure projects, refineries, power plants, roads, hospitals and various other segments. Saudi Arabia continues to remain at the top with highest number of active projects followed by UAE more specifically Abu Dhabi as Dubai still reels with problems related to its debt maturities. UAE projects market continues to fall as more and more of Dubai based projects have either come online or have been completely shelved off.

We believe that they are various opportunities available for construction contracting companies in Saudi Arabia, Kuwait & Qatar and these market would continue to be sought by various companies. Backlog growth momentum to continue Backlog growth which is the key driver for the top line of contracting companies has started to pick up in recent quarters driven by new order wins in Saudi Arabia. As of 2011, we anticipate backlog roughly of companies within our coverage to touch USD13.3bn as compared to USD12.3bn at the end of 2010. Within our coverage we believe that the share of Saudi Arabia is set to touch 40% in 2011 from 29% in 2010 and 18% in 2009. Looking at the individual companies’ backlogs, we believe that the risk of further project cancellations is behind us. Going forward, growth in backlogs will largely be a function of the end sub-sector and geographical exposure of individual companies. Amongst our coverage, Saudi Arabian contractors are estimated to report stronger growth in backlog by 31% followed by DSI whose backlog is estimated to grow by 24%.

GCC Project Markets (USD bn) GCC Project (USD bn) - Country Wise - 2011

Source: MEED

-

600

1,200

1,800

2,400

3,000

20

05

20

06

20

07

20

08

20

09

20

10

20

11

Projects on Hold Active Projects

0

150

300

450

600

750

Ba

hra

in

Ku

wa

it

Om

an

Qa

tar

KS

A

UA

E

Projects on Hold Active Projects

Global Research – GCC GCC Investment Strategy

January 2012 32

Within our coverage we anticipate DSI to fare better amongst all, since the company is geographically diversified and has established foothold in most of the GCC countries by acquiring already existing strong companies. Acquisitions and JV’s continued and expected to do so going forward Prior to the economic slowdown and Dubai debt issues, the ever-expanding pie of work in GCC coupled with attractive margins, encouraged significant capacity build up. In addition to organic growth, well-established contractors took the acquisition route to expand their scope of activity and expand their geographical reach. The sector witnessed 11 transactions (4 acquisitions and 7 joint ventures) in 2011 compared to 8 (4 acquisitions and 4 joint ventures) in 2010.

Given the companies’ current cash balances of over USD1.2bn and their strong fundamental outlook, we believe there will be continuation of such transactions in the coming years which would add to the backlog and respectively to the top-line of the Company. Orascom Construction to split OCI recently announced that it has decided to start the process of spinning off the construction business from the current conglomerate structure. The new proposed structure will result in OCI as the continuing company holding the fertilizer business while the construction business would be separately listed. Current shareholders would continue to hold one share of OCI fertilizer business while receiving free of charge one share in the new company. Both businesses of the Company are ranked amongst the top in their respective segments. Its contracting business being one of the biggest in MENA and its nitrogen fertilizer business being ranked third worldwide. We believe that the new companies which will result because of the split would have strong potential and can focus more in their areas of expertise and generate returns for the investors.

Company Backlog

Source: Company Reports

-

2.0

4.0

6.0

8.0

10.0

2008 2009 2010 2011e 2012e 2013e 2014e

(US

D b

n)

ARABTEC DSI OCI MMG ALKHODAR

Contractors Acquisitions and Joint Ventures in 2011

Company Quarter Country Share Company Name Business Acquisition / JV

DSI 1Q11 Saudi Arabia 100% ICCC * Construction Acquisition

OCI 1Q11 Italy 50% Maire Tecnimont Construction JV

2Q11 Egypt NA Arab Contractors Construction JV

2Q11 US 50% Pandora Methanol LLC Fertilizer Acquisition

Al Khodari 2Q11 South Korea 55% Lotte Engg & Construction Co Construction JV

2Q11 Saudi Arabia NA Al Yamama Co. / Al Kifah Group Construction JV

Mojil Group 1Q11 Oman 51% National Training Institute Construction JV

1Q11 Saudi Arabia 20% Saudi Masader Company Construction Acquisition

2Q11 Saudi Arabia 50% 3W Networks MMG Construction JV

2Q11 Saudi Arabia NA Gulf Elite Gen Contracting Co. Construction Acquisition

2Q11 Saudi Arabia 50% Al Rushaid Petroleum Inv. Co. Construction JV

Source: Company Reports & Zawya

Global Research – GCC GCC Investment Strategy

January 2012 33

Receivables management of UAE based contractors continues to remain a key issue At the end of 3Q11, combined receivables of UAE construction contractors stand at AED7.5bn, higher by 1.3% QoQ and 21.5% YoY. Overall receivables size as percentage of sector balance sheet size stands at 53.8% as of 3Q11. The receivables outstanding days of the sector stand at 354 days at the end of 3Q11 as compared to 345 days at the end of 2Q11 and 329 days in 3Q10. Amongst the two, company with highest receivables days is Arabtec at 381 days whereas DSI stands at 320 days. Although receivable days of Arabtec are higher but they have remained consistent and have not aggravated during the last 4-8 quarters but at the same time with increasing revenue and backlog of DSI, their receivable days have surged from 180 days in 3Q10 to 320 days in 3Q11. Margins to shrink in the long run MENA region contractors margins have remained significantly higher than the international peers. These were higher as during the construction boom, developers were awarded high margin contracts. However, lately that phase has passed and now competition has emerged which has forced contractors to shift their business mix. Nevertheless we believe that margins would remain under pressure in the long run as many international contractors have entered the market.

Long-term growth to remain firm Regardless of the collapse in regional real estate markets, we believe long-term outlook for construction contractors remains attractive. The region displays relatively unique characteristics: decent demographics, strong state budget surpluses fueled by high oil prices, muscular sovereign wealth funds and a drive to diversify economies. Hence we believe infrastructure and construction boom in MENA region would translate well in terms of profitability for regional contractors. In our view Dubai construction market will remain fundamentally weak in the coming years as the Emirate is facing issues related to oversupply and sliding real estate prices. However there are ample opportunities for contractors in Saudi Arabia, Abu Dhabi & Qatar.

Gross Margins & ROAE (2012e) Net Margins & ROAA (2012e)

Source: Global Research

ARABTEC

DSI

OCI (Cons Seg)

MMG

ALKHODAR

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

10.0% 13.0% 16.0% 19.0% 22.0% 25.0%

Retu

rn o

n A

vera

ge E

qu

ity

Gross Margin

ARABTEC

DSI

OCI (Cons Seg)

MMG

ALKHODAR

1.0%

3.0%

5.0%

7.0%

9.0%

11.0%

2.5% 5.0% 7.5% 10.0% 12.5% 15.0%

Retu

rn o

n A

vera

ge A

ssets

Net Margin

Global Research – GCC GCC Investment Strategy

January 2012 34

Petrochemical Sector Investment Thesis

Key Risks to Valuation

Additional output from new ventures and product diversification to support revenue streams.

Increase/decrease in oil and related product prices.

Over USD700bn petrochemical projects in Middle East; over USD350bn in GCC.

Increase in price of feedstock

Advantage of getting undisrupted feedstock at highly subsidized prices.

Delays in the initiation of new complexes.

Decline in oil prices to be compensated by increasing output.

Gas supply to new plants remains getting stricter.

Oil prices expected to remain at current levels After posting gains of over 25% in 2010, the same trend continued and the oil prices registered a further gain of 26.2% in 2011. For 2012, oil outlook is anything but clear, as macroeconomic, geopolitical and physical supply/demand factors all seem to point in different directions. Economic turbulence is shaking oil demand as the slowdown hits manufacturing activities worldwide. Slow oil demand, initiated in the OECD region, has moved to China and India, leading to a downward revision in next year’s oil demand growth forecast. Other regions are also expected to experience an economic slowdown, including countries like Brazil and several Latin American economies. Hence we assume volatility in oil prices and expect average prices in 2012 would maintain at the same level as they were in 2011. GCC countries continue to pump money into petrochemical projects High oil prices and steady production levels fueled economic growth in the region. Energy sector continued to dominate GCC countries’ revenues despite rigorous diversification efforts made by these economies to develop the non-oil sectors. In order to continue to benefit from previous high oil prices, GCC countries are focused on expanding their output by adding various new products to their offerings. As of today total value of planned projects in the regional petroleum sector is estimated at USD353bn. Despite this optimistic scenario, project postponement and cancellation trend continues to plague the market. Saudi Arabia to lead the market with USD215bn worth of new investment Saudi Arabia currently has approximately 147 projects upcoming in the petroleum sector, with an estimated cumulative value of USD215bn. These projects are focused heavily on the upstream oil and gas segment. One of the major upcoming projects is the Yanbu Integrated Refinery & Petrochemicals Complex that is currently in the study phase and has an estimated budget of USD20bn. Another major upcoming project is the Jizan Refinery Project that has an estimated budget of USD7bn. UAE follows with 116 projects with an estimated cumulative value of USD98bn UAE currently has roughly 116 projects upcoming in the petroleum sector, at an estimated cumulative value of USD98bn. These projects are focused heavily on the upstream oil and gas segment. One of the major upcoming projects is the Tacaamol – Al-Gharbia Chemicals Industrial City project that is currently in planned phase, and has an estimated budget of USD20bn. Another major upcoming project is the Zadco and has an estimated budget of USD10bn. Asian region to raise the demand; America to follow & Europe to remain weak Emerging markets are increasingly becoming the drivers of growth in the global economy as mature and developed markets struggle with slow or even negative growth. This is especially true for the petrochemicals industry, which is banking on emerging markets in Asia and elsewhere absorbing new capacity due to come on stream in the next few years. We believe a major chunk of future demand growth will come from this region and should enable the GCC petrochemicals industry to find a ready market for the output of the aggressive capacity expansion projects currently underway at various locations. While we believe that America has gradually come

Global Research – GCC GCC Investment Strategy

January 2012 35

out of recession as recent economic numbers were quite encouraging we believe that the demand from the region would be better than the previous years. While for Europe we believe that there are high chances of economic slowdown leading to recession which will cast shadow on the demand of petrochemical products. Developed markets not witnessing capacity additions Petrochemicals capacity expansion in the developed markets, especially the US, has been muted since the turn of the century. Natural gas prices which had averaged USD2/mmbtu throughout the 1990s have shot to highs of over USD13/mmbtu in 2008 and averaged around USD6/mmbtu in this decade. With oil prices staying above USD70 per barrel, naphtha prices have also risen in tandem. As a result, European and US petrochemicals crackers have increasingly found it difficult to compete with low-cost Middle Eastern players. As petrochemicals are commodity products, price is often the single most distinguishing factor. This fact enables low-cost producers to outmaneuver high-cost players. In consequence, we expect capacity shutdowns in developed markets such as the US and the EU as companies increasingly try to rationalize their capacity portfolio in order to compete more with the low-cost producers. Capacity to grow at a CAGR of 2.9% during 2011-13 We expect the total petrochemical regional capacity to increase at a CAGR of 2.9% during 2011-13 with most of the additional production capacity from KSA followed by Qatar. In terms of growth, the capacity expansion from Qatar is expected to increase at a CAGR of 13.4% during 20011-13. This will reflect positively on the improvement in the regional market share i.e. 14.2% in 2013 as compared to 10.3% in 2010.

Shift in feedstock The GCC is currently experiencing a shortage of ethane, historically the prime feedstock for its petrochemical plants, due to the increased domestic demand to fuel other industries, primarily power, steel, and aluminium. Moreover, the region is developing policies to give priority to domestic gas use over export, phase out price subsidies, and align domestic natural gas prices with export prices. As a result, some project owners such as ChemaWeyaat in the UAE, Saudi Kayan and owners of future downstream petrochemical clusters in Saudi Arabia are moving away from ethane-based, export orientated petrochemical production and are now developing plans to produce a wider slate of high-value specialty chemicals for the automotive, textile, electronic, construction, agricultural, and pharmaceutical industries. Regional fertilizer companies continue to grow We expect regional fertilizer capacity to increase at a CAGR of 16.4% during 2009-13 with most of the expansion of 13.3m tons expected from Saudi Arabia followed by Oman and Qatar. The major expansion in Saudi Arabia and Qatar is mainly due to:

Availability of undisrupted supply of feedstock gas at highly subsidized prices.

Ongoing demand-supply gap in Asian & Far East markets.

Expectations of average prices of fertilizer products to remain strong.

GCC Petrochemical Production Capacity

Source: Industry Sources

-

10

20

30

40

50

60

70

2006 2007 2008 2009 2010 2011e 2012e 2013e

mtp

a

Saudi Arabia Qatar UAE Bahrain Kuwait Oman

Global Research – GCC GCC Investment Strategy

January 2012 36

Consequently, these factors will lead the regional fertilizer sector to continue its growth with gross margins to remain at an average of 68% during 2011-13.

Outlook Demand for petrochemicals and their offshoots have historically trailed global economic trends due to the nature of their end uses. During the onset of the global economic crisis, demand and, therefore, prices of petrochemical products plummeted to historic lows. Although prices have since recovered, the long-term outlook for petrochemical products appears set to be challenged and shaped by the emerging trends affecting the global petrochemical sector value chain. Within the sector we remain Bullish on SABIC & YANSAB while SAFCO offers significant dividend yield.

Gross Margins & ROAE - 2012e Net Margins & ROAA - 2012e

Source: Company Reports & Global Research

SABIC

SAFCO

IQ

SIPCHEM

YANSAB

DANA

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

0% 20% 40% 60% 80%

Retu

rn o

n A

vera

ge E

qui

ty

Gross Margin

SABIC

SAFCO

IQ

SIPCHEM

YANSAB

DANA

0.0%

6.0%

12.0%

18.0%

24.0%

30.0%

36.0%

42.0%

48.0%

0% 20% 40% 60% 80%

Retu

rn o

n A

vera

ge A

sse

ts

Net Margin

Global Research – GCC GCC Investment Strategy

January 2012 37

Real Estate Sector Investment Thesis

Key Risks to Valuation

2012 to further build on Dubai nascent signs of stabilization

Extended slowdown in global growth to hurt Dubai and Abu Dhabi

Abu Dhabi to continue its downward slide on new supply flooding the market

Financing for new projects in Saudi still a barrier for development acceleration

Saudi and Kuwait remain strong in the residential and retail markets

Upcoming quality retail supply in Kuwait to pressure yields

Maintain a negative outlook on the office segment across the board

Selectively expect property managers to outperform developers again

New office supply a key short-medium term risk

2011 harsh on UAE, but Dubai is showing early signs of stabilization In spite of the several project cancellations and delays that took place in the two major UAE markets, 2011 proved yet another tough year for the Dubai and Abu Dhabi property markets as expected earlier on the year. Average prices for residential units dropped 12% and 17% on average in both markets, respectively whereas apartment rents followed a similar pattern moving down 9% and 12%. The quarterly rate of decline, however, is starting to signal early signs of stabilization with Dubai villa rents increasing slightly in the third quarter while the pace of decline in apartment rents has decelerated significantly compared to the 2009 – 2010 period.

Office rents also followed suit down 10% on average in Dubai and 20% in Abu Dhabi reflecting the slowdown in business activity coupled with relentless new supply entering the two markets leaving them with an estimated vacancy of 45% in Dubai and 20% in Abu Dhabi up from 40% in the former and 10% in the latter at the end of 2010. Expect selective solidity in Dubai, More downward pressure in Abu Dhabi Digging into 2012, Dubai selling prices of residential units should bottom out by 1H12 but is still off from a general price appreciation as the market will remain overflowed with excess supply and significant new inorganic demand is not expected in 2012, in our view. We expect the same for the office market as new supply equivalent to 20% of existing capacity is expected to enter the market during 2012 and 2013. For the Dubai hospitality segment, we do not expect the improvements that took place during 2011 as a result of the Arab spring to be extended further in 2012 but see a more negative spell on leisure tourism and business travel from the overall negative global sentiment. For the retail segment, we see further stability as the absence of new future supply, the firmness of rental rates and moderate vacancy rates during 2011 act as positive indicators in the near future.

Dubai Residential Units Supply 2010 - 2013 Abu Dhabi Residential Units Supply 2010 - 2013

Source: Jones Land LaSalle Source: Jones Land LaSalle

315331 331

358

27

11

280

290

300

310

320

330

340

350

360

370

380

2010 2011e 2012e 2013e

Un

its (000')

Completed Supply New Supply

185 204 204224

20

22

0

50

100

150

200

250

300

2010 2011e 2012e 2013e

Un

its (o

oo')

Completed Supply New Supply

Global Research – GCC GCC Investment Strategy

January 2012 38

In Abu Dhabi, we expect 2012 to see a further 15% drop in selling prices of residential units and 10% drop in rents as new supply continues to enter the market. We also expect further deterioration in the office market as considerable new supply is currently in the pipeline pressuring both property prices and rental rates downwards. Our outlook on Abu Dhabi hospitality segment is also negative for 2012 given the new supply entering the market coupled with low demand for tourism and an already feeble performance in 2011. The retail segment was able to maintain stable performance in terms of rental rates on the absence of new quality supply but is expected to see further downward pressures going forward as several deliveries are scheduled in 2012 and 2013. Saudi maintained its upward drift, increasing vacancy rates in the office segment In Riyadh, the residential market comfortably absorbed the new supply of c.25,000 units delivered throughout 2011. Selling prices in the residential market maintained their upward trend supported by the rise of input commodity prices like steel and cement along with increasing land prices. Villa and apartment rents increased 9% and 10% YoY on average. Villa and apartment rents in Jeddah also reported a 12% and 15% annual increase as the market continued to suffer from a state of undersupply.

Vacancies in the office market increased in 2011 to around 15% in Riyadh up from 10% at the end of 2010 as the market fails to totally absorb the new 290,000 sqm of office space. Average rents have inched higher during the year despite the increasing vacancies as tenants became more willing to upgrade to higher quality premises at slightly higher rates passing the vacancies through to lower grade sites. In Jeddah, current vacancy rates also stand at around 10-15% but are expected to increase as new supply of 180,000sqm will enter the market in 2012 and 2013 whereas vacancies in the CBD are, already, much higher reaching up to 20%. Same upward trend is expected in 2012 We do not expect any significant trend changes in 2012 in Riyadh and Jeddah as the major market dynamics remain in place. In our view, affordability constraints, supply shortage of ready residential units and high activity on land speculation will continue to drive property prices and rentals higher in both markets. Funding developers will also remain a key issue in the Saudi market especially in the almost near absence of off plan sales in a market where financing is most needed to accelerate the pace of construction. In spite of the growing economy and business activity, we preserve our negative view on the office market on the back of the large amount of new supply entering the market over the coming two years. In the retail segment, the only major new addition in 2012 will be Dar Alarkan’s AlQasr Mall. We expect the market absorption of new supply to remain on the strong side given the lack of quality supply and the inherent importance of retail malls in Saudi as an entertainment destination. Kuwaiti land prices continued to push housing prices higher Land prices in Kuwait maintained their long term upward move in 2011 after slowing down in the period between 1Q08 and 2Q10 increasing by an average of 20%. The majority of transactions remained in the private housing segment, which meant that land price inflation was passed through to prices of houses with transactions in some areas witnessing increases of 25-30% over 2010 prices.

Riyadh Residential Units Supply 2010 - 2013 Jeddah Residential Units Supply 2010 - 2013

Source: Jones Land LaSalle Source: Jones Land LaSalle

858 882 882

911

29

30

800

820

840

860

880

900

920

940

960

2010 2011e 2012e 2013e

Un

its (000')

Completed Supply New Supply

703719 719

737

18

19

670

680

690

700

710

720

730

740

750

760

770

2010 2011e 2012e 2013e

Un

its (o

oo')

Completed Supply New Supply

Global Research – GCC GCC Investment Strategy

January 2012 39

The office market, on the other hand, is highly oversupplied with some alarming vacancy rates in the CBD that reached as high as 30% during 2011 with very low take up rate for new deliveries. The retail segment, however, maintained its strong posture and footfall growth during the year for the already operating well positioned malls while new market entrants are still struggling to attract shoppers, which could be an early sign of saturation, in our view. Current market dynamics to remain intact Based on our analysis of the current growth dynamics of the Kuwaiti real estate market, we expect the major trends to hang about the same fashion as in 2011. For the residential market, we expect trading volumes and values for the private housing segment to keep on increasing so long as organic demand remains intact and attractive capital gains are attainable. The same trend should materialize in the investment housing segment as yields remain on the attractive realm of 7-8% as opposed to sluggish stock market performance and very low returns on bank deposits. For the office market, vacancies are expected to increase as new supply enters the market during the year with major deliveries in 1H12. Elsewhere, the delivery of Mabanee’s Phase III of The Avenues Mall will be the major addition to the retail market during the year. Performance in the hospitality segment is expected to remain sluggish on the back of slow business activity and an inherent lack of tourism inflow. Property managers to remain on the forefront in 2012 We expect asset managers with strong visible recurring income profile to outperform in 2012, on a relative basis, as was the case in 2011. Our opinion is developed given our anbalysis of the eight real estate companies under our coverage where we do not see any significant deliveries for EEC or Dar Alarkan in Saudi as well as a sluggish 2012 Abu Dhabi market for the two Abu Dhabi based developers; Aldar and Sorouh. Emaar is our favorite story in terms of international developments deliveries although risks of delays and defaults could materialize if the political situation in the region worsens. In Kuwait, Phase III of Mabanee’s star project; The Avenues Mall will start operations, which should boost 2012 earnings before almost doubling it 2013. Salhia also has a decent recurring income profile but net earnings are squeezed by high debt service costs. Emaar’s very strong retail portfolio is expected to maintain its strong operational performance while the hospitality segment could face some obstacles in terms of sustaining its 2011 ADRs and vacancy rates. Akaria is another visible story providing stable revenue generation with potential risks to earnings forecasts mostly to the upside on unaccounted for land sales. For Aldar and Sorouh, the outlook remains bleak in the short term given market conditions and squeezed margins realized on recent deliveries. Specifically for Aldar, concerns linger over the need for more financing, and perhaps further dilution, in the near future in case new convertibles are issued. For Dar Alarkan, we maintain our view that the company will be able to meet its debt obligations on the 2012 Sukuk. This means that external financing is urgently needed to revamp the slowing down construction activity of the development projects. We believe securing this kind of financing will act as a major boost to the stock price.

Global Research – GCC GCC Investment Strategy

January 2012 40

Telecom Sector Investment Thesis Key Risks to Valuation

Diversification in other markets is the only way forward for further growth.

Core home markets for incumbent telecom operators are under pressure.

In GCC, the next phase of growth will be led by broadband services.

Implementation of Mobile Number Portability will change market dynamics.

Many GCC operators have strong balance sheet & sound operations in many of their portfolio countries.

Operators need to be more diligent in diversification strategy in other unfamiliar markets beyond GCC.

Sector growth immune to political instability, if any.

M&A likely to resume among operators.

Any change in operational dynamics, especially from the regulatory authority.

Forex volatility in diversified telcos.

Limited growth from traditional services Regional telecom operators overall continue to post revenue gains. However, the high penetration rates show that the region is likely approaching saturation levels, a trend underscored by high penetration rates, and therefore revenue growth is slowing. In GCC markets, operators are experiencing slowing or declining ARPU (average revenues per user) and face the need to prepare for limited growth from traditional services (voice and sms). In fiscal year 2011, incumbent operators in Saudi Arabia, the UAE, Qatar, and Bahrain began to experience flat or declining revenue growth. As a result, operators will need to rely on efficiency gains rather than scale alone to maintain their bottom lines.

Competition likely to get tougher The year 2011 witnessed aggressive competition among telco operators in GCC. We expect competition is likely to get tougher on the pricing front and therefore margins are likely to get impacted. Telecom companies in GCC will continue to increase capital expenditure, investing in network infrastructure to improve network quality and offer more value-added services to customers.

Source: Global Research

EBITDA Margins of Regional Telcos

-5.0%

5.0%

15.0%

25.0%

35.0%

45.0%

55.0%

Qte

l

Wa

tan

iya

Za

in

Om

an

tel

Etisa

lat

Ba

telc

o

ST

C

Mo

bily

Vo

da

fon

e Q

ata

r

2010 2011e 2012e

Global Research – GCC GCC Investment Strategy

January 2012 41

Broadband – high growth connection With the high competition GCC telecom market is becoming increasingly saturated, the GCC telecom operators are jostling for position. Central to all of their strategies is a greater focus on mobile data services. Data contribution to total revenue is at its early stage and therefore has huge growth potential. Revenue from data services and the Internet will continue to rise for local operators with a drop in the share of voice segment revenues to total revenues. M&A’s – did not materialize in 2011 Besides the organic and inorganic growth plans pursued by regional operators, consolidation will be another force shaping the regional telecom competitive landscape. We are of the opinion that in GCC, factors like maturing level of SIM penetration, stiff competition (leading to ARPU dilution) and further deregulation (issuance of further licenses, implementation of MNP) all these factors are likely to affect profitability margins. Therefore, we expect that M&As are likely to continue within the region as well as cash rich operators will continue to eye overseas acquisitions to offset the declining trend in core home markets. However, we have seen that 2011 was somewhat muted on this front. In string of "almost deals" but failure to strike an agreement were UAE-based telecom giant Etisalat scrapped its USD12bn offer to buy a controlling stake in Kuwait-based Zain, The deal would have made Etisalat the regional heavyweight, but it had been plagued by delays and disputes. Similarly Batelco and Kingdom Holding scrapped their plans to acquire a 25% stake in Zain KSA. Overseas expansion The theme for the incumbent operators in GCC is similar as they have invested in overseas markets to hedge against the decline in revenues and market share in the domestic markets. The performance of these companies are increasingly become dependent on overseas operations. We are of the opinion that going forward in home markets growth is likely to be limited and careful diversification in other markets is the only way forward for further growth. Outlook The large and transient expatriate populations in the Gulf countries are also a factor in encouraging competition, and thus growth and penetration rates - with a fluid population new operators (2nd & 3rd operators) had a better chance of gaining market share. However in GCC telecom space competition is likely to get more fierce going forward. Customers will eventually benefit from lower tariffs and bundled offers are likely to increase in the near future. Operators will continue to focus on cost optimization and driving efficiencies to manage their growth, margins and profitability expectations.

In GCC telecom sector each company in the region has different operational dynamics depending on its reach in the domestic market, its strategy for overseas expansions and funding strategy. Out of our coverage of 9 Telcos in GCC, Qtel (Qatar), Wataniya Telcom (Kuwait), and Mobily (KSA) remain our preferred picks.

Source: Global Research

Regional Telcos 2012e EBITDA Margin & ROAE Regional Telcos 2012e Div. Yield & P/E

Qtel Wataniya

Zain

Omantel

Etisalat

Batelco

Saudi Telecom

Mobily

5.0

6.0

7.0

8.0

9.0

10.0

11.0

2.0% 4.0% 6.0% 8.0% 10.0%

P/E

20

12

e (

x)

Dividend Yield 2012e

Qtel

Wataniya

Zain

Etisalat

Batelco

Saudi Telecom

Mobily

Omantel

25%

30%

35%

40%

45%

50%

55%

10% 15% 20% 25% 30%

EB

ITD

A M

arg

in 2

01

2e

ROAE 2012e

Global Research – GCC GCC Investment Strategy

January 2012 42

Utilities Sector Investment Thesis

Key Risks to Valuation

Strong demand for electricity all GCC countries.

Growing capacity base.

Supply trails demand due to delay in implementation of power plants.

Growth outlook is promising as most of GCC economies will report GDP growth.

Downturn in GDP growth.

Delay in implementation of power projects.

Further entrants of new players will make the market more competitive.

Deceleration of private investments in the sector.

The GCC countries are witnessing burgeoning power demand and the sector is growing at the rate of 8%-10% annually. According to the World Energy Council, the GCC will require 100 GW of additional power over the next 10 years to meet demand. The GCC power sector will require about USD50bn of investments in new power generating capacity and USD20bn in desalination. The forecast for 2030 represents a compound annual growth rate of 7% per annum. This forecast compares to a global rate of 1.8% per annum, placing the GCC countries with one of the highest power demand growth rates in the world. Value of GCC Power and Water Projects

Number of projects Projects value (USD)

% of GCC projects by value

UAE 11 10 bn 31%

Saudi Arabia 11 8.6 bn 27%

Bahrain 3 4.1 bn 13%

Qatar 3 3.3 bn 10%

Kuwait 10 3.4 bn 11%

Oman 6 2.5 bn 8%

Total 44 31.9 bn 100%

Source: Zawya (Ventures Middle East)

GCC Power and Water sector ramping up capacity base As per the latest industry data there are 44 power and water projects in the GCC valued at USD31.9bn already underway or due to begin in 2012.

The UAE leads the way with 11 projects valued at USD10bn, including the USD800mn Hassyan 1 Independent Power Plant, on which construction is slated to begin in 2012.

Saudi Arabia also has 11 new projects underway or due to start in 2012, valued at USD8.6bn, including the USD2bn Al Qurrayah Independent Power Plant (IPP).

In Kuwait, ten projects are underway valued at USD3.4bn, seven of which will begin construction in 2012.

Bahrain has three projects valued at USD4.1bn, including the independent water and power plant in Al Dur, which has been ongoing since 2008.

Qatar has three projects valued at USD3.3bn, while Oman has six projects valued at USD2.5bn, all of which will begin construction in 2012.

This investment in power generation is essential to meet the demand emanating from the aggressive diversification attempts and infrastructure led developments in the GCC countries.

Global Research – GCC GCC Investment Strategy

January 2012 43

Thrust on IWPPs The IWPP model has helped GCC countries meet demand for electricity and water, which is rising rapidly on the back of growing populations and energy-intensive infrastructure and industrial projects. Private projects account for around 40,000MW of power capacity in the region. The year 2011 witnessed 3 IPPs being awarded in the GCC with 7,500MW of new capacity contracted. It is likely that 2012 will also follow the suit with almost same volume. Saudi Arabia, Oman and possibly Abu Dhabi are all planning to award more private capacity and are due to be joined by Kuwait and Dubai, the GCC’s last bastions of state generation. In GCC as such there is no shortage of power on an aggregate level in the region, at a granular level pockets of over-capacity currently exist. This is the case in Saudi Arabia and within parts of the UAE, such as Abu Dhabi and Dubai, while Sharjah suffers from electricity shortages. Kuwait, Oman, and Bahrain all experience power shortages at times of peak demand. Till now Kuwait was the only GCC country not to embrace private developers, however, it is planning to beef-up its capacity and is set to award its first privately developed power and water projects. In a short span of time Qatar has ramped up the capacity on a rapid pace. This made the Qatar the surplus state and during the summer of 2011, it has exported 200MW of surplus electricity to the GCC electricity grid (GCCIA).

Top 10 Power Projects in GCC

Country Projects Capacity (MW) Commission Date Cost (USD bn)

1 UAE Hassyan IWPP 9,000 2014 18.0

2 UAE Braka Nuclear Facility 5,600 2017 20.0

3 Saudi Arabia Shuaiba 3 Expansion 5,600 2013 3.0

4 Saudi Arabia Rabigh Plant Extension 2,800 2015 3.4

5 Saudi Arabia Ras Al Zour 2,800 2014 4.0

6 Saudi Arabia Yanbu I and II 2,500 2012 4.0

7 Saudi Arabia Jizan Economic City Power Plant 2,400 2013 2.5

8 Oman Sur IPP 2,000 2014 2.0

9 Saudi Arabia Riyadh P11 1,730 2013 2.1

10 UAE Shuweihat 3 1,600 2014 1.5 Source: Utilities Middle East

GCC Grid Saudi Arabia, along with its GCC neighbors, planning to export electricity. In 2009 the GCC Interconnection Grid was established, which has already linked the utility networks of five GCC states, with Oman set to join soon. The joint project between Saudi Arabia, Bahrain, Qatar, man, Kuwait and the UAE will allow the nations to reduce the frequency of power outages by exchanging generation capacities across seasons and time zones. It is hoped that this regional grid will one day be linked to the Egyptian network, thereby connecting a major part of the Arab world's electricity through one grid. The Interconnection Grid has provided huge benefits to those states connected. Longer term, the GCC harbors ambitions to export electricity further afield, including to Europe. Focusing on nuclear energy Perhaps the biggest challenge facing utilities in the coming years will be how to secure the necessary feedstock to power the new capacity. With the exception of Qatar, all GCC states are facing increasingly tight gas markets leaving governments with little option but to pursue alternative energy production. In Saudi Arabia and Kuwait, liquid fuels, in the form of crude oil and diesel, have overtaken gas as the largest source of feedstock. However, this has come at a high price with Riyadh alone burning an estimated 800,000 b/d in its power plants. The increasingly high cost of burning liquid fuels and the environmental concerns over coal have left nuclear power as the favored option in much of the GCC. There is a growing acknowledgement in the GCC that nuclear power will have to play a significant role in future if the high power demand growth is to be met and electricity shortages are to be averted. Toward this end, Saudi Arabia has plan to spend more than USD100bn to build 16 nuclear energy plants over the next few years. The kingdom is keen to develop solar and other renewable energy technologies to reduce dependence on oil and gas. It has allocated USD3bn to produce solar energy panels in Jubail and Yanbu.

Global Research – GCC GCC Investment Strategy

January 2012 44

The UAE is currently discussing options for the supply of nuclear fuel with several countries including Australia and Russia, and expects to award the contract in the first quarter of 2012. Outlook Industry experts are of the opinion that the power sector in the GCC region has seen exponential growth, with demand for electrical power to triple over the next 25 years. Leaving aside the global recession, massive investments are being planned in the GCC especially in mega energy and industrial sectors. Expanding population and social developments are other major drivers for utilities demand to grow at such high rates. We have optimistic stance for the sector as a whole. We cover 3 utilities companies in GCC, Qatar Electricity & Water Co. (Qatar), Saudi Electricity Co. (KSA), and Abu Dhabi National Energy Co. – Taqa (UAE). Out of this, QEWC is our preferred pick as we consider it as a safe bet due to its cost-plus agreements with KAHRAMAA, its sole customer. Saudi Electricity though it is operating in a high demand growth country, its highly subsidized residential tariffs and huge capex requirements makes it not a preferred bet.

However, it has recently announced its restructuring plan to split it into six companies, the further details are still awaited. We believe that this restructuring exercise will have significant impact on the company's stock price as well as on our fair value. Taqa is not only a UAE-based utilities company but a global energy player. Its strong liquidity position, growing asset portfolio and strong performance makes TAQA a strong investment case.

Revenue & Profit Growth - 2012e P/BV & ROAE - 2012e

Source: Global Research

QEWC

SEC

Taqa

0%

7%

14%

21%

28%

35%

- 0.5 1.0 1.5 2.0 2.5 3.0

RO

AE

20

12

e

P/BV 2012e

0.0%

5.0%

10.0%

15.0%

20.0%

QEWC SEC Taqa

YoY Revenue Growth YoY Net Profit Growth

Global Research – GCC GCC Investment Strategy

January 2012 45

COMPANY PROFILES

Global Research – GCC GCC Investment Strategy

January 2012 46

AVIATION & LOGISTICS

Global Research – GCC GCC Investment Strategy

January 2012 47

Recommendation: High load factor to lessen the impact of high operating costs

Bloomberg Code:

Reuters Code: Air Arabia plans to double its fleet by 2016

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Strong dividend yield

P/Bv 2012e (x):

High /Low (AED): 0.85 / 0.57

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 2,080 2,439 2,717 3,058 3,442

Absolute (%): -4.2 -3.4 -28.7 Cost of Sales (1,769) (2,105) (2,312) (2,599) (2,899)

Relative (%): -0.6 -0.8 -10.5 Gross Profit 312 333 405 459 543

EBITDA 255 263 330 354 426

Price Volume Performance Net Profit 306 244 273 312 371

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 6,370 7,138 7,459 7,761 8,174

Shareholders' Equity 5,377 5,234 5,281 5,276 5,333

Liabilities 993 1,903 2,178 2,485 2,841

Debt 230 785 887 1,010 1,163

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 15.0% 13.7% 14.9% 15.0% 15.8%

EBITDA Margin (%) 12.3% 10.8% 12.1% 11.6% 12.4%

Net Margin (%) 14.7% 10.0% 10.1% 10.2% 10.8%

EV/EBITDAR (x) 4.4 6.4 5.6 5.4 4.8

Load Factors (%) 80.0% 83.3% 84.8% 90.2% 93.8%

ROAA (%) 7.6% 3.7% 3.8% 4.2% 4.7%

Source: Bloomberg ROAE (%) 8.3% 4.7% 5.3% 6.0% 7.1%

Dividend Yield (%) 10.8% 11.9% 11.2% 11.2% 11.2%

Lamya Hayat EPS (Fils) 0.07 0.05 0.06 0.07 0.08

BVPS (AED) 1.15 1.12 1.13 1.13 1.14

P/E (x) 9.5 11.0 10.0 8.7 7.4

P/BV (x) 0.8 0.5 0.5 0.5 0.5

Source: Company Reports & Global Research

Phone: +965-2295-1203

754.7

10.0

0.5 Air Arabia is maintaining a strong balance sheet with high cash and low debt.

The company has high dividend yield and they are expecting to distribute

25% of net income in 2011 subject to the approval of the board of directors. Price Performance 1-Yr

9,235.5 Income Statement

Financial Analyst

[email protected]

1,870,680 Avg. Val. Traded (USD)

AIRARABI UH

AIRA.DU

Air Arabia is expanding their fleet size. They have ordered six aircraft during

2011 another six aircraft will be delivered in 2012. Currently, it operates a

total fleet of 29 aircraft, serving 70 routes from three hubs in UAE, Morocco

and Egypt. The company is expecting to double their fleet size by 2016.

Market Data

4,666.7

Mkt Cap (AED mn): 2,772.0

Air Arabia

STRONG BUY Profitability and margins continue to remain under pressure from high fuel

costs. However, high load factors and increased passenger numbers

lessened the impact of higher operating costs. Average load factor in 3Q11

was 83% and number of passenger AED3.5mn for 9M11.

Downside / Upside: 28.7%

Target Price (AED): 0.765

Current Price (AED): 0.594

0.60

0.65

0.70

0.75

0.80

0.85

0.90

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1J

un

-11

Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec

-11

Volume ('000) AIRARABI (AED)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 48

Recommendation: New strategy for long term profitability

Bloomberg Code:

Reuters Code: Financing new aircrafts

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Rights issue should reduce leverage

P/Bv 2012e (x):

High /Low (KWD): 0.47 / 0.11

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 43 63 80 87 90

Absolute (%): -8.9 32.3 230.6 Cost of Sales (37) (43) (55) (60) (61)

Relative (%): -6.1 34.1 249.1 Gross Profit 5 20 25 27 29

EBITDA 7 20 24 26 28

Price Volume Performance Net Profit (3) 13 18 20 22

Balance Sheet

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 173 177 193 207 222

Shareholders' Equity 15 28 44 64 85

Liabilities 158 149 149 143 137

Debt 101 90 83 73 66

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 12.4% 31.6% 30.9% 31.4% 32.5%

EBITDA Margins (%) 16.6% 31.3% 29.8% 30.2% 31.2%

Net Margins (%) -6.6% 20.3% 22.1% 23.4% 24.6%

EV/EBITDAR (x) 13.1 6.7 5.5 5.0 4.7

Load Factors (%) 0.6 0.7 0.7 0.7 0.7

ROAA (%) 7.6% 6.9% 9.1% 9.7% 9.8% Source: Bloomberg ROAE (%) 8.3% 56.3% 47.0% 36.0% 28.3%

Lamya Hayat EPS (Fils) (12.7) 55.0 76.9 88.6 95.8

BVPS (Fils) 70.2 125.2 202.1 290.7 386.5

P/E (x) nm 8.3 5.3 4.6 4.3

P/BV (x) 1.8 3.6 2.0 1.4 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1203

323.9

5.3

2.0 The company is planning to raise capital from KWD22mn to KWD42mn. This

should reduce leverage and strengthen the balance sheet. Debt to Equity

ratio is expected to reach 2x after the right issue from 3.5x in 3Q11. Price Performance 1-Yr

743.3 Income Statement

Financial Analyst

[email protected]

761,412 Avg. Val. Traded (USD)

JAZEERA KK

JAZK KW

Jazeera has secured USD200mn financing 4 new aircrafts from national and

international banks. Jazeera is expecting to the four new Airbus A320s

between 2012 and 2014. Currently, the company has 11 A320s in operation.

This should drive the growth in revenues in the coming years.

Market Data

220.0

90.2 Mkt Cap (KWD mn):

Jazeera Airways

After the implementation of the turnaround plan, Jazeera is focusing on a new

strategy called strategic master plan. It is a 3-year plan that will start in

2012. Its aim is to sustain the company’s profitability in the long term

through increasing load factor, enhancing yield, and increase market share.

Downside / Upside: 49.7%

0.614

0.410

Target Price (KWD):

Current Price (KWD):

STRONG BUY

0

50

100

150

200

250

300

350

400

450

500

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oc

t-1

1

No

v-1

1

De

c-1

1

Volume ('000) JAZEERA (Fils)

Global Research – GCC GCC Investment Strategy

January 2012 49

Strong performance despite regional unrest

Bloomberg Code:

Reuters Code: Strong balance sheet and cash rich company

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Expect further growth in 2012

P/Bv 2012e (x):

High /Low (AED): 2.17 / 1.51

Avg Volume ('000) : Income Statement

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 2,212 2,557 2,876 3,184 3,495

Absolute (%): 0.0 2.8 -14.1 Gross Profit 1,190 1,342 1,490 1,646 1,806

Relative (%): 3.6 5.4 4.1 EBIT 229 252 251 271 291

Net Profit Before Tax 245 260 259 280 299

Price Volume Performance Net Profit 204 217 231 244 263

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 2,286 2,508 2,645 2,811 2,978

Shareholders' Equity 1,781 1,890 1,974 2,055 2,139

Net Fixed Assets 332 375 418 449 469

Cash & Bank Balances 555 681 720 806 888

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin 53.8% 52.5% 51.8% 51.7% 51.7%

Operating Margin 10.4% 9.8% 8.7% 8.5% 8.3%

Net Margin 9.2% 8.5% 8.0% 7.7% 7.5%

Current Ratio (x) 2.6 2.7 2.6 2.7 2.7

Total NFA Turnover (x) 7.6 7.2 7.3 7.3 7.6

ROAA 9.4% 9.0% 9.0% 8.9% 9.1% Source: Bloomberg ROAE 12.1% 11.8% 12.0% 12.1% 12.5%

Dividend yield 3.6% 4.9% 6.0% 6.5% 6.5%

Mostafa El-Maghraby EPS (AED) 0.14 0.15 0.16 0.17 0.18

BVPS (AED) 1.22 1.29 1.35 1.40 1.46

P/E (x) 14.9 12.2 11.6 11.0 10.2

P/BV (x) 1.7 1.4 1.4 1.3 1.3

Source: Company Reports & Global Research

Phone: +965-2295-1279

Senior Financial Analyst

[email protected]

729.4

11.6

1.4 We expect Aramex to maintain its growth figures in 2012 given our outlook

on a more stable political landscape and an associated growth in business

activity. Price Performance 1-Yr

ARMX.DU

Aramex enjoys a strong balance sheet with a cash balance of AED432mn

and negligible debt. The strong cash position has helped the company

undertake a series of acquisitions in Turkey and Asia lately and to further

extend its network geographically.

Market Data

1,464.1

1,298,439 Avg. Val. Traded (USD)

2,679.3 Mkt Cap (AED mn):

Aramex

Recommendation: HOLD Aramex 9M11 revenue jumped 16% YoY while profitability increased by 6%,

impacted by higher fuel prices and global inflationary pressures. We view

these as positives given that the company has been able to achieve revenue

growth despite unrest in its core operating market.

Downside / Upside: 9.3%

Target Price (AED): 2.00

Current Price (AED): 1.83

2,633.9

ARMX UH

1.5

1.7

1.9

2.1

2.3

2.5

0

2

4

6

8

10

12

14

16

18

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) ARMX (AED)

Global Research – GCC GCC Investment Strategy

January 2012 50

BANKING SECTOR

Global Research – GCC GCC Investment Strategy

January 2012 51

Retail sector to drive growth

Bloomberg Code:

Reuters Code: Increase in financing rates – an upside potential

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): High efficiency and returns justify premium valuations

P/Bv 2012e (x):

High /Low (SAR): 83.5 / 65.8

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Financing Income 8,861 8,734 10,010 11,737 13,718

Absolute (%): 1.1 2.6 -16.8 Non-Financing Income 2,800 3,550 4,047 4,580 4,956

Relative (%): -1.8 -4.2 -12.5 Provisions (1,909) (1,459) (1,257) (1,427) (1,545)

Operating Expenses (2,981) (3,459) (3,612) (4,056) (4,593)

Price Volume Performance Net Profit 6,771 7,366 9,189 10,835 12,536

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 184,841 213,935 238,991 268,066 300,811

Shareholders' Equity 30,318 29,159 31,732 35,199 39,461

Gross Financing 120,348 138,429 157,565 181,014 204,335

Deposits 143,064 169,300 191,037 215,749 243,516

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 5.8% 5.1% 5.1% 5.2% 5.3%

Cost to Income 25.6% 28.2% 25.7% 24.9% 24.6%

Financing to Deposits 84.1% 81.8% 82.5% 83.9% 83.9%

NPFs /Gross Financing 2.2% 2.3% 2.3% 2.2% 2.2%

NPF Coverage 125.2% 112.8% 121.7% 131.8% 136.4%

ROAA 3.8% 3.7% 4.1% 4.3% 4.4% Source: Bloomberg ROAE 25.3% 26.1% 30.2% 32.4% 33.6%

Dividend Yield 4.2% 5.4% 6.4% 7.1% 8.0%

Digvijay Tanwar, CFA EPS (SAR) 4.5 4.9 6.1 7.2 8.4

BVPS (SAR) 18.2 19.4 21.2 23.5 26.3

P/E (x) 18.4 14.2 11.3 9.6 8.3

P/BV (x) 4.6 3.6 3.3 3.0 2.6

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

RJHI AB

1120.SE

RJHI’s low cost of funding between 0.1% to 1.0% (demand deposits 96% of

total) has allowed the bank to maintain high spreads, which have historically

been twice that of conventional banks. Any increase in yields will enable the

bank to expand its spreads further.

Market Data

1,500.0

27,797.8

11.3

3.3 The bank enjoys one of the highest ROAE in the sector that could reach

33.6% by 2014. Given the bank's ability to grow loans faster than peers and

higher efficiency, the premium valuation, in our view, is justified. Price Performance 1-Yr

Al Rajhi Banking & Investment Corp.

Recommendation: HOLD A stronghold on the retail sector due to its Islamic nature and a large branch

network will help drive the balance sheet growth. We expect RJHI's loan book

to rise by 13.8% YoY in 2012 and post CAGR (2010-14e) of 14.2% while

deposits are expected to grow by 12.8% in 2012.

Downside / Upside: 5.4%

73.3

69.5

22,677,132 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

104,250.0 Mkt Cap (SAR mn):

1,146.2

60

65

70

75

80

85

0

1,000

2,000

3,000

4,000

5,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) RJHI (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 52

Expansion in balance sheet to drive profitability

Bloomberg Code:

Reuters Code: Asset quality expected to improve on loan growth

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Attractive growth potential & capability

P/Bv 2012e (x):

High /Low (SAR): 62.5 / 42.4

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 4,536 4,340 4,656 5,298 6,119

Absolute (%): -2.3 4.3 -23.7 Non-interest Income 2,364 2,346 2,645 3,221 3,879

Relative (%): -5.2 -2.4 -19.4 Provisions (559) (266) (380) (373) (399)

Operating Expenses (1,910) (1,968) (2,076) (2,338) (2,670)

Price Volume Performance Net Profit 4,435 4,452 4,845 5,808 6,929

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 187,416 195,436 215,649 237,559 261,620

Shareholders' Equity 25,430 28,089 31,208 35,061 39,656

Gross Loans 80,251 89,511 101,808 118,015 133,371

Deposits 133,463 139,245 157,058 176,927 195,257

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.2% 2.9% 2.9% 3.0% 3.1%

Cost to Income 27.7% 29.4% 28.4% 27.4% 26.7%

Loan to Deposits 62.9% 67.1% 67.6% 69.4% 70.9%

NPLs /Gross Loans 3.9% 3.7% 3.3% 3.0% 2.9%

NPL Coverage 118.1% 117.9% 126.9% 132.2% 133.5%

ROAA 2.4% 2.3% 2.4% 2.6% 2.8% Source: Bloomberg ROAE 19.0% 16.8% 16.2% 17.4% 18.5%

Dividend Yield 2.9% 3.8% 4.2% 4.7% 5.6%

Digvijay Tanwar, CFA EPS (SAR) 4.9 4.9 5.4 6.5 7.7

BVPS (SAR) 27.6 31.4 34.9 39.1 44.3

P/E (x) 12.4 9.4 8.5 7.1 5.9

P/BV (x) 2.2 1.5 1.3 1.2 1.0

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

SAMBA AB

1090.SE

We project the slowdown in NPL formation posting an avg. rise (2010-14e) of

5.2%, which accompanied by higher loan growth to improve current NPL ratio

from 3.9% at the end fo 2010 to 2.9% by 2014. The bank's loan to deposit

ratio at 64.3% (the lowest in the sector) offers it attractive growth potential.

Market Data

900.0

10,991.1

8.5

1.3 Samba's developed brand & services' platform, diversified revenues, high cost

efficiency, ample liquidity & well capitalized asset base are believed to be a

few of the growth drivers. Valuations at current levels look attractive. Price Performance 1-Yr

Samba Financial Group

Recommendation: BUY Although, the bank’s spreads currently at 2.9% are expected to remain

stable in near future, loan book growth is expected to drive NSCI. The bank's

strong corporate franchise and large deposit base will help expand its credit

portfolio. We forecast net profit CAGR (2010-14e) of 11.8%

Downside / Upside: 17.3%

53.7

45.8

3,161,847 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

41,220.0 Mkt Cap (SAR mn):

229.9

35

40

45

50

55

60

65

0

200

400

600

800

1,000

1,200

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) SAMBA (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 53

Higher operating income and lower provisions to drive NI growth

Bloomberg Code:

Reuters Code: Asset quality remains supreme… second best among peers

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Well positioned to capture growth opportunities

P/Bv 2012e (x):

High /Low (SAR): 26.8 / 21.1

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 4,142 4,179 4,467 5,101 5,858

Absolute (%): 0.4 -0.6 -12.4 Non-interest Income 1,839 2,046 2,192 2,401 2,681

Relative (%): -2.5 -7.4 -8.0 Provisions (850) (511) (491) (487) (470)

Operating Expenses (2,306) (2,526) (2,611) (2,810) (3,120)

Price Volume Performance Net Profit 2,825 3,188 3,557 4,205 4,950

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 173,556 180,994 198,983 220,836 242,046

Shareholders' Equity 29,233 28,996 30,066 31,326 32,792

Gross Loans 106,035 114,971 128,766 147,182 163,317

Deposits 126,945 137,101 153,553 173,515 192,602

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 2.8% 2.8% 2.7% 2.7% 2.8%

Cost to Income 38.6% 40.6% 39.2% 37.5% 36.5%

Loan to Deposits 83.5% 83.9% 83.9% 84.8% 84.8%

NPLs /Gross Loans 1.7% 1.8% 1.7% 1.7% 1.7%

NPL Coverage 126.2% 128.5% 142.4% 144.6% 149.1%

ROAA 1.6% 1.8% 1.9% 2.0% 2.1% Source: Bloomberg ROAE 10.2% 11.2% 12.0% 13.7% 15.4%

Dividend Yield 4.9% 6.2% 6.9% 8.2% 9.6%

Digvijay Tanwar, CFA EPS (SR) 1.9 2.1 2.4 2.8 3.3

BVPS (SR) 18.7 19.3 20.0 20.9 21.9

P/E (x) 14.1 11.1 9.9 8.3 7.1

P/BV (x) 1.4 1.2 1.2 1.1 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

RIBL AB

1010.SE

RIBL’s asset quality remains one of the best amongst peers with a projected

second best gross NPL ratio of 1.8% and NPL coverage of 128%. Going

forward we believe the bank would be able to maintain high quality with

adequate coverage. Provisioning charge is expected to be ~30-40bps.

Market Data

1,500.0

9,359.3

9.9

1.2 RIBL's developed relationships with private & public entities, accompanied by

well spread & under-utilized retail network offers a wide range of business

opportunities. Overall, we expect assets to post CAGR (2010-14e) of 8.7%. Price Performance 1-Yr

Riyad Bank

Recommendation: BUY In addition to improved core-banking, we expect the decline in provisions to

be the main profitability driver. We forecast net income to increase by 12.9%

YoY in 2011 & post CAGR (2010-14e) of 15.1%. We do not project any

significant change in NPL ratio which is expected to remain at current levels.

Downside / Upside: 11.9%

26.2

23.4

2,285,876 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

35,100.0 Mkt Cap (SAR mn):

344.5

20

21

22

23

24

25

26

27

28

0

2,000

4,000

6,000

8,000

10,000

12,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) RIBL (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 54

Lower provisions and better cost control to drive profitability

Bloomberg Code:

Reuters Code: Higher share of corporate loans and time deposits to pressure spreads

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Corporate loans to pickup on government spending

P/Bv 2012e (x):

High /Low (SAR): 46.5 / 33.9

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 3,243 3,080 3,235 3,648 4,205

Absolute (%): 4.6 6.8 1.0 Non-interest Income 1,637 2,002 2,228 2,517 2,952

Relative (%): 1.7 0.0 5.3 Provisions (1,243) (570) (640) (628) (600)

Operating Expenses (1,754) (1,600) (1,760) (1,911) (2,183)

Price Volume Performance Net Profit 1,883 2,912 3,063 3,625 4,375

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 125,373 134,670 149,282 168,484 186,176

Shareholders' Equity 15,172 16,916 19,134 21,861 25,149

Gross Loans 74,248 82,895 92,815 108,316 121,996

Deposits 94,673 102,720 115,046 133,454 149,468

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads (%) 3.0% 2.7% 2.5% 2.5% 2.5%

Cost to Income (%) 36.2% 31.8% 32.6% 31.4% 30.9%

Loan to Deposits (%) 78.4% 80.7% 80.7% 81.2% 81.6%

NPLs /Gross Loans (%) 3.4% 3.4% 3.4% 3.2% 3.1%

NPL Coverage (%) 100.0% 107.6% 115.4% 121.9% 128.3%

ROAA (%) 1.5% 2.2% 2.2% 2.3% 2.5% Source: Bloomberg ROAE (%) 13.6% 18.5% 17.0% 17.7% 18.6%

Dividend Yield (%) 1.8% 1.8% 2.7% 2.9% 3.5%

Digvijay Tanwar, CFA EPS (SAR) 2.5 3.9 4.1 4.8 5.8

BVPS (SAR) 19.5 22.6 25.5 29.1 33.5

P/E (x) 16.1 10.4 10.0 8.4 7.0

P/BV (x) 2.1 1.8 1.6 1.4 1.2

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

SABB AB

1060.SE

SABB's increased focus towards corporate loans is increasing its ratio in its

loan book vs. high yield retail loans. At the same time, time deposits have

increased while less costly demand deposits have come down. This is likely

to pressure SABB’s spreads in the near term.

Market Data

750.0

8,159.3

10.0

1.6 SABB's diversified operating income stream and quality retail services, along

with its ability to benefit from set of global business expertise (with HSBC as

a strategic partner) will facilitate the bank's future growth. Price Performance 1-Yr

The Saudi British Bank

Recommendation: HOLD We expect SABB's profitability to be mainly driven by reduction in provisions

and better cost controls. While provisioning expense is likely to come down

to ~50-70bps during 2011-14e compared to a high of 1.85% in 2009 & 1.6%

in 2010, operating efficiency is expected to improve on better cost controls.

Downside / Upside: 5.7%

43.1

40.8

1,448,523 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

30,600.0 Mkt Cap (SAR mn):

132.5

30

33

36

39

42

45

48

0

200

400

600

800

1,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) SABB (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 55

All round financial performance expected

Bloomberg Code:

Reuters Code: Best NPL to gross loan ratio among peers

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Improved business conditions to drive loan growth

P/Bv 2012e (x):

High /Low (SAR): 50.0 / 35.6

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 3,066 3,277 3,640 4,450 5,372

Absolute (%): 3.7 12.2 -6.2 Non-interest Income 1,329 1,435 1,597 1,865 2,150

Relative (%): 0.8 5.4 -1.9 Provisions (339) (239) (191) (127) (105)

Operating Expenses (1,259) (1,380) (1,442) (1,580) (1,733)

Price Volume Performance Net Profit 2,801 3,097 3,610 4,618 5,696

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 123,218 132,979 145,281 162,085 177,409

Shareholders' Equity 18,004 18,832 21,178 24,409 28,565

Gross Loans 80,977 89,273 97,839 109,430 119,081

Deposits 93,529 104,005 113,365 126,969 138,396

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.0% 2.9% 2.8% 2.8% 3.1%

Cost to Income 28.6% 31.6% 29.7% 27.7% 26.2%

Loan to Deposits 86.6% 89.4% 88.4% 88.4% 88.0%

NPLs /Gross Loans 1.2% 1.2% 1.2% 1.1% 1.1%

NPL Coverage 147.0% 146.0% 147.2% 151.6% 153.6%

ROAA 2.3% 2.4% 2.4% 2.5% 2.7% Source: Bloomberg ROAE 17.7% 16.9% 16.8% 17.5% 18.6%

Dividend Yield 2.7% 3.5% 3.5% 3.5% 3.9%

Digvijay Tanwar, CFA EPS (SAR) 3.9 4.2 4.6 5.4 6.6

BVPS (SAR) 23.4 26.0 29.0 32.8 37.6

P/E (x) 11.5 10.1 9.2 7.8 6.5

P/BV (x) 1.9 1.6 1.5 1.3 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

BSFR AB

1050.SE

BSF's asset quality is one of the best in the industry. NPL coverage at over

140% remains more than adequate. We expect NPL formation at an average

(2010-14e) of 8.7%, coupled with rising loan portfolio to result in NPL ratio

stabilizing at 1.1% by 2014.

Market Data

723.2

8,157.2

9.2

1.5 BSF's credit quality remain supportive for capturing greater opportunities,

arising from improving business conditions. We expect the bank to well

capitalize on its brand name and assets to post CAGR (2010-14e) of 9.5%. Price Performance 1-Yr

Banque Saudi Fransi

Recommendation: BUY Besides core-income growth and reduced provisions, the bank’s non-

commission income is believed to continue providing vital support to the

bank's overall financial performance. We expect the bank's net income to

increase by 10.6% YoY in 2011 and post CAGR (2010-14e) of 19.4%.

Downside / Upside: 11.9%

47.3

42.3

1,674,295 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

30,591.9 Mkt Cap (SAR mn):

143.6

35

39

43

47

51

0

200

400

600

800

1,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) BSFR (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 56

Stable operating income and better cost efficiency to drive profitability

Bloomberg Code:

Reuters Code: Credit to grow with renewed focus

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): NPLs peak out and coverage adequate as asset quality stabilize

P/Bv 2012e (x):

High /Low (SAR): 35.1 / 26.3

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 3,158 3,169 3,354 3,704 4,397

Absolute (%): -3.5 3.0 -9.0 Non-interest Income 1,359 1,402 1,575 1,832 2,114

Relative (%): -6.4 -3.8 -4.7 Provisions (964) (412) (359) (206) (212)

Operating Expenses (1,644) (1,735) (1,792) (1,997) (2,323)

Price Volume Performance Net Profit 1,911 2,424 2,779 3,334 3,976

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 116,035 121,002 131,573 146,229 160,059

Shareholders' Equity 15,291 16,237 17,608 19,316 21,481

Gross Loans 66,203 74,060 84,248 95,923 109,386

Deposits 84,199 89,830 100,468 113,185 124,612

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.2% 3.0% 2.9% 2.8% 3.0%

Cost to Income 36.5% 38.1% 36.5% 36.2% 35.8%

Loan to Deposits 78.6% 82.4% 83.9% 84.7% 87.8%

NPLs /Gross Loans 3.0% 3.0% 2.8% 2.5% 2.3%

NPL Coverage 108.1% 111.7% 119.8% 127.2% 128.0%

ROAA 1.7% 2.0% 2.2% 2.4% 2.6% Source: Bloomberg ROAE 13.5% 15.7% 16.4% 18.1% 19.5%

Dividend Yield 2.9% 3.3% 5.7% 6.5% 7.8%

Digvijay Tanwar, CFA EPS (SAR) 2.2 2.9 3.3 3.9 4.7

BVPS (SAR) 17.3 19.2 20.8 22.8 25.4

P/E (x) 16.8 9.7 8.4 7.0 5.9

P/BV (x) 2.2 1.4 1.3 1.2 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

ARNB AB

1080.SE

With the risk aversion easing, we expect ANB's loan portfolio to grow by

13.4% in 2012 with focus on both corporate & retail sectors. JVs in Arabian

Heavy Equipment Leasing Co., & Saudi Home Loan will help the bank to

benefit from the growing infrastructure & mortgage credit demand.

Market Data

850.0

6,243.8

8.4

1.3 The bank besides closely monitoring its credit portfolio (developing better

control over its NPL situation) is expected to strengthen its current NPL

coverage to 128% by 2014 while NPL ratio comes down to 2.3% by 2014. Price Performance 1-Yr

Arab National Bank

Recommendation: BUY With provisioning expense declining to 57bps vs 141bps in 2010, profits for

2011 is expected to jump by 27%. Going forward, ANB's core & non-core

income is expected to go up driven by loan book growth. With cost efficiency

improving, profits are projected to post CAGR (2010-14e) of 20.1%.

Downside / Upside: 18.5%

32.6

27.5

1,513,575 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

23,416.3 Mkt Cap (SAR mn):

186.6

22

24

26

28

30

32

34

36

0

200

400

600

800

1,000

1,200

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ARNB (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 57

Lower impairment charges to boost bottom-line

Bloomberg Code:

Reuters Code: Continued risk aversion to help improve asset quality

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Corporate dominant credit book to tap into promising retail prospects

P/Bv 2012e (x):

High /Low (SAR): 32.8 / 25.7

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 1,287 1,332 1,421 1,555 1,870

Absolute (%): 6.8 15.6 0.3 Non-interest Income 673 707 728 810 915

Relative (%): 3.9 8.8 4.6 Provisions (398) (153) (130) (154) (139)

Operating Expenses (772) (796) (837) (901) (1,023)

Price Volume Performance Net Profit 790 1,091 1,183 1,309 1,623

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 53,883 56,825 61,935 68,628 75,354

Shareholders' Equity 6,387 7,148 7,918 8,640 9,469

Gross Loans 35,039 36,676 40,324 45,305 50,029

Deposits 41,604 45,317 49,276 55,014 60,889

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 2.6% 2.7% 2.7% 2.6% 2.8%

Cost to Income 39.4% 39.0% 38.9% 38.1% 36.7%

Loan to Deposits 84.2% 80.9% 81.8% 82.4% 82.2%

NPLs /Gross Loans 2.6% 2.8% 2.8% 2.6% 2.5%

NPL Coverage 124.4% 123.2% 125.4% 132.2% 136.3%

ROAA 1.4% 2.0% 2.0% 2.0% 2.3% Source: Bloomberg ROAE 13.2% 16.1% 15.7% 15.8% 17.9%

Dividend Yield 0.0% 3.4% 4.3% 6.1% 8.3%

Digvijay Tanwar, CFA EPS (SAR) 2.4 3.3 3.6 4.0 4.9

BVPS (SAR) 19.3 21.6 23.9 26.1 28.6

P/E (x) 12.3 9.0 8.3 7.5 6.1

P/BV (x) 1.5 1.4 1.2 1.1 1.0

Source: Company Reports & Global Research

Phone: +965-2295-1275

Senior Financial Analyst

[email protected]

Income Statement

AAAL AB

1040.SE

The bank's more vigilant pruning of the loan book is believed to have cleared

its portfolio from the majority of infected loans. We expect SHB's better

control over NPLs situation, which is projected to facilitate the improvement

in both NPL coverage & NPL ratio to 136.3% & 2.5%, respectively, by 2014.

Market Data

330.8

2,619.3

8.3

1.2 The bank was watchful and very selective in its balance sheet expansion.

However, with retail credit prospects looking better, the bank could grow its

retail portion to alter its corporate dominated credit mix in favor of retail. Price Performance 1-Yr

Saudi Hollandi Bank

Recommendation: HOLD SHB's relatively slower credit expansion, coupled with low interest rates, is

expected to keep core-income under pressure. However, we expect near

term profitability to be driven by reduction in provisions & non-interest income

growth. We expect NI to grow at CAGR (2011-14e) of 14.1%.

Downside / Upside: 7.7%

32.0

29.7

605,467 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

9,823.3 Mkt Cap (SAR mn):

78.0

24

26

28

30

32

34

0

200

400

600

800

1,000

1,200

1,400

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) AAAL (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 58

Sharp rebound in profits is on the cards

Bloomberg Code:

Reuters Code: Lower provisions and cleaner books to underpin Burgan's performance

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): A good opportunity to buy, more so when market sentiment is positive

P/Bv 2012e (x):

High /Low (KWD): 0.55 / 0.41

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 107 108 122 133 152

Absolute (%): -2.1 -3.2 -13.8 Non-interest income 58 61 70 81 93

Relative (%): 0.7 -1.3 4.7 Provisions (72) (22) (24) (21) (19)

Operating expenses (65) (61) (70) (79) (86)

Price Volume Performance Net Profit 5 55 65 80 99

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 4,150 4,360 4,599 4,893 5,299

Shareholders' Equity 424 458 494 522 555

Gross Loans 2,236 2,332 2,484 2,683 3,001

Deposits 2,565 2,624 2,709 2,845 3,072

2010 2011e 2012e 2013e 2014e

Spreads 3.2% 3.1% 3.2% 3.3% 3.5%

Cost to Income 39.6% 36.0% 36.5% 37.0% 35.0%

Loans to Deposits 87.2% 88.9% 91.7% 94.3% 97.7%

NPLs /Gross Loans 6.1% 9.5% 9.0% 8.5% 6.9%

NPL coverage 72.9% 55.1% 65.5% 73.2% 89.9%

ROAA 0.1% 1.3% 1.5% 1.7% 1.9% Source: Bloomberg ROAE 1.2% 12.4% 13.7% 15.7% 18.4%

Dividend yield 1.7% 4.2% 7.4% 9.5% 12.6%

EPS (fils) 3.2 37.2 44.3 54.3 67.4

BVPS (fils) 288.4 311.6 335.8 355.1 377.4

P/E (x) 27.9 12.8 10.4 8.5 6.8

P/BV (x) 1.0 1.5 1.4 1.3 1.2

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

Income Statement

BURG KK

BURG.KW

Having taken the full brunt of a weakening operating environment, Burgan's

loan book seems cleaner & safer today than what it was in prior years.

Provisions declined in 9M11 as NPL formation possibly decelerated while the

bank stood at an adequate provisioning level.

Market Data

1,471.4

2,430.5

10.4

1.4 The bank is trading at the lowest P/BV multiple in Kuwait and at a 17%

discount to the Kuwait banking sector average. We see the stock would

outperform its peers as soon as market sentiment reverses. Price Performance 1-Yr

Burgan Bank

Recommendation: BUY Burgan is forecast to see a sharp rebound in its bottom-line in 2011 carrying

over from spectacular 9-month performance; we have raised our projections

by 24% for 2011 and 12% for 2012. The bank is expected to exceed pre-

crisis profit levels by 2013 and exhibit a 2011-2014 CAGR of 22%.

Downside / Upside: 18.9%

0.55

0.46

2,653,473 Avg. Val. Traded (USD)

Target Price (KWD):

Current Price (KWD):

676.8 Mkt Cap (KWD mn):

1,501.1

400

420

440

460

480

500

520

540

560

580

600

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) BURG (fils) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 59

Bottom-line performance in 2012 hinged on NPLs, shortfall in coverage

Bloomberg Code:

Reuters Code: Little hope of dividends for 2011 and windfall from Boubyan stake

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Expensive at current levels, fair value reduced by 8%

P/Bv 2012e (x):

High /Low (KWD): 0.96 / 0.73

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 88 92 95 98 110

Absolute (%): -2.5 -6.1 -18.1 Non-interest income 36 41 46 52 56

Relative (%): 0.3 -4.2 0.3 Provisions (42) (84) (53) (41) (32)

Operating expenses (30) (29) (31) (33) (35)

Price Volume Performance Net Profit 40 4 46 67 93

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 3,623 3,741 3,943 4,180 4,474

Shareholders' Equity 447 536 531 507 499

Gross Loans 2,582 2,295 2,403 2,542 2,726

Deposits 2,273 2,347 2,456 2,603 2,811

2010 2011e 2012e 2013e 2014e

Spreads 2.8% 2.9% 3.0% 3.0% 3.3%

Cost to Income 24.4% 21.3% 21.8% 22.0% 21.1%

Loans to Deposits 113.6% 97.8% 97.9% 97.6% 97.0%

NPLs /Gross Loans 15.4% 6.9% 7.5% 7.5% 7.5%

NPL coverage 57.9% 85.0% 103.3% 118.7% 125.9%

ROAA 1.1% 0.1% 1.2% 1.7% 2.1% Source: Bloomberg ROAE 8.9% 0.9% 8.5% 12.0% 16.2%

Dividend yield 1.6% 0.0% 2.6% 6.0% 8.1%

EPS (fils) 31.8 3.4 36.4 52.8 72.7

BVPS (fils) 366.3 421.3 437.7 444.5 454.7

P/E (x) 28.9 233.6 21.1 14.6 10.6

P/BV (x) 2.5 1.9 1.8 1.7 1.7

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

Income Statement

CBK KK

CBKK.KW

CBK has been a good dividend distributor (average 6 year DPS and payout

ratio at 47% and 60% resp). With diminished profits in 2011, we expect it to

be a repetition of 2009 when no dividends were given. Windfall from sale of

Boubyan stake is still on the cards, but without clarity on timing.

Market Data

1,272.0

3,517.2

21.1

1.8 CBK is currently trading at one of the highest multiples amongst Kuwaiti

banks and those in the region. The bank lacks a good story and excitement

related to income performance, we remain bearish on the stock. Price Performance 1-Yr

Commercial Bank of Kuwait

Recommendation: HOLD CBK remains vulnerable to the weak economic environment while its NPL

formation sees little respite; provision are expected to erode net income

almost to nil in 2011. With limited improvement in income, the fate of CBK's

earnings are expected to be steered by the performance of its provisions.

Downside / Upside: -5.5%

0.73

0.77

1,197,946 Avg. Val. Traded (USD)

Target Price (KWD):

Current Price (KWD):

979.5 Mkt Cap (KWD mn):

416.8

700

750

800

850

900

950

1000

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

16,000

18,000

20,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) CBK (fils) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 60

Profit recovery to set in from 2012

Bloomberg Code:

Reuters Code: Little clarity on asset quality and level of provisioning

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): FV slashed by 5%, high trading multiples do not justify price

P/Bv 2012e (x):

High /Low (KWD): 1.20 / 0.88

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net commission income 355 325 339 351 393

Absolute (%): -3.3 -2.2 -23.4 Non-commission income 219 278 268 303 359

Relative (%): -0.5 -0.4 -4.9 Provisions (199) (205) (138) (118) (93)

Operating expenses (298) (321) (327) (350) (394)

Price Volume Performance Net Profit 106 87 118 155 224

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 12,548 13,384 14,150 15,199 16,485

Shareholders' Equity 1,159 1,194 1,224 1,260 1,291

Gross Loans 7,360 7,951 8,508 9,260 10,239

Deposits 7,649 8,943 9,453 10,197 11,041

2010 2011e 2012e 2013e 2014e

Spreads 4.7% 4.1% 4.2% 4.3% 4.6%

Cost to Income 52.1% 53.3% 53.9% 53.5% 52.4%

Loans to Deposits 78.9% 72.9% 73.8% 74.4% 76.0%

NPLs /Gross Loans 12.4% 12.5% 11.8% 9.8% 8.7%

NPL coverage 59.4% 69.4% 80.5% 99.7% 109.5%

ROAA 0.9% 0.7% 0.9% 1.1% 1.4% Source: Bloomberg ROAE 9.4% 7.4% 9.7% 12.5% 17.6%

Dividend yield 1.7% 1.1% 1.8% 2.8% 4.5%

EPS (fils) 39.4 32.3 43.8 57.8 83.3

BVPS (fils) 449.4 455.0 474.1 497.3 527.3

P/E (x) 27.3 27.8 20.1 15.2 10.6

P/BV (x) 2.4 2.0 1.9 1.8 1.7

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

Income Statement

KFIN KK

KFIN.KW

Albeit a few entities that KFH had exposure to have seen debt restructuring

in 2011, hinting at easing provisioning requirements, there is little information

on where most of the NPLs are coming from. Even though we see a decline

in provisions 2012 onwards, our assumptions come with low conviction.

Market Data

2,689.0

8,497.4

20.1

1.9 KFH is one of the most expensive banks in Kuwait and the GCC. With lower

than average ROE, high price multiples indicate a downside rather than an

attractive investment opportunity. We have slashed our fair value by 5%. Price Performance 1-Yr

Kuwait Finance House

Recommendation: HOLD Despite having seen our previous prediction of 2011 being another tough year

for KFH come to transpire, we have reduced our forecast for 2011 & 2012 by

13% & 23% resp. Profit recovery in 2012 will therefore be lower than previous

expectations on a lackluster economic backdrop and asset quality issues.

Downside / Upside: 4.0%

0.92

0.88

7,153,469 Avg. Val. Traded (USD)

Target Price (KWD):

Current Price (KWD):

2,366.4 Mkt Cap (KWD mn):

1,949.0

800

850

900

950

1000

1050

1100

1150

1200

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) KFIN (fils) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 61

No expectations of any extraordinary performance

Bloomberg Code:

Reuters Code: High asset quality, coverage ratio but provisions will remain high

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Limited upside potential at current levels, FV slashed by 3%

P/Bv 2012e (x):

High /Low (KWD): 1.35 / 1.00

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 359 381 398 424 472

Absolute (%): -1.8 5.7 -15.6 Non-interest income 140 153 165 183 198

Relative (%): 1.1 7.5 2.8 Provisions (12) (44) (29) (18) (16)

Operating expenses (174) (180) (193) (214) (240)

Price Volume Performance Net Profit 302 301 337 369 408

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 12,899 13,206 13,844 14,547 15,344

Shareholders' Equity 1,931 2,011 2,162 2,356 2,572

Gross Loans 8,133 8,256 8,475 8,747 9,065

Deposits 6,385 6,538 6,800 7,106 7,461

2010 2011e 2012e 2013e 2014e

Spreads 3.5% 3.5% 3.5% 3.6% 3.8%

Cost to Income 31.9% 30.5% 31.0% 32.0% 32.5%

Loans to Deposits 127.4% 126.3% 124.6% 123.1% 121.5%

NPLs /Gross Loans 1.6% 1.6% 1.7% 1.7% 1.7%

NPL coverage 208.7% 244.7% 244.2% 249.0% 250.7%

ROAA 2.3% 2.3% 2.5% 2.6% 2.7% Source: Bloomberg ROAE 17.1% 15.3% 16.2% 16.3% 16.6%

Dividend yield 3.5% 3.2% 3.6% 3.7% 3.9%

EPS (fils) 76.2 76.0 85.3 93.3 103.2

BVPS (fils) 487.8 508.2 546.2 595.2 650.0

P/E (x) 17.2 14.7 13.1 12.0 10.9

P/BV (x) 2.5 2.2 2.1 1.9 1.7

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

Income Statement

NBK KK

NBKK.KW

NBK boasts excellent asset quality; the lowest in Kuwait and one of the

lowest in the GCC. We nevertheless see some NPL formation in upcoming

quarters as a weakening operating environment in Kuwait and Egypt catch up

with it. However, with a coverage of over 200%, we remain comfortable.

Market Data

3,957.7

15,917.3

13.1

2.1 Albeit, the bank stands out from amongst its peers given certain advantages

that it has to offer, we believe that current trading multiples are not justified.

Any correction in price levels, however should be taken advantage of. Price Performance 1-Yr

National Bank of Kuwait

Recommendation: HOLD We expect NBK to post 12%YoY profit growth in 2012 (stagnancy in 2011).

This comes post pruning previous estimates (Strategy Update: Aug-11) by

4%YoY & 5%YoY for 2011 & 2012 resp. The growth in 2012 is not expected

out of good operating performance but rather a decline in provisioning.

Downside / Upside: 1.1%

1.13

1.12

8,919,012 Avg. Val. Traded (USD)

Target Price (KWD):

Current Price (KWD):

4,432.7 Mkt Cap (KWD mn):

2,094.9

1000

1050

1100

1150

1200

1250

1300

1350

1400

0

5,000

10,000

15,000

20,000

25,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) NBK (fils) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 62

Bank Muscat plans a right issue of OMR100mn during 2Q12

Bloomberg Code:

Reuters Code: Bank Muscat to secure USD170mn subordinate debt from IFC

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Bank Muscat shares are fairly valued

P/Bv 2012e (x):

High /Low (OMR): 0.90 / 0.66

Avg Volume ('000) :

(OMRmn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 187 227 247 273 309

Absolute (%): 7.8 15.8 -11.9 Non-interest income 66 71 83 92 102

Relative (%): 4.2 12.3 5.0 Provisions (33) (39) (33) (42) (51)

Operating expenses (103) (120) (129) (137) (140)

Price Volume Performance Net Profit 102 120 144 160 189

Balance Sheet

(OMRmn) 2010 2011e 2012e 2013e 2014e

Assets 5,851 7,118 7,459 8,204 8,919

Shareholders' Equity 796 883 989 1,087 1,183

Gross Loans 4,194 4,974 5,185 6,042 6,960

Deposits 3,527 4,876 5,237 5,866 6,628

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.5% 3.6% 3.9% 3.7% 3.7%

Cost to Income 38.8% 39.4% 39.0% 37.7% 34.4%

Loans to Deposits 124% 102% 99% 103% 105%

NPLs /Gross Loans 4.2% 4.5% 4.3% 4.2% 4.0%

NPL coverage 105.9% 108.8% 132.5% 140.2% 152.8%

ROAA 1.7% 1.8% 2.0% 2.0% 2.2% Source: Bloomberg ROAE 13.5% 14.3% 15.4% 15.4% 16.6%

Dividend yield 2.4% 2.3% 3.2% 3.2% 5.2%

Lamya Hayat EPS (OMR) 0.075 0.077 0.093 0.104 0.122

BVPS (OMR) 0.591 0.570 0.638 0.702 0.764

P/E (x) 12.0 9.9 8.2 7.4 6.3

P/BV (x) 1.0 1.3 1.2 1.1 1.0

Source: Company Reports & Global Research

Phone: +965-2295-1203

3,068.6

8.2

1.2 We believe that the bank shares are fairly valued with a 2012e P/BV of 1.3x,

the bank’s shares it has a downside potential.

Price Performance 1-Yr

994.4 Income Statement

Senior Financial Analyst

[email protected]

1,927,635 Avg. Val. Traded (USD)

BKMB OM

BMAO OM

The bank is sourcing funds to meet the growing demand for credit. The

bank's is strengthening its capital position to support long-term dollar funding

and asset growth. However, Bank Muscat is waiting for the approval of the

IFC board and the regulators in the Sultanate.

Market Data

1,548.4

1,181.4 Mkt Cap (OMRmn):

Bank Muscat

Recommendation: HOLD Bank Muscat is aiming to maintain its capital adequacy ratio higher than the

regulatory requirement of 12% through right issue. As of 3Q11, the bank’s

capital adequacy ratio is 12.8% and the bank is expecting an aggressive

growth in assets in 2012 which will decrease its capital adequacy ratio.

Downside / Upside: -6.8%

0.71

0.76

Target Price (OMR):

Current Price (OMR):

0.50

0.60

0.70

0.80

0.90

1.00

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

4,500

5,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) BKMB (OMR)

Global Research – GCC GCC Investment Strategy

January 2012 63

NBO is focusing on being a pioneer in lunching Islamic operations

Bloomberg Code:

Reuters Code: Expected slowdown in loans and deposits in 2012

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): The journey of change in management continues

P/Bv 2012e (x):

High /Low (OMR): 0.35 / 0.30

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 55.6 62.3 71.1 83.4 97.6

Absolute (%): 3.5 3.5 -8.0 Non-interest income 22.5 31.5 33.8 36.1 38.9

Relative (%): 0.0 0.1 8.9 Provisions (7.3) (8.2) (9.8) (11.2) (14.8)

Operating expenses (39.9) (43.1) (46.0) (48.8) (51.2)

Price Volume Performance Net Profit 27.2 37.1 43.2 52.5 62.0

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 1,804.9 2,173.9 2,349.7 2,581.7 2,871.3

Shareholders' Equity 265.8 284.7 305.7 332.2 360.1

Gross Loans 1,432.4 1,722.8 1,897.3 2,157.0 2,473.2

Deposits 1,324.9 1,617.7 1,773.2 1,978.9 2,228.1

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.6% 3.8% 3.9% 4.0% 4.1%

Cost to Income 51.1% 46.0% 43.8% 40.8% 37.5%

Loans to Deposits 103% 101% 113% 115% 118%

NPLs /Gross Loans 4.3% 4.2% 3.8% 3.6% 3.1%

NPL coverage 111.5% 121.6% 148.3% 162.7% 197.0%

ROAA 1.5% 1.9% 1.9% 2.1% 2.3% Source: Bloomberg ROAE 11.2% 14.5% 16.0% 18.2% 20.1%

Dividend yield 4.6% 6.6% 7.7% 10.2% 12.0%

Lamya Hayat EPS (OMR) 0.025 0.034 0.040 0.049 0.057

BVPS (OMR) 0.246 0.263 0.283 0.307 0.333

P/E (x) 16.4 9.3 8.0 6.6 5.6

P/BV (x) 1.5 1.2 1.1 1.0 1.0

Source: Company Reports & Global Research

Phone: +965-2295-1203

901.3

8.0

1.1 NBO has seen high attrition in its high ranked cadres which is a challenge

that needs to be tackled. In October, NBO has appointed a new deputy chief

executive officer. Price Performance 1-Yr

261.0 Income Statement

Senior Financial Analyst

[email protected]

217,770 Avg. Val. Traded (USD)

NBOB OM

NBO.OM

NBO have witnessed a phenomenal loan growth of 15.5% in 3Q11. We

believe that this aggressive growth in loans will be tuned down to 10% in

2012. We believe that deposits will follow the same behavior slowing down

from 16.5% in 3Q11 to 9.6% in 2012.

Market Data

1,081.0

347.0 Mkt Cap (OMR mn):

National Bank of Oman

Recommendation: HOLD Islamic banking has been named as a key area for development at NBO. The

banks will capitalize on the opportunities presented by the innovative industry

and meeting the increasing demand for Sharia-compliant finance. NBO will

benefit from CBQ’s experience in this field

Downside / Upside: 3.7%

0.33

0.32

Target Price (OMR):

Current Price (OMR):

0.27

0.28

0.29

0.3

0.31

0.32

0.33

0.34

0.35

0.36

0

500

1,000

1,500

2,000

2,500

3,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) NBOB (OMR)

Global Research – GCC GCC Investment Strategy

January 2012 64

One off loss on legal cases to be reversed

Bloomberg Code:

Reuters Code: Increase in provisions

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Rich valuations

P/Bv 2012e (x):

High /Low (OMR): 0.68 / 0.51

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 57.3 62.7 70.0 76.6 88.2

Absolute (%): 8.0 3.0 -17.1 Non-interest income 14.1 17.3 17.1 18.4 19.9

Relative (%): 4.5 -0.4 -0.2 Provisions (4.2) (4.1) (3.7) (3.5) (3.4)

Operating expenses (29.2) (32.3) (35.5) (37.9) (40.5)

Price Volume Performance Net Profit 33.3 38.3 42.1 47.2 56.5

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 1,664 1,780 1,943 2,140 2,379

Shareholders' Equity 227 261 288 315 348

Gross Loans 1,333 1,411 1,555 1,746 1,976

Deposits 1,250 1,307 1,434 1,601 1,805

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.6% 3.8% 3.9% 3.9% 4.1%

Cost to Income 40.9% 40.4% 40.8% 39.9% 37.4%

Loans to Deposits 101% 102% 103% 103% 104%

NPLs /Gross Loans 4.6% 4.0% 3.8% 3.8% 3.8%

NPL coverage 116.1% 138.1% 144.1% 137.6% 129.8%

ROAA 2.1% 2.2% 2.3% 2.3% 2.5% Source: Bloomberg ROAE 15.5% 15.7% 15.4% 15.7% 17.0%

Dividend yield 2.1% 2.6% 2.5% 3.2% 3.8%

Lamya Hayat EPS (OMR) 0.041 0.042 0.046 0.052 0.062

BVPS (OMR) 0.278 0.285 0.314 0.344 0.380

P/E (x) 13.5 13.1 12.0 10.7 8.9

P/BV (x) 2.0 1.9 1.8 1.6 1.5

Source: Company Reports & Global Research

Phone: +965-2295-1203

1,309.9

12.0

1.8 Bank Dhofar is currently trading at 2012 P/BV 1.8x and P/E 12.0x, which is

considered to be higher than the industry average of P/BV 1.3x and P/E

10.9x. Price Performance 1-Yr

86.0 Income Statement

Senior Financial Analyst

[email protected]

140,284 Avg. Val. Traded (USD)

BKDB OM

BDOF.OM

Provision for loan impairment has increased by 18.9%YoY while loan

impairments recoveries, on the other hand, have doubled in 3Q11 compared

to last year. However, this increase is considered normal if compared to the

loan growth .

Market Data

915.2

504.3 Mkt Cap (OMR mn):

Bank Dhofar

Recommendation: SELL Despite the higher operating income the bank reported a loss in 3Q11 due to

the legal dispute loss. The primary court issued a cancelation to the court

enforcement judgment. This will reflect positively on the profitability as the

amount of RO26.1 mn will be returned back to Bank Dhofar's account.

Downside / Upside: -36.9%

0.35

0.55

Target Price (OMR):

Current Price (OMR):

0.50

0.60

0.70

0

100

200

300

400

500

600

700

800

900

1,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) BKDB (OMR)

Global Research – GCC GCC Investment Strategy

January 2012 65

OIB to merge with HSBC

Bloomberg Code:

Reuters Code: Lawsuit filed against Bank Dhofar

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Lack of assets growth

P/Bv 2012e (x):

High /Low (OMR): 0.29 / 0.24

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 29.8 29.5 34.7 39.9 47.1

Absolute (%): 4.3 10.2 8.6 Non-interest income 10.3 11.4 11.9 12.4 12.9

Relative (%): 0.8 6.8 25.5 Provisions 0.7 (0.8) (1.3) (1.4) (1.9)

Operating expenses (20.8) (21.5) (23.4) (25.5) (27.8)

Price Volume Performance Net Profit 17.6 16.4 19.3 22.3 26.7

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 1,155.6 1,139.5 1,251.7 1,387.2 1,549.3

Shareholders' Equity 169.1 178.1 188.7 201.0 215.7

Gross Loans 716.8 729.6 821.6 930.1 1,062.2

Deposits 797.0 797.4 883.4 989.4 1,118.1

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.2% 2.9% 3.0% 3.0% 3.1%

Cost to Income 51.9% 52.6% 50.3% 48.8% 46.3%

Loans to Deposits 80% 81% 83% 85% 87%

NPLs /Gross Loans 10.0% 9.5% 9.0% 9.0% 9.0%

NPL coverage 108.4% 117.2% 114.9% 105.9% 97.0%

ROAA 1.6% 1.4% 1.6% 1.7% 1.8% Source: Bloomberg ROAE 10.3% 9.4% 10.5% 11.5% 12.8%

Dividend yield 5.2% 2.7% 3.2% 3.7% 4.5%

Lamya Hayat EPS (OMR) 0.019 0.018 0.021 0.024 0.029

BVPS (OMR) 0.185 0.195 0.207 0.220 0.236

P/E (x) 15.1 15.6 13.8 11.9 9.9

P/BV (x) 1.6 1.4 1.4 1.3 1.2

Source: Company Reports & Global Research

Oman International Bank

Recommendation: SELL Oman’s fourth largest bank, OIB, is currently in discussion with HSBC on a

possible merger agreement. This merger is expected to create a stronger

entity through synergies driven by the strong global experience of HSBC and

bringing innovative product to the Omani banking sector

Downside / Upside: -27.8%

0.21

0.29

Target Price (OMR):

Current Price (OMR):

OIBB OM

Oman International Bank filed a claim of proceeds of sale of shares of Bank

Dhofar that were pledged by the Ali Redha group in favor of OIB. Post the

primary court judgment, OIB will not receive the claimed amount which is

OMR26.1mn.

Market Data

968.1

281.7 Mkt Cap (OMR mn):

Phone: +965-2295-1203

731.7

13.8

1.4 Unlike its peers, OIB assets remained stagnant in 2011 and did not take a

share of the sectors growth. However, we are expecting the assets growth to

pick up in 2012 so the bank maintains its position compared to its peers. Price Performance 1-Yr

405.1 Income Statement

Senior Financial Analyst

[email protected]

285,182 Avg. Val. Traded (USD)

0.20

0.22

0.24

0.26

0.28

0.30

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

4,500

5,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) OIBB (OMR)

Global Research – GCC GCC Investment Strategy

January 2012 66

Ahli bank enhances its market share

Bloomberg Code:

Reuters Code: Ahli Bank is the best performing bank in Oman

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Limited upside potential

P/Bv 2012e (x):

High /Low (OMR): 0.30 / 0.25

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 19.4 27.8 33.1 37.7 44.0

Absolute (%): 3.6 0.4 -5.3 Non-interest income 6.3 9.1 10.8 11.9 13.1

Relative (%): 0.0 -3.1 11.6 Provisions (0.5) (3.5) (2.7) (3.1) (3.6)

Operating expenses (9.3) (10.6) (12.2) (14.5) (17.3)

Price Volume Performance Net Profit 13.9 20.1 25.6 28.2 31.9

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 805.6 931.8 1,055.0 1,201.2 1,369.0

Shareholders' Equity 101.9 123.9 140.5 158.8 179.6

Gross Loans 659.9 773.1 885.2 1,022.8 1,192.6

Deposits 632.2 720.5 823.5 947.0 1,094.1

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.1% 3.2% 3.2% 3.2% 3.3%

Cost to Income 36.1% 28.6% 27.7% 29.3% 30.3%

Loans to Deposits 104% 106% 106% 107% 108%

NPLs /Gross Loans 0.4% 0.5% 0.5% 0.6% 0.6%

NPL coverage 132.4% 200.5% 217.6% 225.7% 227.5%

ROAA 2.0% 2.3% 2.6% 2.5% 2.5% Source: Bloomberg ROAE 14.5% 17.8% 19.4% 18.8% 18.8%

Dividend yield 2.5% 3.3% 4.2% 4.6% 5.2%

Lamya Hayat EPS (OMR) 0.020 0.025 0.032 0.035 0.040

BVPS (OMR) 0.143 0.155 0.176 0.198 0.224

P/E (x) 17.2 10.6 8.2 7.4 6.6

P/BV (x) 1.6 1.7 1.5 1.3 1.2

Source: Company Reports & Global Research

Phone: +965-2295-1203

543.3

8.2

1.5 We believe that the bank is going to witness double digit growth in 2012. We

believe that growth will continue, however the share price have captured this

growth leaving it with a limited upside potential. Price Performance 1-Yr

293.5 Income Statement

Senior Financial Analyst

[email protected]

207,883 Avg. Val. Traded (USD)

ABOB OM

ABOB.OM

The bank’s profit increased by 29.4%YoY in 3Q11. Total Assets have

reached OMR898mn representing a growth of 31.5%YoY. Loans and

advances grew by 29%YoY and deposits grew by 32.2% YoY in 3Q11. in

2011, Ahli bank has received an award of best performing bank in Oman

Market Data

801.4

209.2 Mkt Cap (OMR mn):

Ahli Bank

Recommendation: HOLD Ahli bank is still witnessing an aggressive growth in its assets taking

advantage of the growth in Omani banking sector. The bank enhanced its

position among its peer this year by gaining 6.3% market share in 9M11

compared to 6.1% in 2010.

Downside / Upside: 6.3%

0.28

0.26

Target Price (OMR):

Current Price (OMR):

0.20

0.22

0.24

0.26

0.28

0.30

0

500

1,000

1,500

2,000

2,500

3,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ABOB (OMR)

Global Research – GCC GCC Investment Strategy

January 2012 67

Now the largest Islamic bank by loan book in Qatar

Bloomberg Code:

Reuters Code: Robust financial performance that is expected to continue

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Rich valuation - Growth factored in price

P/Bv 2012e (x):

High /Low (QAR): 28.1 / 19.3

Avg Volume ('000) : Income Statement

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Financing Income 1,047 685 956 1,203 1,690

Absolute (%): 3.9 15.3 44.3 Total Other Income 321 1,079 1,071 1,243 1,320

Relative (%): 2.7 6.4 45.5 Provisions 81 (91) (115) (195) (278)

Operating Expenses (237) (329) (454) (577) (735)

Price Volume Performance Net Profit 1,211 1,345 1,457 1,675 1,996

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 34,683 51,370 59,963 69,470 79,047

Shareholders' Equity 5,150 7,845 8,283 8,785 9,583

Financing Receivables 25,064 30,445 39,113 48,079 56,896

Investment Acc.holders 27,017 41,746 49,852 58,625 67,289

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 4.1% 2.2% 2.8% 2.9% 3.1%

Cost to Income 17.3% 18.6% 22.4% 23.6% 24.4%

Loans to Deposits 92.8% 72.9% 78.5% 82.0% 84.6%

NPLs /Gross Loans 0.0% 0.3% 0.5% 0.7% 1.0%

NPL coverage 100.5% 105.0% 105.0% 105.0% 105.0%

ROAA (%) 4.1% 3.1% 2.6% 2.6% 2.7% Source: Bloomberg ROAE (%) 23.8% 20.7% 18.1% 19.6% 21.7%

Dividend Yield (%) 13.8% 5.1% 4.9% 5.6% 5.7%

Digvijay Tanwar, CFA EPS (QAR) 1.6 1.8 1.9 2.2 2.7

BVPS (QAR) 6.9 10.5 11.0 11.7 12.8

P/E (x) 11.8 15.5 14.3 12.5 10.5

P/BV (x) 2.8 2.7 2.5 2.4 2.2

Source: Company Reports & Global Research

The bank deserves to trade at a premium to the sector, considering its high

growth and strong ROAE that is expected to continue. However, valuations at

current levels look a bit stretched.

749.9

20,887.5 Mkt Cap (QAR mn):

Phone: +965-2295-1275

5,736.3

14.3

2.5

Price Performance 1-Yr

1,829.8

Senior Financial Analyst

[email protected]

11,687,193 Avg. Val. Traded (USD)

MARK QD

MARK.QA

Market Data

Financial performance historically has been very strong & we expect it to

remain so, with our forecasts suggesting an earnings CAGR of 13.3% until

2014.The Islamic banking regulatory changes, clean balance sheet, & high

capitalization will ensure that the bank outgrow most peers in the short term.

Al Rayan Bank

Recommendation: HOLD MAR is the fastest growing Islamic bank with a loan CAGR of 56% during

2007-10, albeit on a low base. In 9M11 loan growth has been 15%YTD with

the loan book now bigger than QIB. Strong tie-ups with the State will ensure

that the bank continues to benefit from increased State spending.

Downside / Upside: -2.2%

27.24

27.85

Target Price (QAR):

Current Price (QAR):

16

18

20

22

24

26

28

30

0

3,000

6,000

9,000

12,000

15,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) MARK (QAR)

Global Research – GCC GCC Investment Strategy

January 2012 68

Overall performance weak - Profitability up on Investment Income

Bloomberg Code:

Reuters Code: Islamic banking regulation catalyst to loan growth

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Valuations appear to be stretched

P/Bv 2012e (x):

High /Low (QAR): 91.1 / 75.6

Avg Volume ('000) : Income Statement

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Financing Income 1,417 1,350 1,428 1,678 1,987

Absolute (%): -0.4 7.1 0.4 Total Other Income 490 985 1,112 1,234 1,196

Relative (%): -1.5 -1.9 1.6 Provisions (40) (72) (50) (105) (115)

Operating Expenses (479) (710) (781) (837) (884)

Price Volume Performance Net Profit 1,335 1,505 1,658 1,911 2,119

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 51,765 54,448 62,146 70,211 78,868

Shareholders' Equity 7,969 10,182 10,513 10,896 11,320

Financing Receivables 29,352 28,311 34,502 40,824 47,636

Investment Acc.holders 30,258 29,163 35,490 42,006 49,028

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.8% 3.7% 4.0% 3.9% 4.0%

Cost to Income 25.1% 30.4% 30.7% 28.7% 27.8%

Loans to Deposits 97.0% 97.1% 97.2% 97.2% 97.2%

NPLs /Gross Loans 1.1% 1.2% 1.2% 1.2% 1.3%

NPL coverage 111.5% 110.3% 100.0% 100.0% 100.0%

ROAA (%) 2.9% 2.8% 2.8% 2.9% 2.8% Source: Bloomberg ROAE (%) 17.2% 16.6% 16.0% 17.9% 19.1%

Dividend Yield (%) 6.2% 6.1% 6.7% 7.8% 8.6%

Digvijay Tanwar, CFA EPS (QAR) 6.2 6.4 7.0 8.1 9.0

BVPS (QAR) 33.7 43.1 44.5 46.1 47.9

P/E (x) 13.1 13.2 12.0 10.4 9.4

P/BV (x) 2.4 2.0 1.9 1.8 1.8

Source: Company Reports & Global Research

Although lending has fallen -8.6% in first nine months and investment

accountholders down 12.7%, we believe that a favorable impact of the QCB

regulation on closure of Islamic operations of conventional banks by 2011

may come into effect only in 2012 with QCB raising the year end deadline.

For 2012, we forecast a 9% jump in operating profits and a 10% jump in

profits. Lending as well as deposits are expected to grow by 20%.

Notwithstanding the high growth, valuations at current levels look rich.

19,966.8 Mkt Cap (QAR mn):

Phone: +965-2295-1275

5,483.4

12.0

1.9

Price Performance 1-Yr

193.6

Senior Financial Analyst

[email protected]

4,361,245 Avg. Val. Traded (USD)

QIBK QD

QISB.QA

Market Data

236.3

Qatar Islamic Bank

Recommendation: HOLD QIB recorded a 22% jump in 9M11 profitability boosted by 8.8x surge in

investment income as investment securities jumped 3x YTD. However, core

financing and fee & commission income has fallen by 6% and 7% YoY

respectively indicating low quality earnings growth.

Downside / Upside: -1.9%

82.92

84.50

Target Price (QAR):

Current Price (QAR):

70

75

80

85

90

95

0

500

1,000

1,500

2,000

2,500

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) QIBK (QAR)

Global Research – GCC GCC Investment Strategy

January 2012 69

Recent results disappoints - profits down 9% QoQ

Bloomberg Code:

Reuters Code: Asset quality improves on write off

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Dividend play rather than growth

P/Bv 2012e (x):

High /Low (QAR): 66.4 / 45.6

Avg Volume ('000) : Income Statement

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 1,532 1,728 1,769 1,779 1,841

Absolute (%): 1.5 15.6 -0.5 Non-Interest Income 607 617 742 886 926

Relative (%): 0.3 6.6 0.8 Provisions (359) (212) (200) (208) (175)

Operating Expenses (723) (813) (880) (889) (894)

Price Volume Performance Net Profit 1,054 1,318 1,429 1,565 1,695

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 47,230 51,009 55,624 61,299 67,614

Shareholders' Equity 5,087 6,058 6,299 6,573 6,874

Net Loans & Financings 26,547 29,423 30,888 35,286 39,482

Deposits from Customers 30,822 31,262 34,701 38,866 43,529

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 4.9% 4.6% 4.2% 4.1% 4.0%

Cost to Income 33.8% 34.7% 35.0% 33.4% 32.3%

Loans to Deposits 86.1% 94.1% 89.0% 90.8% 90.7%

NPLs /Gross Loans 3.9% 2.1% 2.3% 2.5% 2.6%

NPL coverage 92.2% 93.5% 95.0% 95.0% 95.0%

ROAA (%) 2.3% 2.7% 2.7% 2.7% 2.6% Source: Bloomberg ROAE (%) 21.0% 23.7% 23.1% 24.3% 25.2%

Dividend Yield (%) 7.7% 7.9% 8.7% 9.5% 10.3%

Digvijay Tanwar, CFA EPS (QAR) 5.8 7.3 7.9 8.7 9.4

BVPS (QAR) 24.6 29.3 30.5 31.8 33.3

P/E (x) 11.2 8.8 8.4 7.6 7.0

P/BV (x) 2.6 2.2 2.2 2.1 2.0

Source: Company Reports & Global Research

NPL ratio of the bank almost halved to 2.1%, as the bank recognized

QAR564mn in NPL write-offs while coverage improved to 98% in 3Q11. Going

forward, we see benefits of lower provisioning charges 50-60bps vs. peak of

1.15% in 2010 resulting in a healthier ROAE of ~23%.

Given the bank's low capitalization level and its retail focus, growth is

expected to remain sluggish in the near term. Nonetheless dividend yield

historically has been high and expected to remain so.

13,642.1 Mkt Cap (QARmn):

Phone: +965-2295-1275

3,746.5

8.4

2.2

Price Performance 1-Yr

212.5

Senior Financial Analyst

[email protected]

3,359,894 Avg. Val. Traded (USD)

DHBK QD

DOBK.QA

Market Data

206.7

Doha Bank

Recommendation: HOLD Doha's 3Q11 results were hit by weak operating income and higher costs.

While the loan book witnessed a QoQ expansion, net interest margins

(NIMs) came under pressure during the quarter on lower asset spreads

despite lower cost of funding. Cost efficiency deteriorated further.

Downside / Upside: 1.9%

67.27

66.00

Target Price (QAR):

Current Price (QAR):

40

45

50

55

60

65

70

0

400

800

1,200

1,600

2,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) DHBK (QAR)

Global Research – GCC GCC Investment Strategy

January 2012 70

Recommendation: 9M11 results positive and beat consensus estimates

Bloomberg Code: Increasing government business to impact margins

Reuters Code:

O/S (mn):

Mkt Cap (USDmn): Strong outlook and high dividend yield

P/E 2012e (x):

P/Bv 2012e (x):

High /Low (QAR): 93.8 / 64.5

Avg Volume ('000) : Income Statement

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net Interest Income 1,778 1,943 2,202 2,287 2,348

Absolute (%): 3.6 15.4 -8.1 Non-Interest Income 939 1,194 1,412 1,694 1,893

Relative (%): 2.4 6.4 -6.8 Provisions (295) (199) (322) (380) (407)

Operating Expenses (787) (876) (997) (1,073) (1,158)

Price Volume Performance Net Profit 1,635 2,062 2,295 2,528 2,676

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 62,520 72,363 80,717 87,912 95,798

Shareholders' Equity 10,912 12,904 13,256 13,525 13,802

Net Loans & Financings 33,567 43,060 47,729 52,176 57,019

Deposits from Customers 33,281 38,513 44,676 50,037 56,041

Key Ratios

2010 2011e 2012e 2013e 2014e

Spreads 3.7% 3.5% 3.3% 3.3% 3.2%

Cost to Income 32.5% 29.8% 30.3% 29.8% 30.2%

Loans to Deposits 103.8% 115.0% 110.0% 107.5% 105.0%

NPLs /Gross Loans 3.2% 2.8% 2.9% 3.0% 3.1%

NPL coverage 89.7% 101.0% 101.0% 100.0% 100.0%

ROAA (%) 2.7% 3.1% 3.0% 3.0% 2.9% Source: Bloomberg ROAE (%) 15.1% 17.3% 17.5% 18.9% 19.6%

Dividend Yield (%) 7.6% 7.1% 8.3% 9.5% 10.1%

Digvijay Tanwar, CFA EPS (QAR) 7.2 9.1 10.1 11.1 11.8

BVPS (QAR) 44.1 52.2 53.6 54.7 55.8

P/E (x) 12.8 9.2 8.5 7.7 7.2

P/BV (x) 2.1 1.6 1.6 1.6 1.5

Source: Company Reports & Global Research

21,156.7 Mkt Cap (QAR mn):

Phone: +965-2295-1275

5,810.2

8.5

1.6

Price Performance 1-Yr

223.7

Senior Financial Analyst

[email protected]

4,775,556 Avg. Val. Traded (USD)

CBQ is aggressively looking to target public sector business which is

increasing its ratio in its loan book. This could be detrimental to margins and

fee and commission income as public sector business is low margin in

nature. Nonetheless, high loan book will support operating income.

The recent results re-affirm our positive outlook on CBQ’s stock. Given its

relatively strong balance sheet, solid long-term funding and high

capitalization level, the bank is expected to do well in the near term. Dividend

yield is expected to remain high.

Commercial Bank of Qatar

Downside / Upside: 14.7%

98.0

85.5

Target Price (QAR):

Current Price (QAR):

BUY CBQ's 9M11 net profit jumped 14% YoY while total assets have grown 17%

YTD. These are strong set of numbers. The regulatory changes in the retail

sector has so far had limited impact.

CBQK QD

COMB.QA

Market Data

247.4

60

65

70

75

80

85

90

95

0

500

1,000

1,500

2,000

2,500

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) CBQK (QAR)

Global Research – GCC GCC Investment Strategy

January 2012 71

Continues to deliver robust financial performance

Bloomberg Code:

Reuters Code: Expansion in balance sheet to drive profitability

O/S (mn):

Mkt Cap (USDmn): Good visibility, good earnings, low risk – premium justified

P/E 2012e (x):

P/Bv 2012e (x):

High /Low (QAR): 155.9 / 115.7

Avg Volume ('000) : Income Statement

(QAR mn) 2010 2011* 2012e 2013e 2014e

1m 3m 12m Net Interest Income 5,675 7,800 8,954 10,309 11,423

Absolute (%): 2.6 11.8 9.3 Non-Interest Income 1,934 2,400 2,873 3,449 4,104

Relative (%): 1.4 2.8 10.5 Provisions (600) (1054)^ (933) (1,065) (952)

Operating Expenses (1,292) (1601)^ (2,163) (2,575) (3,023)

Price Volume Performance Net Profit 5,702 7,500 8,670 10,048 11,472

Balance Sheet

(QAR mn) 2010 2011* 2012e 2013e 2014e

Assets 223,382 302,000 331,075 372,448 414,255

Shareholders' Equity 22,280 38,000 41,813 46,776 52,845

Net Loans & Financings 131,696 194,000 214,802 250,557 280,892

Deposits from Customers 165,470 200,000 245,026 276,880 307,336

Key Ratios

2010 2011^ 2012e 2013e 2014e

Spreads 3.4% 3.4% 3.0% 2.9% 2.9%

Cost to Income 17.0% 15.6% 18.3% 18.7% 19.5%

Loans to Deposits 79.6% 97.0% 87.7% 90.5% 91.4%

NPLs /Gross Loans 1.0% 1.1% 1.3% 1.4% 1.5%

NPL coverage 117.7% 119.0% 120.0% 117.0% 115.0%

ROAA (%) 2.8% 2.9% 2.8% 2.9% 2.9% Source: Bloomberg ROAE (%) 27.9% 24.2% 21.8% 22.7% 23.0%

Dividend Yield (%) 3.8% 2.6% 5.0% 5.4% 5.7%

Digvijay Tanwar, CFA EPS (QAR) 9.0 11.8 13.6 15.8 18.0

BVPS (QAR) 35.0 62.8 65.7 73.5 83.1

P/E (x) 14.8 13.2 11.4 9.9 8.6

P/BV (x) 3.8 2.5 2.4 2.1 1.9

Source: Company Reports & Global Research

* 2011 figures based on press release dated 9 Jan 2012 ^ Our estimates

We continue to believe that QNB’s business model remains robust and asset

quality supreme. Given its size (largest listed bank by assets in GCC) and

strong ties with the state, the bank will continue to capture Qatar’s public

sector credit growth which is expected to remain high in the near term.

Given the strong surge in lending & impressive deposit growth witnessed in

2011, we have revised our 2012 loan-growth upwards by 4.6% while deposits

have been revised by 4.5%. We see a CAGR (2011-14) of 11% asset growth.

99,170.7 Mkt Cap (QAR mn):

Phone: +965-2295-1275

27,235.0

11.4

2.4

Price Performance 1-Yr

219.4

Senior Financial Analyst

[email protected]

8,322,881 Avg. Val. Traded (USD)

QNBK QD

QNBK.QA

Market Data

636.1

Qatar National Bank

Recommendation: HOLD

Downside / Upside: 8.4%

169.0

155.9

Target Price (QAR):

Current Price (QAR):

With a net profit growth of 32% in 2011, financial performance continues to

be super strong. Growth was strong in all revenue lines, while cost were

contained. With over USD100mn planned state spending on infrastructure,

QNB will be a key beneficiary.

115

120

125

130

135

140

145

150

155

0

200

400

600

800

1,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) QNBK (QAR)

Global Research – GCC GCC Investment Strategy

January 2012 72

Recommendation: Robust earnings trajectory in a tough market

Bloomberg Code:

Reuters Code: Asset quality issues remain but are manageable

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Laggard behaviour will not remain forever, downside risk is limited

P/Bv 2012e (x):

High /Low (AED): 18.8 / 14.0

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 4,257 5,127 5,441 5,810 6,402

Absolute (%): -3.8 10.4 -12.1 Non-interest income 2,048 1,385 1,377 1,800 1,947

Relative (%): -0.8 14.0 0.8 Provisions (1,639) (1,592) (1,515) (1,346) (739)

Operating expenses (1,122) (1,207) (1,312) (1,442) (1,565)

Price Volume Performance Net Profit 3,420 3,573 3,833 4,643 5,843

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 140,758 159,632 161,088 172,407 189,992

Shareholders' Equity 19,226 22,416 24,476 26,981 30,147

Gross Loans 98,923 108,096 116,941 127,210 141,085

Deposits 98,742 98,857 104,788 113,171 125,620

2010 2011e 2012e 2013e 2014e

Spreads 3.6% 3.9% 3.9% 3.9% 3.8%

Cost to Income 17.8% 18.5% 19.2% 19.0% 18.7%

Loans to Deposits 96.8% 104.4% 105.5% 105.6% 105.6%

NPLs /Gross Loans 4.6% 4.2% 4.6% 4.5% 4.0%

NPL coverage 72.1% 107.6% 119.0% 135.3% 150.4%

ROAA 2.6% 2.4% 2.4% 2.8% 3.2% Source: Bloomberg ROAE 18.5% 17.2% 16.3% 18.0% 20.5%

Dividend yield 3.6% 4.6% 7.4% 9.0% 11.3%

EPS (AED) 2.3 2.4 2.6 3.1 3.9

BVPS (AED) 12.8 14.9 16.3 18.0 20.1

P/E (x) 7.3 6.5 6.0 5.0 4.0

P/BV (x) 1.4 1.0 0.9 0.9 0.8

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

6,289.0

6.0

0.9 2011 was not a fruitful year for the bank's stock despite strong fundamentals

& cheap valuations. Renewed interest in it after the increase in FOL was

shortlived on negative market news. We still remain strongly upbeat on it. Price Performance 1-Yr

FGB.AD

FGB's NPLs were stagnant for 9M11, outperforming our initial assessment.

Albeit mostly due to write-offs, the bank did escape severe deterioration.

Taking a very conservative stance for 2012, even if provisions remain at

current levels, we believe that FGB will still show an improvement in profit.

Market Data

1,500.0

1,748,612 Avg. Val. Traded (USD)

23,100.0 Mkt Cap (AED mn):

First Gulf Bank

FGB has weathered severe asset deterioration, adverse regulatory changes

and tough operating environment without any decline in profitability. The bank

boasts an above average ROE banking on robust top-line growth and cost

leadership. We expect FGB to post a 2011 - 2014 earnings CAGR of 18%.

Downside / Upside: 59.4%

Target Price (AED): 24.55

Current Price (AED): 15.40

STRONG BUY

390.7 Income Statement

FGB UH

12

13

14

15

16

17

18

19

20

0

500

1,000

1,500

2,000

2,500

3,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) FGB (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 73

Recommendation: Beats industry growth for deposit and loans for 2011

Bloomberg Code:

Reuters Code: NPL ratio seen to spike in 2012 but far from disconcerting levels

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Story: Low risk, good returns

P/Bv 2012e (x):

High /Low (AED): 11.9 / 9.1

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 5,249 5,885 6,114 6,768 7,652

Absolute (%): -0.9 7.9 11.3 Non-interest income 1,930 2,097 2,202 2,351 2,586

Relative (%): 2.0 11.5 24.3 Provisions (1,207) (1,560) (1,562) (1,138) (892)

Operating expenses (2,186) (2,433) (2,733) (3,061) (3,571)

Price Volume Performance Net Profit 3,683 3,881 3,912 4,787 5,619

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 211,427 245,122 256,760 276,311 301,443

Shareholders' Equity 20,113 22,945 26,009 29,837 33,920

Gross Loans 140,909 161,595 171,927 186,968 206,739

Deposits 123,131 144,483 153,152 167,891 187,740

2010 2011e 2012e 2013e 2014e

Spreads 2.8% 3.0% 2.9% 3.0% 3.1%

Cost to Income 26.1% 25.5% 27.7% 29.8% 32.1%

Loans to Deposits 114.4% 111.8% 112.3% 111.4% 110.1%

NPLs /Gross Loans 2.3% 3.3% 3.7% 3.6% 3.5%

NPL coverage 112.8% 97.9% 105.4% 116.5% 120.7%

ROAA 1.8% 1.7% 1.6% 1.8% 1.9% Source: Bloomberg ROAE 20.2% 18.0% 16.0% 17.1% 17.6%

Dividend yield 2.9% 3.1% 5.0% 5.6% 6.3%

EPS (AED) 1.5 1.4 1.4 1.7 2.0

BVPS (AED) 8.4 8.0 9.1 10.4 11.8

P/E (x) 7.4 8.1 8.0 6.5 5.6

P/BV (x) 1.4 1.4 1.2 1.0 0.9

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

8,516.9

8.0

1.2 NBAD boasts the highest ROE within our UAE banking universe and stands

out as the safest bank within our UAE universe. We believe that the bank's

trading multiples are low and attractive and associated risks are minimal. Price Performance 1-Yr

NBAD.AD

We see a 100bps addition to NBAD's NPL ratio in 2011 and another 40bps in

2012 due to local exposure and that in Egypt & Libya. The bank is however

capable of providing well for this without any visible decline in profits. NBAD's

coverage ratio has been and is expected to stand at very comfortable levels.

Market Data

2,870.0

959,858 Avg. Val. Traded (USD)

31,283.5 Mkt Cap (AED mn):

National Bank of Abu Dhabi

NBAD is expected to record over 15%YoY growth in both loans and deposits

for 2011, beating sector growth by a huge margin. The muscle shown by the

bank in loans disbursement and deposit mobilization without any upward

pressure in cost speaks volumes of its operating strength.

Downside / Upside: 15.9%

Target Price (AED): 12.63

Current Price (AED): 10.90

BUY

335.1 Income Statement

NBAD UH

8.5

9.0

9.5

10.0

10.5

11.0

11.5

12.0

0

500

1,000

1,500

2,000

2,500

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) NBAD (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 74

Recommendation: Robust top-line growth

Bloomberg Code:

Reuters Code: Slowdown in NPL formation expected

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Low trading multiples are not justified

P/Bv 2012e (x):

High /Low (AED): 3.30 / 2.03

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 3,682 4,662 5,215 5,616 6,218

Absolute (%): -6.8 -1.1 25.5 Non-interest income 1,654 1,751 1,698 1,900 2,057

Relative (%): -3.9 2.5 38.4 Provisions (3,287) (2,267) (2,604) (1,853) (1,625)

Operating expenses (1,649) (2,102) (2,383) (2,609) (2,977)

Price Volume Performance Net Profit 381 3,298 1,896 2,999 3,608

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 178,271 179,586 183,352 195,484 213,370

Shareholders' Equity 15,565 17,231 17,900 19,253 20,935

Gross Loans 129,068 133,173 140,527 149,720 163,664

Deposits 106,134 109,158 115,708 127,322 142,636

2010 2011e 2012e 2013e 2014e

Spreads 2.4% 2.9% 3.2% 3.3% 3.3%

Cost to Income 30.9% 32.8% 34.5% 34.7% 36.0%

Loans to Deposits 115.7% 116.0% 113.7% 109.2% 106.1%

NPLs /Gross Loans 11.1% 10.5% 11.0% 9.8% 9.0%

NPL coverage 44.1% 46.8% 57.8% 72.9% 83.4%

ROAA 0.2% 1.8% 1.0% 1.6% 1.8% Source: Bloomberg ROAE 2.5% 20.1% 10.8% 16.1% 18.0%

Dividend yield 0.0% 6.8% 5.9% 8.5% 10.2%

EPS (AED) 0.1 0.6 0.3 0.5 0.6

BVPS (AED) 3.2 3.1 3.2 3.4 3.7

P/E (x) 26.1 4.7 8.1 5.1 4.3

P/BV (x) 0.6 0.9 0.9 0.8 0.7

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

4,204.6

8.1

0.9 ADCB was one of the best (relative) performing banking stocks during 2011.

It is trading at enticing multiples and offers an attractive upside potential. The

stock is also expected to resume dividends after a lag of 2 years. Price Performance 1-Yr

ADCB.AD

ADCB is expected to see a slowdown in asset deterioration in 2012 which is

also when we see the NPL ratio reaching an inflexion point. We believe that

most of the bank's asset quality troubles are over with. However provisions

expense is forecast to remain high in 2012 before dropping off in later years.

Market Data

5,595.6

1,108,634 Avg. Val. Traded (USD)

15,443.8 Mkt Cap (AED mn):

Abu Dhabi Commercial Bank

With clear visibility on a 27%YoY growth in NII in 2011, the bank is expected

to manage another 12%YoY rise in 2012 despite anticipation of tough market

conditions. We believe that the bank's ability to maintain spreads and loans

growth will make it stand out as a smart investment choice.

Downside / Upside: 31.0%

Target Price (AED): 3.62

Current Price (AED): 2.76

STRONG BUY

1,497.3 Income Statement

ADCB UH

1.5

1.7

1.9

2.1

2.3

2.5

2.7

2.9

3.1

3.3

3.5

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

16,000

18,000

20,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ADCB (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 75

Recommendation: Dropping interest rates + highest CoF = Rise in spreads, NII

Bloomberg Code:

Reuters Code: High provisions expected in 4Q11 and 1Q12

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Still a good choice when market sentiment rebounds

P/Bv 2012e (x):

High /Low (AED): 3.90 / 2.75

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 1,951 2,399 2,447 2,592 2,950

Absolute (%): -0.7 -2.7 1.2 Non-interest income 604 554 601 715 806

Relative (%): 2.2 0.9 14.2 Provisions (491) (397) (395) (246) (259)

Operating expenses (715) (720) (765) (809) (863)

Price Volume Performance Net Profit 1,359 1,820 1,848 2,196 2,568

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 81,780 76,303 78,752 83,414 91,290

Shareholders' Equity 9,781 11,242 12,465 13,659 15,224

Gross Loans 57,756 58,196 60,524 64,750 71,878

Deposits 57,941 53,885 56,041 59,403 65,344

2010 2011e 2012e 2013e 2014e

Spreads 2.5% 3.1% 3.2% 3.2% 3.4%

Cost to Income 28.0% 24.4% 25.1% 24.4% 23.0%

Loans to Deposits 99.7% 108.0% 108.0% 109.0% 110.0%

NPLs /Gross Loans 4.3% 4.8% 5.0% 4.8% 4.5%

NPL coverage 47.5% 56.6% 65.3% 71.5% 76.7%

ROAA 1.7% 2.3% 2.4% 2.7% 2.9% Source: Bloomberg ROAE 14.9% 17.3% 15.6% 16.8% 17.8%

Dividend yield 3.0% 5.2% 9.1% 9.1% 10.4%

EPS (AED) 0.5 0.7 0.7 0.9 1.0

BVPS (AED) 3.9 4.5 5.0 5.5 6.1

P/E (x) 5.5 4.0 3.9 3.3 2.8

P/BV (x) 0.8 0.6 0.6 0.5 0.5

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

1,963.6

3.9

0.6 We have increased our 2011e bottom-line projections for UNB by 23% on

better top-line performance and lower than previously expected provisions.

The bank offers robust ROE despite one of the lowest multiples in UAE. Price Performance 1-Yr

UNB.AD

UNB is believed to have exposure to Dubai Hold. & Al Jaber Grp. & its Egypt

ops form 2.2% of loans; provisions for these are still to be taken. We expect

the worst to be seen in 4Q11 and/or 1Q12. The increase in gen. prov./CRWA

to 0.99% in 3Q11 will only slightly reduce pressure on future provisions.

Market Data

2,495.6

552,784 Avg. Val. Traded (USD)

7,212.4 Mkt Cap (AED mn):

Union National Bank

Since time deposits form 78% of UNB's deposits and that it has the highest

cost of fund amongst its peers, we reiterate that the current decline in

interbank rates will allow the bank to reduce its cost of funds which will have

a positive and pronounced impact on UNB's spreads and net interest income.

Downside / Upside: 71.1%

Target Price (AED): 4.95

Current Price (AED): 2.89

STRONG BUY

634.7 Income Statement

UNB UH

2.4

2.6

2.8

3.0

3.2

3.4

3.6

3.8

4.0

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) UNB (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 76

Recommendation: Asset quality woes to continue over forecast period

Bloomberg Code:

Reuters Code: Earnings Risks: Union Properties & absorption of Dubai Bank

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Cost of upside in terms of risk is too high, absorption of Dubai Bank

P/Bv 2012e (x):

High /Low (AED): 4.6 / 2.7

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Net interest income 6,795 7,130 7,120 7,595 8,702

Absolute (%): -15.3 -25.8 -2.1 Non-interest income 2,262 2,576 2,884 3,547 3,899

Relative (%): -11.7 -23.2 16.1 Provisions (3,550) (5,321) (4,263) (3,690) (3,192)

Operating expenses (3,147) (3,635) (3,799) (3,981) (4,445)

Price Volume Performance Net Profit 2,340 2,562 1,911 3,434 4,920

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 286,216 272,710 274,370 289,686 312,845

Shareholders' Equity 29,656 31,219 31,457 33,607 36,715

Gross Loans 204,595 211,716 219,235 231,024 254,058

Deposits 199,972 185,763 194,606 205,200 223,631

2010 2011e 2012e 2013e 2014e

Spreads 2.8% 2.9% 2.9% 3.1% 3.3%

Cost to Income 34.7% 37.4% 38.0% 35.7% 35.3%

Loans to Deposits 102.3% 114.0% 112.7% 112.6% 113.6%

NPLs /Gross Loans 10.0% 13.4% 14.7% 15.0% 14.0%

NPL coverage 40.5% 44.1% 50.8% 57.6% 64.3%

ROAA 0.8% 0.9% 0.7% 1.2% 1.6% Source: Bloomberg ROAE 8.1% 8.4% 6.1% 10.6% 14.0%

Dividend yield 7.2% 8.2% 5.9% 9.0% 11.5%

EPS (AED) 0.4 0.5 0.3 0.6 0.9

BVPS (AED) 5.3 5.6 5.7 6.0 6.6

P/E (x) 6.6 6.4 8.2 4.6 3.2

P/BV (x) 0.5 0.5 0.5 0.5 0.4

Source: Company Reports & Global Research

[email protected]

Phone: +965-2295-1280

Balance Sheet

Key Ratios

Senior Financial Analyst

Naveed Ahmed, CFA

4,266.9

8.2

0.5 Albeit ENBD offers an attractive upside potential at current levels, we expect

negative news to keep the bank's share price under strict check. We believe

that better and less riskier opportunities within this sector exist. Price Performance 1-Yr

ENBD.DU

Given the health of the real estate market in UAE, we expect a second write

down of ENBD's UP investment in 4Q11 in the range of AED300-400mn.

Losses from associates (UP) may dilute earnings further. Absorption of

Dubai Bank, a black box, is a potential earnings risk beyond 2011.

Market Data

5,557.8

474,008 Avg. Val. Traded (USD)

15,672.9 Mkt Cap (AED mn):

Emirates NBD

ENBD's bottom-line took a huge hit due to provisions relating to the second

entity of Dubai Holding in 3Q11. The bank has also offered guidance of

addition of 1% to NPL ratio each year in 2012 and 2013, which in turn is

expected to keep provisions on the higher side than previously expected.

Downside / Upside: 35.8%

Target Price (AED): 3.83

Current Price (AED): 2.82

STRONG BUY

484.7 Income Statement

EMIRATES UH

2.5

3.0

3.5

4.0

4.5

5.0

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

16,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) EMIRATES (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 77

CEMENT & BUILDING MATERIALS

Global Research – GCC GCC Investment Strategy

January 2012 78

Recommendation: Sales revenue benefit from increase in construction activity

Bloomberg Code:

Reuters Code: Capacity expansion

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Trading at cheap valuations

P/Bv 2012e (x):

High /Low (SAR): 46.9 / 25.2

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 745 1,015 1,175 1,189 1,199

Absolute (%): 6.4 10.9 32.6 Cost of Sales (426) (499) (632) (656) (685)

Relative (%): 3.5 4.2 37.0 Gross Profit 319 516 543 532 514

Operating Profit 288 465 484 473 454

Price Volume Performance Net Profit 255 450 477 474 463

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 4,155 4,463 4,812 5,105 5,402

Shareholders' Equity 2,503 2,885 3,283 3,678 4,063

Liabilities 1,652 1,578 1,529 1,427 1,339

Debt 1,191 1,131 1,018 916 825

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 42.8% 50.8% 46.2% 44.8% 42.9%

Operating Margins (%) 38.7% 45.8% 41.2% 39.8% 37.9%

Net Margins (%) 34.3% 44.3% 40.6% 39.8% 38.6%

EV/EBITDA (x) 17.8 9.7 8.4 7.6 6.9

EV/Ton (USD) 335.8 207.2 190.8 171.4 153.2

ROAA (%) 6.4% 10.4% 10.3% 9.6% 8.8% Source: Bloomberg ROAE (%) 10.7% 16.7% 15.5% 13.6% 12.0%

Dividend Yield (%) 3.0% 2.3% 2.3% 2.3% 2.3%

EPS (SAR) 3.2 5.6 6.0 5.9 5.8

BVPS (SAR) 31.3 36.1 41.0 46.0 50.8

P/E (x) 10.7 8.0 7.5 7.6 7.7

P/BV (x) 1.1 1.3 1.1 1.0 0.9

Source: Company Reports & Global Research

Phone: +965-2295-1438

953.5

7.5

1.1 The stock's 2012e P/E multiple is at a discount to the our GCC cement

universe 2012e P/E multiple of 11.7x. With net profit expected to grow by

76.2% and 6.0% in 2011 and 2012, the growth has not yet been priced in. Price Performance 1-Yr

368.1 Income Statement

Financial Analyst

[email protected]

3,866,927 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

ARCCO AB

3010.SE

ACC is planning to increase its capacity at it's Rabigh plant by around 2.3mn

tpa. We have not incorporated the expansion in our model. However, If the

company goes ahead and does not face any problems relating to energy

connections, it can provide further upside to our valuations.

Market Data

80.0

3,576.0 Mkt Cap (SAR mn):

Arabian Cement Company

Sales revenue have witnessed a healthy growth of 44.6%YoY in 9M11 as the

company benefited from increase in construction activity in the Western

region of Saudi Arabia. We expect the trend to extend into next year with

sales revenue expected to increase by 15.7%YoY in 2012.

Downside / Upside: 32.4%

59.20

44.70

Target Price (SAR):

Current Price (SAR):

STRONG BUY

15

20

25

30

35

40

45

50

0

500

1,000

1,500

2,000

2,500

3,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ARCCO (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 79

Spare capacity; the new theme

Bloomberg Code:

Reuters Code: Efficiency gains continue to filter in

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Positive fundamentals priced in

P/Bv 2012e (x):

High /Low (SAR): 74.0 / 47.8

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 1,526 1,693 1,759 1,789 1,816

Absolute (%): 15.2 17.1 47.5 Cost of Sales (757) (749) (778) (796) (814)

Relative (%): 12.3 10.3 51.8 Gross Profit 769 943 981 993 1,002

Operating Profit 681 847 882 892 899

Price Volume Performance Net Profit 660 818 856 868 876

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 4,617 4,712 4,895 5,081 5,291

Shareholders' Equity 3,371 3,575 3,817 4,070 4,333

Liabilities 1,245 1,137 1,078 1,011 959

Debt 441 375 318 271 230

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 50.4% 55.7% 55.8% 55.5% 55.2%

Operating Margins (%) 44.6% 50.0% 50.1% 49.9% 49.5%

Net Margins (%) 43.2% 48.3% 48.7% 48.5% 48.3%

EV/EBITDA (x) 11.6 13.1 12.2 11.8 11.4

EV/Ton (USD) 246.8 344.8 337.7 330.0 321.7

ROAA (%) 13.8% 17.5% 17.8% 17.4% 16.9% Source: Bloomberg ROAE (%) 20.5% 23.5% 23.2% 22.0% 20.9%

Dividend Yield (%) 8.0% 5.5% 5.5% 5.5% 5.5%

EPS (SAR) 4.3 5.3 5.6 5.7 5.7

BVPS (SAR) 22.0 23.4 24.9 26.6 28.3

P/E (x) 11.6 13.6 13.2 13.0 12.9

P/BV (x) 2.3 3.1 3.0 2.8 2.6

Source: Company Reports & Global Research

Phone: +965-2295-1438

3,008.8

13.2

3.0 The stock has witnessed an increase of around 40.0% in 2011, pricing in the

positive fundamentals. The stock's 2012e P/E is close to our GCC cement

universe average 2012e P/E of 11.7x. Price Performance 1-Yr

194.3 Income Statement

Financial Analyst

[email protected]

2,886,597 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

SACCO AB

3030.SE

The new production lines that came online in April 2009 had an apparent

effect on cost of sales which declined to SAR101.1 per ton in 3Q11

compared to SAR116.9 per ton in 3Q10. We expect the company to operate

at 88.0% in 2012 which is likely to bring in further efficiency savings.

Market Data

153.0

11,283.8 Mkt Cap (SAR mn):

Saudi Cement Company

Recommendation: HOLD SCC stands to benefit from a sustained increase in cement demand due to

it's spare capacity. The company operated at 84.0% utilization levels in

9M11 giving the company the ability to capitalize on incremental demand.

Gas shortage for new capacities is also likely to benefit the company.

Downside / Upside: -9.4%

66.80

73.75

Target Price (SAR):

Current Price (SAR):

30

35

40

45

50

55

60

65

70

75

80

0

500

1,000

1,500

2,000

2,500

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) SACCO (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 80

Better outlook

Bloomberg Code:

Reuters Code: Advantageous cost structure and proximity to demand centers

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Replacement of old lines

P/Bv 2012e (x):

High /Low (SAR): 72.5 / 44.1

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 1,272 1,388 1,443 1,485 1,495

Absolute (%): 6.4 14.1 35.4 Cost of Sales (560) (617) (640) (657) (664)

Relative (%): 3.5 7.4 39.7 Gross Profit 712 771 802 828 831

Operating Profit 666 716 741 762 765

Price Volume Performance Net Profit 657 715 746 767 771

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 3,653 3,695 3,836 4,048 4,275

Shareholders' Equity 3,159 3,331 3,535 3,759 3,987

Liabilities 495 364 301 289 287

Debt 190 95 47 24 12

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 56.0% 55.6% 55.6% 55.8% 55.6%

Operating Margins (%) 52.4% 51.6% 51.4% 51.3% 51.1%

Net Margins (%) 51.6% 51.5% 51.7% 51.6% 51.5%

EV/EBITDA (x) 9.8 12.9 12.2 11.6 11.2

EV/Ton (USD) 276.0 389.5 380.7 371.0 360.9

ROAA (%) 17.9% 19.5% 19.8% 19.5% 18.5% Source: Bloomberg ROAE (%) 21.1% 22.0% 21.7% 21.0% 19.9%

Dividend Yield (%) 7.8% 5.5% 5.5% 5.5% 5.5%

EPS (SAR) 4.9 5.3 5.5 5.7 5.7

BVPS (SAR) 23.4 24.7 26.2 27.8 29.5

P/E (x) 10.6 13.7 12.8 12.5 12.4

P/BV (x) 2.2 2.9 2.7 2.5 2.4

Source: Company Reports & Global Research

Phone: +965-2295-1438

2,546.8

12.8

2.7 Yamama cement has announced the results of the feasibility study for

replacement of old lines as positive. The introduction of new lines is likely to

bring efficiency savings as experienced by Saudi Cement Company. Price Performance 1-Yr

155.2 Income Statement

Financial Analyst

[email protected]

2,439,299 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

YACCO AB

3020.SE

Yamama Cement has a cost advantage relative to the sector due to it's

integrated production plant and captive power supply. In addition proximity to

the demand centers in the central region, where a large proportion of activity

is taking place, helps in keeping transport and freight costs down.

Market Data

135.0

9,551.3 Mkt Cap (SAR mn):

Yamama Saudi Cement Company

Recommendation: HOLD We now expect both net profit and sales to grow at a 3-year CAGR of 2.5%

in light of the improvement in cement demand and outlook. Cement

dispatches for the company have increased by 8.9%YoY in 11M10 while the

net profit has increased by 10.4%YoY in 9M11.

Downside / Upside: 0.6%

71.20

70.75

Target Price (SAR):

Current Price (SAR):

20

30

40

50

60

70

80

0

100

200

300

400

500

600

700

800

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) YACCO (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 81

Recommendation: Fall in realization prices to be off set by increase in volumes

Bloomberg Code:

Reuters Code: Capacity upgrades to replenish margins

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): New clinker capacity to curtail imports and reduce cost

P/Bv 2012e (x):

High /Low (OMR): 0.65 / 0.42

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 52 48 46 47 49

Absolute (%): 3.8 -0.7 -31.6 Cost of Sales (29) (31) (30) (31) (33)

Relative (%): 0.2 -4.1 -14.7 Gross Profit 23 17 16 16 16

Operating Profit 17 13 13 13 12

Price Volume Performance Net Profit 25 13 14 13 13

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 172 170 167 165 165

Shareholders' Equity 149 145 144 143 141

Liabilities 24 25 23 22 24

Debt 7 8 7 7 6

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 43.8% 35.2% 35.4% 34.3% 33.0%

Operating Margin (%) 33.7% 27.7% 27.9% 26.8% 25.5%

Net Margin (%) 48.3% 27.2% 29.6% 28.3% 26.7%

EV/EBITDA (x) 6.7 7.8 7.4 7.4 7.5

EV/Ton (USD) 215.7 145.2 144.9 144.2 143.4

ROAA (%) 15.4% 7.6% 8.1% 8.1% 7.9% Source: Bloomberg ROAE (%) 17.6% 8.8% 9.4% 9.3% 9.2%

Dividend Yield (%) 5.8% 10.6% 10.6% 10.6% 10.6%

Hettish Karmani EPS (OMR) 0.076 0.039 0.041 0.040 0.040

BVPS (OMR) 0.449 0.439 0.436 0.432 0.427

P/E (x) 8.46 11.01 10.77 10.91 11.19

P/Bv (x) 1.43 0.98 1.01 1.02 1.03

Source: Company Reports & Global Research

Phone: +965-2295-1281

379.9

10.8

1.0 The new clinker capacity after considerable delays have come online in

3Q11. Additional clinker capacity would curtail the costlier imports and would

result in lesser cost per ton for the Company. Price Performance 1-Yr

97.1 Income Statement

Senior Financial Analyst

[email protected]

144,098 Avg. Val. Traded (USD)

OCOI OM

OCCO.OM

Recently, the company signed contracts for a capacity upgrade of Kiln 1

along with the refurbishment of the kiln's pollution control systems. Both

upgrades, will be completed by mid 2012 which will eventually help in

controlling cost and will result in rise in margins.

Market Data

330.9

146.2 Mkt Cap (OMR mn):

Oman Cement Company

HOLD Inflow of cheap cement from neighboring countries has resulted in drop in

realization prices. However with the expected increase in volumes in the

back drop of huge spending plans by government we estimate that drop in

prices to be compensated by increase in volumes

Downside / Upside: 6.6%

0.471

0.442

Target Price (OMR):

Current Price (OMR):

0.40

0.46

0.52

0.58

0.64

0.70

0

300

600

900

1,200

1,500

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

De

c-1

1

Volume (000) OCC (OMR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 82

Recommendation:

Bloomberg Code:

Reuters Code:

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Political problems in targeted markets blurs export visibility

P/Bv 2012e (x):

High /Low (OMR): 1.25 / 0.76

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 65 83 81 82 81

Absolute (%): -9.4 -23.7 -38.9 Cost of Sales (30) (52) (52) (53) (53)

Relative (%): -13.0 -27.2 -22.0 Gross Profit 35 31 29 29 28

Operating Profit 23 19 18 17 17

Price Volume Performance Net Profit 21 14 15 14 14

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 192 193 187 185 182

Shareholders' Equity 107 102 102 103 103

Liabilities 84 91 85 82 80

Debt 68 71 68 64 61

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 54.2% 36.9% 36.1% 35.4% 34.7%

Operating Margin (%) 34.8% 22.7% 21.9% 21.2% 20.5%

Net Margin (%) 31.9% 17.1% 18.1% 17.6% 17.2%

EV/EBITDA (x) 11.0 9.4 9.2 9.2 9.2

EV/Ton (USD) 290.6 115.7 111.3 109.8 107.5

ROAA (%) 13.2% 7.4% 7.7% 7.7% 7.6% Source: Bloomberg ROAE (%) 19.3% 13.6% 14.3% 14.0% 13.6%

Dividend Yield (%) 8.2% 8.8% 8.8% 8.8% 8.8%

Hettish Karmani EPS (OMR) 0.104 0.071 0.073 0.072 0.070

BVPS (OMR) 0.537 0.539 0.542 0.544 0.544

P/E (x) 11.82 10.67 10.39 10.57 10.90

P/Bv (x) 2.28 1.41 1.40 1.40 1.40

Source: Company Reports & Global Research

Phone: +965-2295-1281

395.3

10.4

1.4

Price Performance 1-Yr

45.0

[email protected]

Income Statement

Senior Financial Analyst

123,094 Avg. Val. Traded (USD)

152.2 Mkt Cap (OMR mn):

Margins dilution to continue

Raysut cement last year acquired Pioneer Cement. Ever since then the

company has witnessed significant erosion in gross margins as the prices in

UAE are pretty low. We anticipate further reduction in gross margins as the

realization prices continue to deteriorate.

Visibility on exports remain very low as countries like Yemen, Sudan &

Somalia, the target markets of the Company are facing serious political

problems.

RCCI OM

RAYC.OM

Market Data

200.0

Raysut Cement Company

HOLD Raysut cement has added a second wholly owned ship to its fleet. The

16,000-tonne capacity carrier along with others will strengthen Company's

ability to reach potential export markets as far afield as East Africa and the

Indian sub-continent.

Downside / Upside: 9.1%

0.830

0.761

Target Price (OMR):

Current Price (OMR):

Raysut Cement bolsters shipping capability

0.90

0.98

1.06

1.14

1.22

1.30

0

100

200

300

400

500

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Oct-

11

No

v-1

1

Volume (000) RCCI (OMR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 83

Recommendation: Calcium Carbonate plant to run at full throttle operations

Bloomberg Code:

Reuters Code: Company expects growing demand in 2012

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Revenue to remain range bound as competition heats up

P/Bv 2012e (x):

High /Low (QAR): 116 / 98.5

Avg Volume ('000) :

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 1,090 1,010 1,076 1,062 1,042

Absolute (%): 4.4 5.0 3.5 Cost of Sales (581) (545) (602) (605) (594)

Relative (%): 3.2 -4.0 4.8 Gross Profit 510 464 473 457 448

Operating Profit 452 415 421 405 397

Price Volume Performance Net Profit 467 438 448 437 428

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 2,608 2,709 2,697 2,639 2,719

Shareholders' Equity 2,160 2,267 2,405 2,508 2,578

Liabilities 448 442 292 131 142

Debt 324 324 162 - -

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 46.7% 46.0% 44.0% 43.0% 43.0%

Operating Margin (%) 41.5% 41.1% 39.1% 38.1% 38.1%

Net Margin (%) 42.8% 43.4% 41.6% 41.1% 41.1%

EV/EBITDA (x) 10.1 9.6 9.3 9.4 9.2

EV/Ton (USD) 334.1 284.0 276.5 268.2 259.2

ROAA (%) 18.2% 16.5% 16.6% 16.4% 16.0% Source: Bloomberg ROAE (%) 22.9% 19.8% 19.2% 17.8% 16.8%

Dividend Yield (%) 3.7% 5.5% 6.0% 6.4% 6.9%

Hettish Karmani EPS (QAR) 9.5 8.9 9.1 8.9 8.7

BVPS (QAR) 44.0 46.2 49.0 51.1 52.5

P/E (x) 12.3 12.6 12.4 12.7 13.0

P/Bv (x) 2.7 2.4 2.3 2.2 2.2

Source: Company Reports & Global Research

Phone: +965-2295-1281

1,529.1

12.4

2.3 Various regional players have started selling their produce in Qatar by virtue

of which volumes of QNCC are estimated to decline. Hence revenue is

estimated to report a CAGR of -1.1% during 2010-14. Price Performance 1-Yr

14.2 Income Statement

Senior Financial Analyst

[email protected]

426,397 Avg. Val. Traded (USD)

QNCD QD

QANC.QA

QNCC believes that it will have to import cement from Asian countries and

from Egypt next year as it expects a growing demand from the local

construction sector as the country prepares to host the 2022 football World

Cup.

Market Data

49.1

5,568.0 Mkt Cap (QAR mn):

Qatar National Cement Company

BUY QNCC has started commercial production of its calcium carbonate plant in

July 2011. QNCC agreed to supply the state-run QEWC with the plant's

output for 25 years. The company will run with full throttle production in 2012

and would add to the topline of the Company.

Downside / Upside: 10.6%

125.4

113.4

Target Price (QAR):

Current Price (QAR):

80

88

96

104

112

120

0

50

100

150

200

250

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

Volume (000) QNCC (QAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 84

Recommendation: Biggest cement manufacturer in UAE

Bloomberg Code:

Reuters Code: Adding operational activities and liquidating investments

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Healthy outlook

P/Bv 2012e (x):

High /Low (AED): 1.77 / 0.91

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 245 285 474 572 671

Absolute (%): -22.2 -28.3 -47.4 Cost of Sales (136) (210) (326) (381) (440)

Relative (%): -19.3 -24.7 -34.4 Gross Profit 109 74 148 191 231

Operating Profit 36 (8) 15 47 76

Price Volume Performance Net Profit 53 39 85 123 160

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 2,591 2,990 3,121 3,185 3,237

Shareholders' Equity 1,594 1,632 1,718 1,840 2,000

Liabilities 997 1,357 1,404 1,344 1,237

Debt 926 926 879 791 657

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 44.6% 26.2% 31.3% 33.4% 34.4%

Operating Margin (%) 14.8% -2.9% 3.1% 8.2% 11.3%

Net Margin (%) 21.7% 13.6% 18.0% 21.5% 23.8%

EV/EBITDA (x) 47.5 35.3 19.2 14.4 11.0

EV/Ton (USD) 1,039.6 133.1 133.4 129.8 121.5

ROAA (%) 2.1 1.4 2.8 3.9 5.0 Source: Bloomberg ROAE (%) 3.4 2.4 5.1 6.9 8.3

EV/Revenues (x) 15.7 9.5 5.7 4.6 3.7

Turki O. AlYaqout EPS (AED) 0.03 0.02 0.05 0.07 0.09

BVPS (AED) 0.91 0.93 0.98 1.05 1.14

P/E (x) 56.3 45.6 18.7 13.0 10.0

P/Bv (x) 1.9 1.1 0.9 0.9 0.8

Source: Company Reports & Global Research

Phone: +965-2295-1295

433.6

18.7

0.9 Arkan is expected to witness a 66.5% increase in revenue for 2012 as the

company enjoys a new line of cement expansion. The company’s profits are

expected to increase 31.7% on a CAGR basis during the period 2010-14. Price Performance 1-Yr

614.3 Income Statement

[email protected]

239,689 Avg. Val. Traded (USD)

Financial Analyst

ARKAN UH

ARKN.AD

Arkan currently added a new line of business, a pipes factory. The pipes

segment rolled out revenues of AED16.3mn for the 9M11 period. As opposed

Arkan have liquidated all shares in portfolio except for AED475,000 which is

covered. A strong step into focusing on operational activities.

Market Data

1,750.0

1,592.5 Mkt Cap (AED mn):

Arkan Building Materials Company

STRONG BUY ARKAN is currently benefiting from being an integrated player in UAE,

playing a big role in Abu Dhabi where demand outstrips supply. Additionally,

Arkan has a lead in UAE for having the best cost structure due to close

proximity and diversified line of business.

Downside / Upside: 23.1%

Target Price (AED): 1.12

Current Price (AED): 0.91

1.0

1.3

1.6

1.9

2.2

2.5

0

2,000

4,000

6,000

8,000

10,000

Ju

l-1

0A

ug

-10

Se

p-1

0O

ct-

10

No

v-1

0D

ec-1

0Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1

Volume ('000) ARKAN (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 85

Recommendation: 9M11 results ended in red at gross profit level

Bloomberg Code:

Reuters Code: Higher exports, a good play for 2012

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Revision in estimates

P/Bv 2012e (x):

High /Low (AED): 1.12 / 0.58

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 227 187 179 189 192

Absolute (%): -13.0 -25.0 -30.2 Cost of Sales (223) (196) (172) (179) (179)

Relative (%): -10.1 -21.4 -17.2 Gross Profit 4 (9) 7 9 13

Operating Profit (9) (22) (6) (4) (1)

Price Volume Performance Net Profit (4) (18) (0) 3 5

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 796 792 767 746 726

Shareholders' Equity 765 744 742 719 698

Liabilities 31 48 25 27 28

Debt - - - - -

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 1.8% -5.0% 4.0% 5.0% 7.0%

Operating Margin (%) -3.8% -11.8% -3.2% -2.3% -0.6%

Net Margin (%) -1.7% -9.7% 0.0% 1.6% 2.7%

EV/EBITDA (x) 18.7 49.1 11.5 10.9 10.3

EV/Ton (USD) 89.6 74.9 69.9 76.4 79.4

ROAA (%) -0.5% -2.3% 0.0% 0.4% 0.7% Source: Bloomberg ROAE (%) -0.5% -2.4% 0.0% 0.4% 0.7%

Dividend Yield (%) 11.9% 0.0% 0.0% 6.9% 6.9%

Turki O. AlYaqout EPS (AED) (0.0) (0.0) (0.0) 0.0 0.0

BVPS (AED) 1.6 1.5 1.5 1.5 1.4

P/E (x) nm nm nm 96.9 55.8

P/BV (x) 0.5 0.4 0.4 0.4 0.4

Source: Company Reports & Global Research

RAK Cement Company

BUY RAKCC recorded net loss of AED16.4mn in 9M11, as compared with

AED0.146mn loss same period last year. Cement selling price have

witnessed a decline, in addition the company posted lower sales volume due

to a halt in the project market, Ramadan season and slow real estate cycle.

Downside / Upside: 15.0%

Target Price (AED): 0.69

Current Price (AED): 0.60

RAKCC UH

RAKC.AD

RAKCC operates in a market where the is a huge difficulty due to decreased

demand and abundant supply. However the company plans to enhance

exports, where by 4Q11 the company achieved tenders from Iraq and Kuwait

clients, which could help compensate for lower volumes in local market.

Market Data

484.0

290.4 Mkt Cap (AED mn):

Phone: +965-2295-1295

79.1

nm

0.4 We have revised our estimates for the Company as the situation continues to

worsen in UAE. We have dropped the revenue further by 17.9% during 2011,

cost are expected to decrease as raw material prices are at rock bottom. Price Performance 1-Yr

5,713.0 Income Statement

[email protected]

1,418,337 Avg. Val. Traded (USD)

Financial Analyst

0.5

0.6

0.7

0.8

0.9

1.0

1.1

1.2

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

Ju

l-1

0A

ug

-10

Se

p-1

0O

ct-

10

No

v-1

0D

ec-1

0Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1

Volume ('000) RAKCC (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 86

Recommendation: Diversification efforts

Bloomberg Code:

Reuters Code: Higher costs accured with export coverage

O/S (mn):

Mkt Cap (USDmn): Well positioned for the future

P/E 2012e (x):

P/Bv 2012e (x):

High /Low (AED): 2.45 / 1.35

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 3,337 3,475 3,402 3,581 3,710

Absolute (%): -5.3 -5.3 -36.2 Cost of Sales (2,506) (2,623) (2,603) (2,727) (2,828)

Relative (%): -2.4 -1.7 -23.3 Gross Profit 831 852 799 853 881

Operating Profit 363 244 204 227 232

Price Volume Performance Net Profit 270 215 196 234 256

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 5,673 5,971 5,982 6,113 6,303

Shareholders' Equity 2,283 2,508 2,713 2,958 3,226

Liabilities 3,391 3,463 3,269 3,155 3,077

Debt 2,093 2,148 1,933 1,740 1,566

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 24.9% 24.5% 23.5% 23.8% 23.8%

Operating Margin (%) 10.9% 7.0% 6.0% 6.3% 6.3%

Net Margin (%) 8.1% 6.2% 5.8% 6.5% 6.9%

Debtor Turnover (x) 2.3 2.1 1.9 2.0 2.1

Debt / Equity (x) 0.9 0.9 0.7 0.6 0.5

ROAA (%) 5.0% 3.7% 3.3% 3.9% 4.1% Source: Bloomberg ROAE (%) 12.6% 9.0% 7.5% 8.3% 8.3%

Inventory Turnover (x) 2.10 2.03 1.92 2.07 2.15

Turki O. AlYaqout EPS (AED) 0.4 0.3 0.3 0.3 0.3

BVPS (AED) 3.4 3.4 3.7 4.0 4.3

P/E (x) 7.3 5.1 5.4 4.5 4.1

P/BV (x) 0.8 0.4 0.4 0.4 0.3

Source: Company Reports & Global Research

Financial Analyst

Phone: +965-2295-1295

287.3

5.4

0.4

Price Performance 1-Yr

199.0

[email protected]

Income Statement

106,141 Avg. Val. Traded (USD)

RAK is well positioned to manage a slowdown in world growth, due to the

fact it produces in low cost countries, its line of business is at the end of the

construction cycle which makes contract cancellation probability less and

finally emerging markets are expected to drive demand in upcoming years.

RAKCEC UH

RKCE.AD

Market Data

743.2

1,055.4 Mkt Cap (AED mn):

RAK Ceramics international operations are all located in Asian countries

majorly in China, Bangladesh & India. However, RAKCEC witnessed a hike

in cost of sales due to higher freight and energy costs.

RAK Ceramics

STRONG BUY RAKCEC ceramics revenue grew by 4.5% YoY in 9M-11 and in 3Q11 it went

up by 12% YoY. The company worked to diversify it sales to other markets

to withstand the slowdown in the MENA region due to the political

uncertainties. RAKCEC managed to diversify sales without losing volumes.

Downside / Upside: 63.4%

Target Price (AED): 2.32

Current Price (AED): 1.42

1.0

1.3

1.6

1.9

2.2

2.5

0

800

1,600

2,400

3,200

4,000

Ju

l-1

0A

ug

-10

Se

p-1

0O

ct-

10

No

v-1

0D

ec-1

0Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1

Volume ('000) RAKCEC (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 87

CONSTRUCTION CONTRACTORS

Global Research – GCC GCC Investment Strategy

January 2012 88

Slowdown in UAE to limit to the revenue growth

Bloomberg Code:

Reuters Code:

Receivables continue to increase, to remain as a cause of concern

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Minorities eating up the profit share

P/Bv 2012e (x):

High /Low (AED): 1.74 / 0.93

Avg Volume ('000) : Income Statement

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Contract Revenue 5,464 4,682 4,916 5,285 5,681

Absolute (%): 10.0 26.9 4.2 Contract Costs (4,637) (4,095) (4,336) (4,678) (5,043)

Relative (%): 13.6 29.5 22.3 Gross Profit 827 587 580 606 638

Operating Profit 425 188 218 242 247

Price Volume Performance Net Profit 307 127 147 171 181

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 8,680 8,306 8,284 8,687 9,218

Shareholders' Equity 2,698 2,827 2,977 3,150 3,334

Liabilities 5,982 5,478 5,307 5,536 5,884

Debt 755 654 580 526 502

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin 15.1% 12.5% 11.8% 11.5% 11.2%

EBITDA Margin 12.6% 11.2% 11.3% 11.1% 11.2%

Operating Margin 7.8% 4.0% 4.4% 4.6% 4.3%

Net Margin 5.6% 2.7% 3.0% 3.2% 3.2%

Current Ratio (x) 1.2 1.3 1.4 1.4 1.5

Debt/Equity (x) 0.3 0.2 0.2 0.1 0.1 Source: Bloomberg ROAA 3.5% 1.5% 1.8% 2.0% 2.0%

ROAE 12.1% 4.6% 5.1% 5.6% 5.6%

Hettish Karmani EPS (AED) 0.2 0.1 0.1 0.1 0.1

BVPS (AED) 1.8 1.9 2.0 2.1 2.2

P/E (x) 7.7 18.7 32.5 29.6 29.6

P/BV (x) 0.9 0.8 16.7 14.4 13.6

Source: Company Reports & Global Research

Senior Financial Analyst

[email protected]

Phone: +965-2295-1281

2,466.8 Mkt Cap (AED mn):

Receivables management is the primary cause of concern since almost 65%

of the balance sheet size is tied in receivables as of 3Q11. How effectively

ARABTEC would be able to manage would remain the key for its future.

16,637.1

6,124,185 Avg. Val. Traded (USD)

671.6

32.5

16.7

Price Performance 1-Yr

Minorities averaged 20% of net income over the last three years. Acquisitions

and joint ventures have raised the share of the minorities which is further

expected to rise to around 38% in the coming years.

ARTC.DU

Market Data

1,495.0

Target Price (AED): 1.27

Arabtec Holding

Recommendation: SELL

Downside / Upside: -23.0%

Arabtec’s recent performances have been significantly marred by a

combination of the significant slowdown in the real estate and construction

sectors specially in UAE, which still now is roughly 40% of the backlog.

Nevertheless the Company is keen on bidding for contracts in other

geographies which will drive the topline.

Current Price (AED): 1.65

ARTC UH

0.8

1.0

1.2

1.4

1.6

1.8

0

20

40

60

80

100

120

No

v-1

0

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

Volume ('000) ARTC (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 89

Recommendation: Backlog to ride on growth in Saudi Arabia and emerging Asia

Bloomberg Code:

Reuters Code:

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Attractive trading multiples and dividend yield

P/Bv 2012e (x):

High /Low (AED): 1.14 / 0.76

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Contract Revenue 1,855 3,079 3,265 3,708 4,084

Absolute (%): -5.3 -2.0 -26.4 Contract Costs (1,510) (2,609) (2,775) (3,161) (3,492)

Relative (%): -1.7 0.6 -8.2 Gross Profit 344 470 490 547 592

Operating Profit 117 188 192 213 226

Price Volume Performance Net Profit 155 212 214 231 243

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 4,871 5,791 5,991 6,506 7,013

Shareholders' Equity 2,542 2,669 2,791 2,931 3,084

Liabilities 2,329 3,121 3,200 3,575 3,929

Debt 789 723 641 569 506

Key Ratios

2010 2011e 2012e 2013e 2014e

Backlog/Sales (x) 2.6 1.9 2.1 2.1 2.1

Gross Margin (%) 18.6% 15.3% 15.0% 14.8% 14.5%

Net Margin (%) 8.3% 6.9% 6.5% 6.2% 5.9%

EV/EBITDA (x) 12.8 7.4 7.0 6.2 5.3

Debt / Equity (x) 0.3 0.3 0.2 0.2 0.2

ROAA (%) 3.3% 4.0% 3.6% 3.7% 3.6% Source: Bloomberg ROAE (%) 6.1% 8.1% 7.8% 8.1% 8.1%

Dividend Yield (%) 6.7% 6.3% 6.3% 6.3% 6.3%

Hettish Karmani EPS (AED) 0.1 0.1 0.1 0.1 0.1

BVPS (AED) 1.1 1.2 1.2 1.3 1.4

P/E (x) 14.0 8.1 7.9 7.3 7.0

P/Bv (x) 0.9 0.7 0.6 0.6 0.6

Source: Company Reports & Global Research

Phone: +965-2295-1281

462.5

7.9

0.6 DSI prices have fallen over 25% in the year, the company is trading at low

P/E compared to UAE market and construction contractors & has an

attractive dividend yield. Price Performance 1-Yr

8,257.6 Income Statement

Senior Financial Analyst

[email protected]

2,206,376 Avg. Val. Traded (USD)

DSI UH

DSI.DU

DSI is actively looking for joint ventures and acquisitions in Asia as part of its

diversification strategy. DSI would target companies specializing in MEP &

WEP projects. On an average acquisition have yielded backlog to purchase

price ratio of 2.9x, which is quite healthy for a contracting company.

Market Data

2,177.8

1,698.7 Mkt Cap (AED mn):

DSI eyes acquisitions In Asia after completing its targets in MENA

Drake & Scull International

STRONG BUY DSI’s 3Q11 backlog stood at AED6.7bn which is further estimated to touch

AED7.5bn by the end of 2011. Company's backlog to sales ratio is estimated

to increase on the back of its active participation in Saudi Arabia along with

expected additions from the targeted acquisitions in Asia post 2011.

Downside / Upside: 28.2%

Target Price (AED): 1.00

Current Price (AED): 0.78

0.7

0.8

0.9

1.0

1.1

1.2

-

10

20

30

40

50

60

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

Vol. (mn) - LHS DSI (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 90

Recommendation: Contracts and backlog rise to SAR3.1bn & SAR4.5bn YTD, respectively

Bloomberg Code:

Reuters Code: Provisions related to doubtful debts to remain as risk to profitability

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): ARAMCO spending to benefit the company

P/Bv 2012e (x):

High /Low (SAR): 25.8 / 14.6

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Contract Revenue 1,731 2,429 2,842 3,307 3,753

Absolute (%): 18.2 12.6 23.3 Contract Costs (1,537) (2,186) (2,558) (3,009) (3,415)

Relative (%): 15.3 5.9 27.6 Gross Profit 194 243 284 298 338

Operating Profit 84 152 178 174 197

Price Volume Performance Net Profit (179) 101 122 120 138

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 2,944 3,700 3,852 3,969 4,037

Shareholders' Equity 1,566 1,605 1,664 1,659 1,547

Liabilities 1,378 2,095 2,188 2,310 2,490

Debt 515 969 918 871 826

Key Ratios

2010 2011e 2012e 2013e 2014e

Backlog/Sales (x) 1.8 1.7 1.8 1.8 1.8

Gross Margin (%) 11.2% 12.0% 11.5% 11.0% 10.5%

Net Margin (%) -10.4% 5.3% 5.0% 4.7% 4.4%

EV/EBITDA (x) 11.9 12.3 10.6 10.0 8.6

Debt / Equity (x) 0.3 0.6 0.6 0.5 0.5

ROAA (%) -6.0% 3.1% 3.2% 3.1% 3.5% Source: Bloomberg ROAE (%) -10.5% 6.4% 7.4% 7.2% 8.6%

Dividend Yield (%) 4.0% 2.2% 2.2% 4.3% 4.3%

Hettish Karmani EPS (SAR) (1.44) 0.81 0.97 0.96 1.10

BVPS (SAR) 12.53 12.84 13.32 13.27 12.38

P/E (x) nm 30.0 24.7 25.1 21.8

P/Bv (x) 1.5 1.9 1.8 1.8 1.9

Source: Company Reports & Global Research

6,636,883 Avg. Val. Traded (USD)

Phone: +965-2295-1281

Senior Financial Analyst

[email protected]

3,006.3 Mkt Cap (SAR mn):

MMG reported significant provisions related to doubtful debts at a sum of

SAR154mn and SAR236mn in 2009 and 2010 respectively. There is no

guidance from the Company related to any provisions in 2011, however, if the

amount appears it would be in 4Q11, which can take the profits down.

Company's key clients Aramco is expected to spend more than USD40bn in

the next five years which will trickle down to MMG as it is one of the leading

oil and gas contractor in Saudi Arabia.

Income Statement

801.6

24.7

1.8

Price Performance 1-Yr

1,171.7

MMG AB

1310.SE

Market Data

125.0

Mohammad Al-Mojil Group

Company received sizable orders in 2011 which raised its new contracts to

SAR3.1bn while its backlog touched SAR4.5bn. Global Research estimates

new contracts awarded to the Company to touch SAR3.5bn each year during

2012-14 on the back of huge spending plans in Saudi Arabia.

Downside / Upside: 1.9%

24.5

24.1

Target Price (SAR):

Current Price (SAR):

HOLD

12.0

15.0

18.0

21.0

24.0

27.0

-

3.0

6.0

9.0

12.0

15.0

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

De

c-1

1

Vol. (mn) - LHS MMG (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 91

Recommendation: Company to benefit from construction boom in Saudi Arabia

Bloomberg Code:

Reuters Code: 4Q11 earnings to remain volatile because of the planned auction

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Margins expected to drop but to remain higher than industry average

P/Bv 2012e (x):

High /Low (SAR): 72.0 / 43.0

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Contract Revenue 1,074 1,090 1,291 1,458 1,600

Absolute (%): 6.0 -13.6 -5.0 Contract Costs (785) (855) (1,013) (1,152) (1,272)

Relative (%): 3.1 -20.4 -0.7 Gross Profit 289 235 278 306 328

Operating Profit 230 165 195 213 226

Price Volume Performance Net Profit 218 142 173 194 210

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 1,826 2,160 2,269 2,358 2,396

Shareholders' Equity 588 666 754 863 945

Liabilities 1,238 1,494 1,515 1,495 1,451

Debt 756 883 796 681 556

Key Ratios

2010 2011e 2012e 2013e 2014e

Backlog/Sales (x) 2.8 3.6 3.7 3.7 3.7

Gross Margin (%) 26.9% 21.6% 21.5% 21.0% 20.5%

Net Margin (%) 20.3% 13.0% 13.4% 13.3% 13.1%

EV/EBITDA (x) 8.7 12.8 10.7 9.4 8.1

Debt / Equity (x) 1.3 1.3 1.0 0.8 0.6

ROAA (%) 11.9% 6.6% 7.6% 8.2% 8.7% Source: Bloomberg ROAE (%) 37.0% 21.3% 23.0% 22.4% 22.2%

Dividend Yield (%) 2.4% 3.0% 4.0% 4.0% 5.9%

Hettish Karmani EPS (SAR) 5.1 3.3 4.1 4.6 4.9

BVPS (SAR) 13.8 15.7 17.8 20.3 22.2

P/E (x) 10.5 15.4 12.8 11.5 10.6

P/Bv (x) 3.9 3.3 2.9 2.6 2.3

Source: Company Reports & Global Research

Phone: +965-2295-1281

592.1

12.8

2.9 Company is a diversified contractor and enjoys highest margins in the

industry but with increasing competition we anticipate the margins to drop

over the years but to remain higher than industry average of 15%. Price Performance 1-Yr

232.8 Income Statement

3,622,799 Avg. Val. Traded (USD)

Senior Financial Analyst

[email protected]

ALKHODAR AB

1330.SE

AKS as per its plan has upgraded its plant and machinery and has

conducted an auction on its outgoing machinery in the mid of Oct 2011. In

the past years company has enjoyed over 50% gross margins on the auction

and we expect the auction to have positive impact on 4Q11 financials.

Market Data

42.5

2,220.6 Mkt Cap (SAR mn):

A.A.M Al Khodari Sons Company

Company is an ideal proxy to gauge the Saudi Arabia construction and

infrastructure boom. It is a well diversified contractor in the infrastructure

segment, which differentiates it from others that are more horizontally

diversified.

Downside / Upside: 24.6%

65.1

52.3

Target Price (SAR):

Current Price (SAR):

STRONG BUY

35.0

43.0

51.0

59.0

67.0

75.0

-

0.2

0.4

0.6

0.8

1.0

1.2

1.4

1.6

Ja

n-1

1Ja

n-1

1M

ar-

11

Ap

r-1

1M

ay-1

1M

ay-1

1Ju

n-1

1Ju

l-1

1S

ep

-11

Oct-

11

No

v-1

1D

ec-1

1

Vol. (mn) - LHS AKS (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 92

ENERGY & PETROCHEMICAL SECTOR

Global Research – GCC GCC Investment Strategy

January 2012 93

Recommendation: Strong feedstock cost advantage to drive the profitability

Bloomberg Code:

Reuters Code: Drop in capex by 2012 in the absence of big ticket projects

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Significant minorities at SABIC

P/Bv 2012e (x):

High /Low (SAR): 113 / 85.3

Avg Volume ('000) :

Avg. Val. Trd (USD) (SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 151,970 191,276 185,261 182,703 182,390

Absolute (%): 0.0 9.7 -10.3 Cost of Sales (103,423) (123,682) (119,376) (116,668) (115,238)

Relative (%): -2.9 2.9 -5.9 Gross Profit 48,547 67,594 65,884 66,035 67,152

Operating Profit 37,893 54,184 52,896 53,226 54,365

Price Volume Performance Net Profit 21,529 31,890 31,277 31,653 32,529

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 317,580 346,683 368,341 391,511 416,137

Shareholders' Equity 166,147 189,035 211,311 233,962 257,490

Liabilities 151,433 157,648 157,030 157,548 158,647

Debt 109,482 108,972 106,142 103,408 100,765

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 31.9% 35.3% 35.6% 36.1% 36.8%

Operating Margin (%) 24.9% 28.3% 28.6% 29.1% 29.8%

EBITDA Margin (%) 24.1% 25.5% 26.3% 27.4% 28.4%

Net Margin (%) 14.2% 16.7% 16.9% 17.3% 17.8%

EV/EBITDA (x) 10.1 7.9 7.8 7.4 7.4

ROAA (%) 7.0% 9.6% 8.7% 8.3% 8.1% Source: Bloomberg ROAE (%) 18.9% 24.1% 20.2% 17.9% 16.2%

Dividend Yield (%) 2.9% 3.2% 3.2% 3.2% 3.2%

Hettish Karmani EPS (SAR) 7.2 10.6 10.4 10.6 10.8

BVPS (SAR) 40.3 47.9 55.3 62.9 70.7

P/E (x) 14.6 9.1 9.2 9.1 8.9

P/BV (x) 2.6 2.0 1.7 1.5 1.4

Source: Company Reports & Global Research

164,081,232

SABIC AB

2010.SE

Phone: +965-2295-1281

Senior Financial Analyst

[email protected]

Except metals, all other business of SABIC have significant minorities. Minorities

have averaged 35% of net income over the last five years. With Yansab and Kayan

starting up, we expect the share of minorities to increase further in coming years. Price Performance 1-Yr

288,750.0 Mkt Cap (SAR mn):

6,171.4

76,993.8

9.2

1.7

Income Statement

Except Saudi Kayan which is to commence full throttle operation in 2013, the rest

of the expansions planned by SABIC, such as the expansion of its Ibn Rushd

facilities, JV with Exxon-Mobil in elastomers in Saudi and a new polycarbonates

plant in China require a total capex of for USD4bn during 2012-14.

Market Data

3,000.0

Saudi Basic Industries Corporation

As oil prices are expected to remain in the range of USD90-100/barrel we see

limited upside in the product prices of the petrochemicals. Nonetheless, strong

feedstock cost advantage should allow the group to generate sector-leading

returns, which would support its expansion into new markets.

Downside / Upside: 23.2%

118.60

96.25

Target Price (SAR):

Current Price (SAR):

STRONG BUY

80

86

92

98

104

110

-

3.0

6.0

9.0

12.0

15.0

18.0

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ap

r-1

1

Ma

y-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

Volume (mn) Price (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 94

Highest margins worldwide

Bloomberg Code:

Reuters Code: Dividend yield to look out for

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Price to be instrumental for revenue growth

P/Bv 2012e (x):

High /Low (SAR): 193 / 149

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 3,789 5,096 4,913 5,796 7,767

Absolute (%): -4.1 -5.3 4.0 Cost of Sales (1,100) (1,326) (1,253) (1,417) (1,857)

Relative (%): -7.0 -12.1 8.4 Gross Profit 2,690 3,770 3,660 4,379 5,911

Operating Profit 2,622 3,681 3,574 4,278 5,775

Price Volume Performance Net Profit 3,235 3,994 3,917 4,628 6,113

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 8,379 9,199 9,414 9,713 11,141

Shareholders' Equity 7,134 7,878 8,045 8,173 9,286

Liabilities 1,245 1,321 1,369 1,540 1,855

Debt 353 231 199 172 149

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 71.0% 74.0% 74.5% 75.6% 76.1%

Operating Margin (%) 69.2% 72.2% 72.7% 73.8% 74.3%

EBITDA Margin (%) 96.6% 89.4% 92.3% 91.7% 88.8%

Net Margin (%) 85.4% 78.4% 79.7% 79.8% 78.7%

EV/EBITDA (x) 10.4 9.7 9.3 8.0 6.1

ROAA (%) 37.7% 45.4% 42.1% 48.4% 58.6% Source: Bloomberg ROAE (%) 45.6% 53.2% 49.2% 57.1% 70.0%

Dividend Yield (%) 8.2% 7.4% 8.5% 10.2% 11.3%

Hettish Karmani EPS (SAR) 12.9 15.0 15.7 18.5 24.5

BVPS (SAR) 28.5 30.6 31.3 31.8 36.2

P/E (x) 12.35 11.56 11.09 9.39 7.11

P/BV (x) 5.60 5.69 5.56 5.47 4.80

Source: Company Reports & Global Research

Phone: +965-2295-1281

Senior Financial Analyst

[email protected]

Income Statement

SAFCO AB

2020.SE

We expect the limited capacity expansion will lead the company to show

stable cash flows and a sizable increase in cash reserves during 2011-14.

We, therefore, expect the company ability to maintain it payout ratio and

yield in the range of 8-10% in the coming years.

Market Data

250.0

11,582.4

11.1

5.6 The company's revenue is expected to increase at 2011-14 CAGR of 17.6%,

between 2011-13 on the back of higher prices and in 2014 & onwards

because of commissioning of new Urea and Ammonia capacities. Price Performance 1-Yr

Saudi Arabia Fertilizers Company

Recommendation: HOLD The company has one of the lowest cash cost globally. SAFCO enjoys

healthy margins thanks to the availability of cheap feedstock. The gas cost of

USD0.75/mmbtu is on an average 80% lesser than market prices in the

world’s major gas markets.

Downside / Upside: 5.2%

182.70

173.75

8,587,035 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

43,437.5 Mkt Cap (SAR mn):

181.7

140

152

164

176

188

200

-

250

500

750

1,000

1,250

Jan

-11

Jan

-11

Feb-1

1M

ar-

11

Ap

r-11

May-1

1Jun

-11

Jul-

11

Aug

-11

Sep

-11

Oct-

11

Oct-

11

Dec-1

1

Volume (000) Price (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 95

Recommendation: Profitability growth to continue

Bloomberg Code:

Reuters Code: Affiliation with SABIC, a key advantage

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Growth not yet priced in

P/Bv 2012e (x):

High /Low (SAR): 53.3 / 38.5

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 5,822 9,773 10,265 11,194 12,426

Absolute (%): -1.8 0.5 -10.1 Cost of Sales (3,652) (5,730) (6,107) (6,629) (7,258)

Relative (%): -4.7 -6.3 -5.8 Gross Profit 2,170 4,043 4,158 4,564 5,168

Operating Profit 2,046 3,888 4,063 4,465 5,065

Price Volume Performance Net Profit 1,673 3,382 3,477 3,843 4,397

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 23,163 26,122 28,174 29,910 31,434

Shareholders' Equity 7,340 10,722 13,503 16,194 18,832

Liabilities 15,823 15,400 14,670 13,717 12,602

Debt 8,041 6,915 5,739 4,305 2,669

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 37.3% 41.4% 40.5% 40.8% 41.6%

Operating Margins (%) 35.2% 39.8% 39.6% 39.9% 40.8%

EBITDA Margins (%) 50.0% 48.6% 48.4% 48.4% 48.5%

Net Margins (%) 28.7% 34.6% 33.9% 34.3% 35.4%

EV/EBITDA (x) 11.7 6.4 5.7 4.8 4.0

ROAA (%) 7.2% 12.9% 12.3% 12.8% 14.0% Source: Bloomberg ROAE (%) 22.8% 31.5% 25.7% 23.7% 23.3%

Dividend Yield (%) - - 2.7% 4.5% 6.9%

EPS (SAR) 3.0 6.0 6.2 6.8 7.8

BVPS (SAR) 13.0 19.1 24.0 28.8 33.5

P/E (x) 16.0 7.4 7.1 6.4 5.6

P/BV (x) 3.6 2.3 1.8 1.5 1.3

Source: Company Reports & Global Research

Phone: +965-2295-1438

Umar Faruqui, ACCA

Financial Analyst

[email protected]

Income Statement

YANSAB AB

2290.SE

Yansab is a subsidiary of SABIC which allows it to benefit from the

distribution network of SABIC. The parent markets the output of YANSAB.

Yansab is mainly catering to the demand arising from Asian countries where

demand for petrochemical products is expected to remain strong.

Market Data

562.5

6,569.5

7.1

1.8 We believe, Yansab offers a good story. Currently it is trading at an attractive

multiples. With product prices expected to remain strong going forward, we

believe the stock offers a good opportunity to enter, Price Performance 1-Yr

Yanbu National Petrochemical Company

YANSAB started its commercial operation in 1Q10 with a capacity of 4.0mn

tons of mainly basic petrochemical products. We expect revenues and

profitability to increase at a 3-year CAGR of 8.3% and 9.1% respectively after

an expected increase in profitability by 102.0% in 2011.

Downside / Upside: 32.0%

57.80

43.80

STRONG BUY

20,327,006 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

24,637.5 Mkt Cap (SAR mn):

1,629.4

20

25

30

35

40

45

50

55

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) YANSAB (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 96

Recommendation: Exposure to emerging countries

Bloomberg Code:

Reuters Code: Phase 3 expansion underway

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Strong growth

P/Bv 2012e (x):

High /Low (SAR): 25.1 / 16.5

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 1,993 3,299 3,480 3,822 4,251

Absolute (%): -0.3 8.1 -22.9 Cost of Sales (1,131) (1,933) (2,000) (2,166) (2,372)

Relative (%): -3.1 1.3 -18.6 Gross Profit 861 1,366 1,480 1,656 1,879

Operating Profit 764 1,261 1,375 1,545 1,764

Price Volume Performance Net Profit 378 657 674 766 885

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 12,027 12,462 13,080 13,781 14,518

Shareholders' Equity 3,829 4,013 4,071 4,112 4,134

Liabilities 8,197 8,449 9,008 9,669 10,384

Long-term Debt 4,202 3,992 3,952 3,873 3,679

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins (%) 43.2% 41.4% 42.5% 43.3% 44.2%

Operating Margins (%) 38.4% 38.2% 39.5% 40.4% 41.5%

EBITDA Margins (%) 43.1% 38.1% 39.4% 40.5% 41.6%

Net Margins (%) 19.0% 19.9% 19.4% 20.0% 20.8%

EV/EBITDA (x) 13.8 7.4 6.8 6.0 5.2

ROAA (%) 1.2% 3.3% 4.9% 5.1% 5.3% Source: Bloomberg ROAE (%) 2.8% 8.1% 11.8% 12.0% 11.9%

Dividend Yield (%) 3.6% 5.0% 4.7% 5.3% 6.1%

EPS (SAR) 1.1 1.8 1.8 2.1 2.4

BVPS (SAR) 13.4 14.2 15.1 16.2 17.4

P/E (x) 22.3 11.0 10.5 9.3 8.0

P/BV (x) 1.9 1.4 1.3 1.2 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1438

Umar Faruqui, ACCA

Financial Analyst

[email protected]

Income Statement

SIPCHEM AB

2310.SE

SIPCHEM has started work on two new plants which will diversify it's product

range. EVA and LDPE plant will have a capacity of 0.2mn tpa and Ethyl

acetate plant will have a capacity 0.1mn tpa and are expected to start

production by 2H13.

Market Data

366.7

1,891.8

10.5

1.3 We expect sales revenue and net profit to grow at a 3-year CAGR of 8.8%

and 10.5% respectively driven by capacity expansion. The company also

offers a modest dividend yield of 4.7%. Price Performance 1-Yr

Saudi International Petrochemical Company

The theme for the stock revolves around the company's exposure to

emerging Asian markets particularly China. In addition, it is increasing it's

product range to high-margin petrochemical products which will move the

company away from reliance on methanol based products.

Downside / Upside: 22.0%

23.60

19.35

STRONG BUY

11,309,604 Avg. Val. Traded (USD)

Target Price (SAR):

Current Price (SAR):

7,095.0 Mkt Cap (SAR mn):

2,036.7

5

10

15

20

25

30

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

10,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) SIPCHEM (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 97

Recommendation: Local cost and international prices, definitely a win win scenario

Bloomberg Code:

Reuters Code: QAFCO V & QAFCO VI too boost the revenues

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): QASCO expansion on hold due to natural gas allocation restrictions

P/Bv 2012e (x):

High /Low (QAR): 153 / 117

Avg Volume ('000) :

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 12,331 16,692 20,013 23,229 23,939

Absolute (%): -1.1 12.2 -6.2 Cost of Sales (6,401) (7,652) (9,497) (10,723) (11,265)

Relative (%): -2.3 3.3 -4.9 Gross Profit 5,930 9,040 10,516 12,506 12,674

Operating Profit 5,157 8,039 9,315 11,113 11,238

Price Volume Performance Net Profit 5,575 8,282 9,642 11,494 11,683

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 31,908 35,468 42,278 49,667 54,840

Shareholders' Equity 21,762 24,873 31,087 38,055 44,112

Liabilities 10,146 10,595 11,192 11,612 10,728

Debt 7,542 7,226 7,041 6,862 6,688

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin (%) 48.1% 54.2% 52.5% 53.8% 52.9%

Operating Margin (%) 41.8% 48.2% 46.5% 47.8% 46.9%

EBITDA Margin (%) 51.4% 54.5% 52.5% 53.4% 52.9%

Net Margin (%) 45.2% 49.6% 48.2% 49.5% 48.8%

EV/EBITDA (x) 12.1 8.2 6.9 5.5 5.3

ROAA (%) 18.8% 24.6% 24.8% 25.0% 22.4% Source: Bloomberg ROAE (%) 27.3% 35.5% 34.5% 33.3% 28.4%

Dividend Yield (%) 4.0% 3.4% 4.5% 6.0% 7.5%

Hettish Karmani EPS (QAR) 10.1 15.1 17.5 20.9 21.2

BVPS (QAR) 39.5 44.4 55.6 68.3 79.3

P/E (x) 13.61 8.83 7.65 6.42 6.31

P/BV (x) 3.49 3.00 2.41 1.96 1.69

Source: Company Reports & Global Research

Phone: +965-2295-1281

Senior Financial Analyst

[email protected]

Income Statement

IQCD QD

IQCD.QA

QAFCO V & QAFCO VI fertilizer projects are expected to come online by

end of 2011 and end of 2012 respectively, which will increase the ammonia

and urea capacity of IQ by a significant amount and would give further boost

to the revenues as prices are also expected to inch higher.

Market Data

550.0

20,255.1

7.6

2.4 QASCO expansion is on hold due to natural gas allocation restrictions by

QAPCO. IQ outlined step by step growth each year by expanding various

business which in 2014 would be slowed down due to this news. Price Performance 1-Yr

Industries Qatar

IQ offers significant cost advantage due to low domestic gas prices which is

roughly 50% of the companies overall cost while all the products in the

company’s portfolio are global commodities and their pricing is determined

by global demand supply dynamics.

Downside / Upside: 27.4%

170.90

134.10

STRONG BUY

11,150,101 Avg. Val. Traded (USD)

Target Price (QAR):

Current Price (QAR):

73,755.0 Mkt Cap (QAR mn):

301.9

110

120

130

140

150

160

-

0.4

0.8

1.2

1.6

2.0

De

c-1

0

Ja

n-1

1

Fe

b-1

1

Ma

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

Volume (mn) Price (QAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 98

Recommendation: Reduced profitability forecast

Bloomberg Code:

Reuters Code: Concerns over convertible bond subdue price performance

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Value still there

P/Bv 2012e (x):

High /Low (AED): 0.8 / 0.4

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue-Net 1,283 1,943 2,288 2,658 2,978

Absolute (%): -15.4 -15.4 -42.9 EBITDA 995 1,573 1,835 2,107 2,306

Relative (%): -12.5 -11.8 -29.9 Depreciation (104) (111) (133) (147) (147)

Operating Profit 613 1,166 1,345 1,566 1,766

Price Volume Performance Net Profit 158 510 549 720 888

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 11,831 12,793 13,366 14,173 15,155

Shareholders' Equity 7,956 8,844 9,386 10,098 10,979

Liabilities 3,875 3,949 3,981 4,074 4,176

Long-term Debt 3,288 3,307 3,307 3,307 3,303

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 77.5% 81.0% 80.2% 79.3% 77.4%

Operating Margins (%) 47.8% 60.0% 58.8% 58.9% 59.3%

Net Margins (%) 12.3% 26.3% 24.0% 27.1% 29.8%

EV/Revenue (x) 1.2 0.7 0.6 0.6 0.5

EV/EBITDA (x) 7.5 4.3 3.6 3.3 3.1

ROAA (%) 1.4% 4.2% 4.2% 5.2% 6.1% Source: Bloomberg ROAE (%) 2.0% 6.1% 6.0% 7.4% 8.4%

Dividend Yield (%) - - - - -

EPS (AED) 0.0 0.1 0.1 0.1 0.1

BVPS (AED) 1.2 1.3 1.4 1.5 1.7

P/E (x) 30.5 5.8 5.3 4.0 3.3

P/BV (x) 0.6 0.3 0.3 0.3 0.3

Source: Company Reports & Global Research

Phone: +965-2295-1438

Umar Faruqui, ACCA

Financial Analyst

[email protected]

Income Statement

DANA UH

DANA.AD

The maturity of the Sukuk approaching in 2012 in tandem with slow recovery

in Egypt receivables raised liquidity concerns which has subdued share price

performance in 2011. We believe, the company is likely to refinance the

bond, though at a higher interest rate.

Market Data

6,600.0

790.6

5.3

0.3 The company's performance will be driven by it's operations in Egypt and Iraq

with profitability expected to grow at a 3-year CAGR of 20.3%. The company

is trading at an attractive 2012 and 2013 earnings multiple. Price Performance 1-Yr

Dana Gas PJSC

We have reduced our profitability forecast by 19.0% and 47.0% for 2012 and

2013 respectively in light of the expected lower drilling activity in Egypt. We

have also reduced our subsequent forecasts in light of the expected lower

capex due to slow receivables recovery and liquidity requirements.

Downside / Upside: 79.5%

0.79

0.44

STRONG BUY

2,359,241 Avg. Val. Traded (USD)

Target Price (AED):

Current Price (AED):

2,904.0 Mkt Cap (AED mn):

13,983.3

0.3

0.4

0.5

0.6

0.7

0.8

0.9

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) DANA (AED)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 99

REAL ESTATE SECTOR

Global Research – GCC GCC Investment Strategy

January 2012 100

Recommendation: Visible and solid recurring income portfolio

Bloomberg Code:

Reuters Code: Growing revenues from international operations

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Refinancing and S&P rating affirm long term funding stability

P/Bv 2012e (x):

High /Low (AED): 3.6 / 2.4

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 12,150 8,168 7,850 7,776 5,958

Absolute (%): -11.0 -0.8 -28.3 Gross Profit 4,547 4,174 4,105 4,316 3,330

Relative (%): -7.4 1.8 -10.1 EBIT 2,631 2,301 2,237 2,293 1,632

Net Profit Before Tax 2,478 1,923 1,805 2,039 1,435

Price Volume Performance Net Profit 2,448 1,731 1,592 1,798 1,266

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 62,504 60,067 56,936 55,875 53,325

Debt 11,169 10,823 7,636 6,173 4,567

Liabilities 31,204 28,267 24,044 21,433 17,369

Shareholders' Equity 31,300 31,800 32,892 34,441 35,956

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin 21.7% 28.2% 28.5% 29.5% 27.4%

Net Margin 20.1% 21.2% 20.3% 23.1% 21.2%

Interest Coverage (x) 7.4 3.5 4.9 6.2 6.0

Debt to Equity (x) 0.4 0.3 0.2 0.2 0.1

EV/EBITDA (x) 6.4 7.5 6.8 6.1 7.6

ROAA 4.0% 3.1% 3.0% 3.5% 2.6% Source: Bloomberg ROAE 7.9% 5.9% 5.3% 5.7% 3.8%

Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%

EPS (AED) 0.4 0.3 0.3 0.3 0.2

BVPS (AED) 5.1 5.2 5.4 5.6 5.9

[email protected] P/E (x) 6.3 9.1 9.6 8.5 12.1

P/BV (x) 0.5 0.5 0.5 0.4 0.4

Source: Company Reports & Global Research

Phone: +965-2295-1279

Mostafa El-Maghraby

4,162.4

9.6

0.5

Senior Financial Analyst

9,770,018 Avg. Val. Traded (USD)

The new AED3.67bn facility signed in December 2011 along with S&P

affirmation of Emaar's BB rating and the outlook revision to stable from

negative are long term funding stabilizers, in our view. Price Performance 1-Yr

12,110.6 Income Statement

EMAAR UH

EMAR.DU

International operations will pick up pace and contribute an estimated

AED7.7bn to revenues between 2012 and 2014 mitigating the phase out of

Dubai sales. Contribution from international sales represents 36% of our

2012-2014 revenues compared to 16% from Dubai based developments.

Market Data

6,091.2

15,289.0 Mkt Cap (AED mn):

Emaar Properties

Emaar's well performing operational investment portfolio remains the key

support to share price, in our view. Rental income and revenue from

hospitality is expected to contribute AED3.3bn to 2011 and 2012 revenues

representing 40% and 42% of aggregate revenues for the two years.

Downside / Upside: 29.5%

3.3

2.5

Target Price (AED):

Current Price (AED):

STRONG BUY

0.0

0.5

1.0

1.5

2.0

2.5

3.0

3.5

4.0

0

10

20

30

40

50

60

De

c-1

0

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) EMAAR (AED)

Global Research – GCC GCC Investment Strategy

January 2012 101

Recommendation: Asset sales to the government saved short term situation

Bloomberg Code:

Reuters Code: But the debt burden remains a key issue

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): 2012 net income at AED228mn

P/Bv 2012e (x):

High /Low (AED): 2.5 / 0.8

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 1,791 6,770 2,110 2,857 2,536

Absolute (%): -11.0 -19.1 -61.6 Gross Profit 288 1,515 689 1,168 1,057

Relative (%): -7.4 -16.5 -43.5 EBIT (5,199) 516 198 518 371

Net Profit Before Tax (12,658) 534 228 760 781

Price Volume Performance Net Profit (12,658) 534 228 760 781

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 47,344 34,579 26,323 22,104 18,936

Debt 28,234 20,251 16,913 11,127 7,271

Liabilities 43,097 28,760 20,490 15,511 11,562

Shareholders' Equity 4,247 5,819 5,833 6,593 7,374

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin -290.3% 7.6% 9.4% 18.1% 14.6%

Net Margin -706.7% 7.9% 10.8% 26.6% 30.8%

Debt to Equity (x) 7.7 3.5 2.9 1.7 1.0

Interest Coverage (x) (7.2) 0.5 0.3 1.2 1.3

EV/EBITDA (x) na 16.3 26.9 11.0 7.1

ROAA -26.7% 1.5% 0.9% 3.5% 4.1% Source: Bloomberg ROAE -298.1% 9.2% 3.9% 11.5% 10.6%

Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%

EPS (AED) (3.1) 0.1 0.1 0.2 0.2

BVPS (AED) 1.0 1.4 1.4 1.6 1.8

[email protected] P/E (x) nm 7.0 nm 4.8 4.7

P/BV (x) 0.9 0.6 0.6 0.6 0.5

Source: Company Reports & Global Research

Aldar Properties

The AED16.8bn asset sales that Aldar concluded with the government of Abu

Dhabi is a short term positive, in our view, as it absorbed the risky asset

sales that were scheduled for delivery in 2012 and injected cash in the

drained company.

Downside / Upside: 23.6%

1.1

0.9

Target Price (AED):

Current Price (AED):

STRONG BUY

We expect Aldar to report a net income of AED228mn in 2012. Excluding the

asset sale to the government, we expect Aldar to report a net loss negatively

affected by the large debt service costs. Price Performance 1-Yr

15,861.1 Income Statement

ALDAR UH

ALDR.AD

Although the deal with the government included the write off of the AED5bn

infrastructure loan due to the government, Aldar is now left with AED20bn of

debt with no significant cash generation power to meet its debt obligations

over the coming three years.

Market Data

4,143.4

2,564.7 Mkt Cap (AED mn):

Phone: +965-2295-1279

Mostafa El-Maghraby

698.2

nm

0.6

Senior Financial Analyst

6,054,165 Avg. Val. Traded (USD)

0.5

1.0

1.5

2.0

2.5

0

10

20

30

40

50

60

70

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) Close

Global Research – GCC GCC Investment Strategy

January 2012 102

Recommendation: Disappointing development sales margins

Bloomberg Code:

Reuters Code: Upcoming deliveries offer visibility in near term earnings

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Lower our value on a more negative outlook on earnings

P/Bv 2012e (x):

High /Low (AED): 1.7 / 0.8

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 1,205 3,097 2,827 3,162 1,682

Absolute (%): -15.1 -22.5 -51.8 Gross Profit 365 554 594 632 622

Relative (%): -11.4 -19.9 -33.7 EBIT (42) 271 344 396 387

Net Profit Before Tax 16 365 383 491 529

Price Volume Performance Net Profit 7 309 324 415 447

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 13,634 13,619 11,971 10,333 9,415

Debt 1,643 2,138 2,032 816 330

Liabilities 7,456 7,082 5,051 2,922 1,474

Shareholders' Equity 6,178 6,537 6,921 7,412 7,941

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin -3.4% 8.8% 12.2% 12.5% 23.0%

Net Margin 0.6% 10.0% 11.5% 13.1% 26.6%

Debt to Equity (x) 0.7 0.9 0.8 0.3 0.1

Interest Coverage (x) (0.4) 10.1 8.5 24.3 58.7

EV/EBITDA (x) 7.7 8.4 8.8 3.4 0.1

ROAA 0.1% 2.7% 3.3% 4.9% 5.9% Source: Bloomberg ROAE 0.3% 5.7% 5.7% 6.9% 7.0%

Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%

EPS (AED) 0.0 0.1 0.1 0.1 0.2

BVPS (AED) 2.1 2.2 2.3 2.5 2.6

[email protected] P/E (x) nm 7.9 7.0 5.5 5.1

P/BV (x) 0.4 0.4 0.3 0.3 0.3

Source: Company Reports & Global Research

SOROUH UH

SOR.AD

Sorouh's liquidity position continuous to be solid given the available undrawn

AED500 mn committed bank facility on top of the 3Q11 cash balance of

AED1.2 bn balance. The company's first debt repayment is due on

September 2012 on the AED2.7 bn facility that was raised in 2010.

Market Data

2,881.6

2,073.8 Mkt Cap (AED mn):

Sorouh Real Estate

Gross profit significantly disappointed in 9M11 at 12.1% realized on the long

awaited deliveries of Sorouh's Reem Island developments. Scheduled

deliveries in 2012 and 2013 should maintain current level of revenues but we

lower our overall outlook on gross margins going forward.

Downside / Upside: 32.9%

1.1

0.8

Target Price (AED):

Current Price (AED):

STRONG BUY

Phone: +965-2295-1279

Mostafa El-Maghraby

Senior Financial Analyst

Avg. Val. Traded (USD) 2,424,454

Income Statement

564.6

7.0

0.3 We have lowered our income forecasts for Sorouh by 33% for 2012e - 2014e

and accordingly cut our fair value target by 31% to AED1.05/share from

AED1.52/share previously.

7,489.3

Price Performance 1-Yr

0.0

0.2

0.4

0.6

0.8

1.0

1.2

1.4

1.6

1.8

0

5

10

15

20

25

30

35

De

c-1

0

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) SOR (AED)

Global Research – GCC GCC Investment Strategy

January 2012 103

Recommendation: High debt obligations in 2012 on maturity of the SAR3.75bn Sukuk

Bloomberg Code:

Reuters Code: Deteriorating 9M11 earnings, margin erosion

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Growth in recurring income and new funding are key in 2012

P/Bv 2012e (x):

High /Low (SAR): 10.3 / 6.1

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 4,142 3,459 3,680 4,149 3,897

Absolute (%): 12.6 17.2 -22.3 Gross Profit 1,764 1,377 1,474 1,564 1,532

Relative (%): 9.7 10.5 -18.0 EBIT 1,618 1,258 1,362 1,440 1,410

Net Profit Before Tax 1,483 1,122 1,274 1,337 1,327

Price Volume Performance Net Profit 1,456 1,072 1,223 1,283 1,273

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 23,349 24,217 24,061 24,453 23,780

Debt 7,679 7,548 6,155 6,327 5,383

Liabilities 8,849 8,645 7,266 7,455 6,511

Shareholders' Equity 14,235 15,307 16,530 16,733 17,004

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin 39.1% 36.4% 37.0% 34.7% 36.2%

Net Margin 35.1% 31.0% 33.2% 30.9% 32.7%

Debt to Equity (x) 0.1 0.0 0.1 0.1 0.1

Interest Coverage (x) 0.1 0.1 0.1 0.1 0.1

EV/EBITDA (x) 8.9 10.7 10.3 8.9 8.5

ROAA 6.2% 4.4% 5.1% 5.3% 5.4% Source: Bloomberg ROAE 10.0% 6.9% 7.3% 7.5% 7.4%

Dividend Yield 13.9% 0.0% 0.0% 13.9% 12.9%

EPS (SAR) 1.3 1.0 1.1 1.2 1.2

BVPS (SAR) 13.4 14.4 15.6 15.7 16.0

[email protected] P/E (x) 5.3 7.4 6.3 6.0 6.1

P/BV (x) 0.5 0.5 0.5 0.5 0.4

Source: Company Reports & Global Research

Dar Alarkan Real Estate Company

DAAR's debt profile has been an overhang to projects development as the

company needs to meet its SAR3.75bn sukuk obligations in 3Q12. As of

3Q11, the company had a cash balance of SAR2bn and short term

receivables of SAR1.5bn.

Downside / Upside: 24.5%

8.9

7.2

STRONG BUY

Target Price (SAR):

Current Price (SAR):

2,059.0

6.3

0.5 Increasing occupancy in AlQasr residential units designated for rentals along

with the opening of AlQasr mall in 2Q12 will be key for DAAR as they will be

used as collateral to secure funding projects development. Price Performance 1-Yr

ALARKAN AB

4300.SE

9M11 revenues came in at SAR2.5bn down 21% on slower land sales and

the near absence of deliveries from any residential units. Moreover, realized

margins on land sales have deteriorated significantly from 47% in 9M10 to

41% in 9M11.

Market Data

1,080.0

7,722.0 Mkt Cap (SAR mn):

Phone: +965-2295-1279

Mostafa El-Maghraby

Senior Financial Analyst

Source: Zawya

Income Statement

13,505,292 Avg. Val. Traded (USD)

6,701.0

6.0

6.5

7.0

7.5

8.0

8.5

9.0

9.5

10.0

10.5

11.0

0

10

20

30

40

50

60

70

De

c-1

0

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) DAAR (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 104

Recommendation: First development sales projects to contribute to revenues by 2014

Bloomberg Code:

Reuters Code: Clean balance sheet with zero debt exposure

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Earning surprises are one sided to the upside

P/Bv 2012e (x):

High /Low (SAR): 26.8 / 21.0

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 432 256 244 293 1,087

Absolute (%): 13.5 12.0 -1.5 Gross Profit 264 173 161 210 463

Relative (%): 10.6 5.3 2.8 EBIT 222 148 138 182 374

Net Profit Before Tax 213 149 139 180 372

Price Volume Performance Net Profit 183 131 122 158 327

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 3,480 3,405 3,409 3,712 3,969

Debt - - - 250 250

Liabilities 278 220 222 486 537

Shareholders' Equity 3,203 3,185 3,187 3,225 3,432

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin 51.3% 57.9% 56.3% 62.0% 34.4%

Net Margin 42.4% 51.3% 49.9% 54.0% 30.1%

Debt to Equity (x) - - - 0.1 0.1

Interest Coverage (x) - - - 66.8 119.2

EV/EBITDA (x) 10.9 13.0 16.7 13.1 6.9

ROAA 5.3% 3.9% 3.6% 4.3% 8.2% Source: Bloomberg ROAE 5.7% 4.1% 3.8% 4.9% 9.5%

Dividend Yield 4.1% 5.2% 4.1% 4.1% 4.1%

EPS (SAR) 1.5 1.1 1.0 1.3 2.7

BVPS (SAR) 26.7 26.5 26.6 26.9 28.6

[email protected] P/E (x) 17.1 24.1 25.7 19.8 9.6

P/BV (x) 1.0 1.0 1.0 1.0 0.9

Source: Company Reports & Global Research

835.1

Akaria is one of the few pure plays on the attractive rental market of Riyadh

offering stable and visible earnings. Earning surprises remain to the upside

given any sale of land plots from the company's existing land bank. Price Performance 1-Yr

Saudi Real Estate Company (AKARIA)

Akaria is leveraging on its under-utilized land bank by launching its first

development project of Binban, which is expected to commence construction

in 1H12. Akaria is also engaged in a 50:50 JV to develop 206 villas in

Knowledge Economic City.

Downside / Upside: 10.9%

29.0

26.1

BUY

Target Price (SAR):

Current Price (SAR):

3,132.0 Mkt Cap (SAR mn):

25.7

1.0

SRECO AB

4020.SE

All under development projects on the company's portfolio are being

developed utilizing internal equity. We expect Akaria to raise the minimal

needed amount of debt in 2013 to compensate the financing of the Binban

project.

Market Data

120.0

Phone: +965-2295-1279

Mostafa El-Maghraby

Senior Financial Analyst

Income Statement

1,369,292 Avg. Val. Traded (USD)

214.9

20

22

24

26

28

30

0

0

0

1

1

1

1

1

2

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) Akaria (SAR)

Global Research – GCC GCC Investment Strategy

January 2012 105

SAR5bn loan to restart construction activity

Bloomberg Code:

Reuters Code: Revise earnings upwards on accelerated project execution

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Strategy shift switches 2011 to net profit

P/Bv 2012e (x):

High /Low (SAR): 8.1 / 5.7

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 91 517 457 469 704

Absolute (%): 11.5 13.3 1.4 Gross Profit (64) 333 218 284 355

Relative (%): 8.7 6.5 5.7 EBIT (590) 104 4 37 98

Net Profit Before Tax (578) 88 (14) 18 71

Price Volume Performance Net Profit (584) 81 (26) 10 62

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 8,885 14,051 14,188 14,723 14,804

Debt - 5,030 5,000 5,000 5,000

Liabilities 1,587 6,624 6,787 7,313 7,331

Shareholders' Equity 7,298 7,427 7,401 7,410 7,473

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin -649.0% 29.5% 1.0% 7.9% 13.9%

Net Margin -642.1% 25.0% -5.7% 2.1% 8.7%

Debt to Equity (x) - 0.7 0.7 0.7 0.7

Interest Coverage (x) - 4.1 0.1 1.0 2.6

EV/EBITDA (x) na 31.5 na na 48.4

ROAA -6.6% 0.9% -0.2% 0.1% 0.4% Source: Bloomberg ROAE -7.9% 1.7% -0.4% 0.1% 0.8%

Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%

EPS (SAR) (0.7) 0.2 (0.0) 0.0 0.0

BVPS (SAR) 8.6 8.7 8.7 8.7 8.8

[email protected] P/E (x) nm 48.7 nm nm nm

P/BV (x) 0.8 0.8 0.8 0.8 0.8

Source: Company Reports & Global Research

Emaar Economic City

Recommendation: HOLD EEC received SAR5 bn 10-year loan from the ministry of finance to restart

and speed up construction activity in KAEC. The loan represents the first

debt component in the company's books and will pull the company out of its

liquidity squeeze with a cash balance of SAR304mn in 1Q11.

Downside / Upside: 5.5%

7.7

7.3

Target Price (SAR):

Current Price (SAR):

1,643.2

nm

0.8 We expect 2011 SAR81mn net profit realized on sales of serviced land plots

in KAEC. The sales come in as a shift in strategy towards managing a

shorter cash cycle especially on residential developments. Price Performance 1-Yr

EMAAR AB

4220.SE

Residential units and land sales have been the only source of revenues with

minor contributions from the industrial valley. Given receipt of the SAR5bn

loan, we revise our project delivery assumptions and now expect a net loss in

2012 to reverse to profit afterwards.

Market Data

850.0

6,162.5 Mkt Cap (SAR mn):

Phone: +965-2295-1279

Mostafa El-Maghraby

Senior Financial Analyst

Income Statement

13,739,182 Avg. Val. Traded (USD)

7,364.3

5.0

5.5

6.0

6.5

7.0

7.5

8.0

0

10

20

30

40

50

60

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) EEC (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 106

Highly lucrative retail portfolio

Bloomberg Code:

Reuters Code: 2013 revenues to increase twofold on completion of Phase III

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x):

P/Bv 2012e (x):

High /Low (KWD): 0.90 / 0.55

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 36 38 58 71 72

Absolute (%): -3.4 3.6 21.3 Gross Profit 28 30 46 57 58

Relative (%): -0.6 5.5 39.7 EBIT 22 25 38 47 49

Net Profit Before Tax 20 21 35 43 45

Price Volume Performance Net Profit 19 20 33 41 43

Balance Sheet

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 256 293 335 335 332

Debt 100 111 111 78 69

Liabilities 129 146 154 131 123

Shareholders' Equity 127 147 181 204 209

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin 62.3% 65.7% 65.5% 66.3% 67.9%

Net Margin 52.4% 54.5% 57.3% 58.1% 60.0%

Debt to Equity (x) 0.2 0.2 0.2 0.2 0.1

Interest Coverage (x) 12.0 8.9 13.8 24.1 28.4

EV/EBITDA (x) 22.7 21.1 14.0 10.7 10.2

ROAA 7.3% 7.0% 10.1% 12.6% 13.5% Source: Bloomberg ROAE 13.7% 12.9% 17.4% 19.3% 19.6%

Dividend Yield 0.0% 0.0% 0.0% 3.8% 7.9%

EPS (Fils) 33.8 37.0 60.4 75.0 78.0

BVPS (Fils) 23.0 26.7 32.7 36.9 37.9

[email protected] P/E (x) 17.4 23.3 14.2 11.5 11.0

P/BV (x) 1.0 3.2 2.6 2.3 2.3

Source: Company Reports & Global Research

Mabanee

Recommendation: BUY Mabanee's operations are solely concentrated in Kuwait and rotate around

one project; The Avenues Mall. We expect The Avenues' unique positioning

to act as a support to future competition that is scheduled to enter the

market through to the end of 2013.

Downside / Upside: 14.0%

Target Price (KWD): 0.98

Current Price (KWD): 0.86

MABANEE KK

MABK.KW

Construction of Phase III of The Avenues mall is scheduled to be completed

in 1H12 adding 95,000 sqm to available GLA of 166,000 sqm with an

expected rental rate of KWD40/sqm/month boosting Mabanee’s revenues

more than twofold by 2013.

Market Data

555.6

Mkt Cap (KWD mn): 477.8

Phone: +965-2295-1279

1,715.9

14.2

2.6 Our model yields a 3-year revenue CAGR of 26% and a net profit CAGR of

28% through to 2014 while maintaining an average gross margin of 71% in

line with 2009 and 2010. Price Performance 1-Yr

633.1 Income Statement

Avg. Val. Traded (USD) 1,863,064

Mostafa El-Maghraby

Senior Financial Analyst

3-year revenue CAGR of 26% and net profit CAGR of 28%

0.5

0.6

0.7

0.8

0.9

1.0

0

1

2

3

4

5

6

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume (000') Mabanee (KWD)

Global Research – GCC GCC Investment Strategy

January 2012 107

Recommendation: Well diversified operating real estate portfolio

Bloomberg Code:

Reuters Code: Stable revenues, but high exposure to the office market is a risk

O/S (mn):

Mkt Cap (USD mn):

P/E 2012e (x): Risk from the financial investment portfolio minimized substantially

P/Bv 2012e (x):

High /Low (KWD): 0.27 / 0.20

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Revenue 43 44 44 44 43

Absolute (%): 0.0 -2.9 -26.8 Gross Profit 25 26 26 25 25

Relative (%): 2.8 -1.0 -8.4 EBIT 14 14 14 14 13

Net Profit Before Tax 11 7 8 8 9

Price Volume Performance Net Profit 10 6 7 7 8

Balance Sheet

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 210 281 279 282 272

Debt 66 135 125 122 105

Liabilities 97 152 141 138 121

Shareholders' Equity 112 129 137 144 151

Key Ratios

2010 2011e 2012e 2013e 2014e

EBIT Margin 31.4% 32.4% 30.2% 29.1% 28.0%

Net Margin 23.7% 13.3% 14.4% 14.5% 14.8%

Debt to Equity (x) 0.6 1.3 1.2 1.2 1.0

Interest Coverage (x) 2.9 2.6 1.9 1.9 2.1

EV/EBITDA (x) 8.2 11.3 11.1 10.9 10.3

ROAA 4.7% 2.1% 2.3% 2.4% 2.5% Source: Bloomberg ROAE 7.7% 4.6% 4.7% 4.6% 4.6%

Dividend Yield 7.5% 0.0% 0.0% 0.0% 0.0%

EPS (Fils) 20.6 11.9 12.7 12.8 13.0

BVPS (Fils) 0.2 0.3 0.3 0.3 0.3

[email protected] P/E (x) 13.5 17.5 15.8 15.6 15.4

P/BV (x) 1.2 8.0 7.3 7.0 6.6

Source: Company Reports & Global Research

Salhia Real Estate Company

Salhia has a well diversified rental portfolio that has exposure to the Kuwaiti

retail, office and hospitality segments in addition to senior citizens home

care facilities in Germany with further plans to penetrate the UK real estate

market.

Downside / Upside: 25.0%

Target Price (KWD): 0.25

Current Price (KWD): 0.20

STRONG BUY

SRE KK

SREK.KW

Salhia enjoys a stable revenue profile although we perceive its high exposure

to the local office and hotel markets as risks in the medium term. The

collective contribution from the two segments to 2011 revenues is 79% of all

Kuwait based revenues and 53% of the expected aggregate figure.

Market Data

512.7

Mkt Cap (KWD mn): 102.5

Phone: +965-2295-1279

368.2

15.8

7.3 We believe the risk of further substantial impairments to Salhia's financial

investment portfolio of KWD23mn has decreased significantly given its

current size and the severe impairments charged over the past three years. Price Performance 1-Yr

261.6 Income Statement

Avg. Val. Traded (USD) 211,734

Mostafa El-Maghraby

Senior Financial Analyst

150

170

190

210

230

250

270

290

0.0

0.5

1.0

1.5

2.0

2.5

3.0

De

c-1

0

Ja

n-1

1

Fe

b-1

1M

ar-

11

Ap

r-1

1

Ma

y-1

1

Ju

n-1

1

Ju

l-1

1

Au

g-1

1

Se

p-1

1

Oct-

11

No

v-1

1

De

c-1

1

Volume ('000) SRE (KWD Fils)

Global Research – GCC GCC Investment Strategy

January 2012 108

TELECOM SECTOR

Global Research – GCC GCC Investment Strategy

January 2012 109

Recommendation: 4G services launched; Data revenues to drive growth

Bloomberg Code:

Reuters Code: Dividends set to grow

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Trading at attractive valuations

P/Bv 2012e (x):

High /Low (SAR): 56.0 / 43.0

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 16,013 19,279 20,996 21,836 22,299

Absolute (%): 5.0 -0.9 -4.1 EBITDA 6,165 7,134 7,689 7,922 8,043

Relative (%): 2.1 -7.7 0.2 Dep. & Amortization (1,810) (2,089) (2,281) (2,416) (2,502)

Interest (146) (162) (122) (89) (66)

Price Volume Performance Net Profit 4,211 4,869 5,271 5,409 5,475

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 33,430 36,102 38,807 41,400 44,055

Shareholders' Equity 15,580 18,348 21,345 24,303 27,154

Liabilities 17,851 17,753 17,463 17,097 16,901

Debt 5,529 3,653 2,335 1,268 501

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 38.5% 37.0% 36.6% 36.3% 36.1%

Net Margins (%) 26.3% 25.3% 25.1% 24.8% 24.6%

Interest Coverage (x) 29.7 31.1 44.4 61.6 84.0

Debt to Equity (x) 0.5 0.3 0.2 0.1 0.1

EV/EBITDA (x) 7.3 5.5 4.9 4.5 4.1

ROAA (%) 13.1% 14.0% 14.1% 13.5% 12.8% Source: Bloomberg ROAE (%) 27.0% 26.5% 24.7% 22.3% 20.2%

Dividend Yield (%) 5.4% 6.3% 6.8% 7.3% 7.8%

EPS (SAR) 6.0 7.0 7.5 7.7 7.8

BVPS (SAR) 22.3 26.2 30.5 34.7 38.8

P/E (x) 9.2 7.5 7.0 6.8 6.7

P/BV (x) 2.5 2.0 1.7 1.5 1.4

Source: Company Reports & Global Research

Phone: +965-2295-1438

9,845.9

7.0

1.7 The stock's price multiples are attractive considering the growth prospects. In

addition the expected rise in dividends will make the company attractive on a

dividend yield basis. Price Performance 1-Yr

1,151.0 Income Statement

Financial Analyst

[email protected]

15,868,417 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

EEC AB

7020.SE

With the Board of Directors proposing a minimum of 40.0% dividend payout

ratio, we expect dividend for 2011 to be SAR3.0 per share which translates

into an attractive yield of 6.3%. We expect dividends to grow further to

SAR3.5 per share in 2012, a yield of 6.8%.

Market Data

700.0

36,925.0 Mkt Cap (SAR mn):

Etihad Etisalat Company - Mobily

Mobily has launched 4G services which is likely to cement its position as the

leader in mobile broadband services. The increase in EBITDA at a 3-year

CAGR of 4.0% is expected to be driven by data revenues. Contribution of

data revenues to total revenues is expected to reach 20.0% in 2011.

Downside / Upside: 34.8%

71.10

52.75

Target Price (SAR):

Current Price (SAR):

STRONG BUY

25

30

35

40

45

50

55

60

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) EEC (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 110

Recommendation: Sales growth gives reason to cheer

Bloomberg Code:

Reuters Code: Dividend payout reduced

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Overseas operations to drive growth

P/Bv 2012e (x):

High /Low (SAR): 43.2 / 33.0

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 51,787 54,141 55,299 55,777 56,299

Absolute (%): 1.5 -1.2 -21.8 EBITDA 19,625 19,701 19,968 19,978 20,114

Relative (%): -1.4 -7.9 -17.4 Dep. & Amortization (8,645) (8,682) (8,998) (9,310) (9,589)

Interest (1,789) (1,908) (1,993) (2,074) (2,025)

Price Volume Performance Net Profit 9,440 7,321 8,222 8,045 7,991

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 110,709 121,905 126,872 131,397 135,886

Shareholders' Equity 53,468 59,314 64,338 69,205 74,040

Liabilities 57,241 62,590 62,534 62,192 61,846

Debt 21,736 27,260 26,576 25,926 25,309

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 37.9% 36.4% 36.1% 35.8% 35.7%

Net Margins (%) 18.2% 13.5% 14.9% 14.4% 14.2%

Interest Coverage (x) 6.1 5.8 5.5 5.1 5.2

Debt to Equity (x) 0.6 0.6 0.6 0.5 0.4

EV/EBITDA (x) 5.6 4.6 4.4 4.3 4.3

ROAA (%) 8.7% 6.3% 6.6% 6.2% 6.0% Source: Bloomberg ROAE (%) 21.7% 15.6% 16.1% 14.6% 13.5%

Dividend Yield (%) 7.6% 6.0% 6.0% 6.0% 5.9%

EPS (SR) 4.7 3.7 4.1 4.0 4.0

BVPS (SR) 22.5 24.5 26.6 28.6 30.6

P/E (x) 9.1 9.3 8.2 8.4 8.5

P/BV (x) 1.9 1.4 1.3 1.2 1.1

Source: Company Reports & Global Research

Phone: +965-2295-1438

18,025.2

8.2

1.3 The decline in stock price by more than 20.0% in 2011 has priced in the

lower dividend payout. We expect contribution from overseas operations to

increase as investment in overseas operations starts generating revenues. Price Performance 1-Yr

881.0 Income Statement

Financial Analyst

[email protected]

8,562,709 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

STC AB

4110.SE

The company has announced a dividend payout of SAR1.5 per share for

9M11 compared to SAR2.25 per share in 9M10. The reduction has come in

light of the high capex requirements for the overseas operations. We expect

the dividends to be around SAR2.0 per share in 2012, a yield of 6.0%.

Market Data

2,000.0

67,600.0 Mkt Cap (SAR mn):

Saudi Telecom Company

Increase in domestic revenue by 3.5%YoY in 3Q11 is an encouraging sign

which will allay fears of revenue erosion in the domestic market. The

company has also witnessed a strong growth in revenues from Kuwait and

Bahrain which is likely to extend into 2012.

Downside / Upside: 28.7%

43.50

33.80

Target Price (SAR):

Current Price (SAR):

STRONG BUY

25

27

29

31

33

35

37

39

41

43

45

0

1,000

2,000

3,000

4,000

5,000

6,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) STC (SAR)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 111

Recommendation: Good opportunity to enter; offers a high dividend yield

Bloomberg Code:

Reuters Code: Overseas operations to drive revenue growth

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): EBITDA growth to slow down

P/Bv 2012e (x):

High /Low (BHD): 0.5 / 0.4

Avg Volume ('000) :

(BHD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 340 334 342 344 347

Absolute (%): 0.0 0.0 -21.2 EBITDA 146 137 139 140 141

Relative (%): 1.7 2.4 -1.1 Dep. & Amortization (40) (40) (42) (44) (47)

Other Revenues 1 1 1 1 1

Price Volume Performance Net Profit 87 74 82 85 87

Balance Sheet

(BHD mn) 2010 2011e 2012e 2013e 2014e

Assets 658 677 686 725 750

Shareholders' Equity 517 538 570 604 638

Liabilities 142 138 115 121 112

Debt - - - - -

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 43.0% 41.0% 40.6% 40.6% 40.6%

Net Margins (%) 25.5% 22.2% 24.1% 24.6% 25.2%

EV/Revenues (x) 1.9 1.4 1.5 1.4 1.4

FCF Yield (%) 14.9% 15.0% 9.8% 17.5% 12.6%

EV/EBITDA (x) 4.5 3.5 3.6 3.5 3.5

ROAA (%) 13.0% 11.1% 12.1% 12.0% 11.8% Source: Bloomberg ROAE (%) 17.0% 14.1% 14.8% 14.4% 14.1%

Dividend Yield (%) 9.6% 9.6% 9.2% 9.5% 9.7%

EPS (fils) 60.3 51.5 57.1 58.9 60.7

BVPS (fils) 350.7 373.8 396.2 419.3 443.1

P/E (x) 8.6 7.6 6.9 6.7 6.5

P/BV (x) 1.5 1.0 1.0 0.9 0.9

Source: Company Reports & Global Research

Phone: +965-2295-1438

1,504.9

6.9

1.0 We expect EBITDA growth to slowdown to a 3-year CAGR of 1.0% after an

increase at a 2006-09 CAGR of 9.9%.Increase in competition in the domestic

market and decline in ARPU's will keep a tap on EBITDA growth. Price Performance 1-Yr

130.7 Income Statement

Financial Analyst

[email protected]

147,571 Avg. Val. Traded (USD)

Umar Faruqui, ACCA

BATELCO BI

BTEL.BH

Total revenue declined by 4.1%YoY to BHD245.4mn in 9M11. The decline

was mitigated by an increase in revenues from other operations by 6.1%YoY.

Other operations account for 37.9% of total revenues as of 9M11. We expect

this share to increase further in 2012.

Market Data

1,440.0

567.4 Mkt Cap (BHD mn):

Bahrain Telecommunication Company

The alleged irregularities in allocation of licenses in India casted a shadow on

the Batelco's Indian operations which subdued it's price performance in 2011.

The decline of more than 20.0% in 2011 has landed the stock at attractive

valuations.

Downside / Upside: 27.9%

0.50

0.39

Target Price (BHD):

Current Price (BHD):

STRONG BUY

0.3

0.35

0.4

0.45

0.5

0.55

0

200

400

600

800

1,000

1,200

1,400

1,600

1,800

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) BATELCO (BHD)-RHS

Global Research – GCC GCC Investment Strategy

January 2012 112

Recommendation: Kuwait subscriber fee amendment

Bloomberg Code:

Reuters Code: Group financial forecast

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Forex movement is critical to group operations

P/Bv 2012e (x):

High /Low (KWD): 2.06 / 1.58

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 539 728 756 787 808

Absolute (%): 2.1 3.2 1.0 EBITDA 217 309 317 323 329

Relative (%): 4.9 5.1 19.5 Dep. & Amortization (100) (140) (136) (139) (140)

Interest (10) (12) (12) (11) (9)

Price Volume Performance Net Profit 78 345 102 108 111

Balance Sheet

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 1,005 1,533 1,587 1,635 1,663

Shareholders' Equity 503 823 897 975 1,054

Liabilities 340 501 490 499 516

Debt 163 210 200 162 92

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 40.2% 42.5% 41.9% 41.1% 40.6%

Net Margins (%) 14.5% 47.4% 13.5% 13.8% 13.8%

Interest Coverage (x) 21.1 26.1 27.2 29.5 35.3

Debt to Equity (x) 0.3 0.3 0.2 0.2 0.1

EV/EBITDA (x) 4.2 3.7 3.2 2.7 2.3

ROAA (%) 8.2% 27.2% 6.5% 6.7% 6.8% Source: Bloomberg ROAE (%) 16.3% 52.1% 11.8% 11.6% 11.0%

Dividend Yield (%) 2.6% 2.6% 2.8% 3.1% 3.4%

Chandresh Bhatt EPS (fils) 156 186 203 216 222

BVPS (fils) 1,003 1,642 1,790 1,946 2,103

P/E (x) 12.2 10.5 9.6 9.0 8.7

P/BV (x) 1.9 1.2 1.1 1.0 0.9

Source: Company Reports & Global Research

National Mobile Telecommunications Co.

In Kuwait, subscriber license fee amendment, from post-paid (KWD1/month)

to all subscribers (KWD0.5/month), will impact margins. Kuwait, Algeria &

Tunisia are key performance drivers. Palestine turned EBITDA positive from

2Q11. Kuwait witnessed erosion in ARPU & EBITDA margin in 3Q11.

Downside / Upside: 33.6%

Target Price (KWD): 2.59

Current Price (KWD): 1.94

STRONG BUY

81.9 Income Statement

NMTC KK

NMTC.KW

We estimate 2011 YoY growth of 35.0% in group revenue & 42.7% in group

EBITDA. The estimated growth in 2011 is mainly aided by the full

consolidation of Tunisiana apart from strong QoQ revenue growth in Algeria.

We est. 2011-14 CAGR of 3.5% in rev., 2.0% in EBIDTA & 6.2% in net profit.

Market Data

504.0

Mkt Cap (KWD mn): 977.8

3,511.3

9.6

1.1 With around 65% of revenue generated by international operations, forex

movement is critical to Wataniya’s income & valuation. Sound operations in

many of its portfolio countries makes Wataniya a good telecom play. Price Performance 1-Yr

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 565,420.8

Vice President

1.40

1.50

1.60

1.70

1.80

1.90

2.00

2.10

0

100

200

300

400

500

600

700

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) NMTC (KWD) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 113

Kuwait operations to remain under pressure

Bloomberg Code:

Reuters Code: Iraq & Sudan

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Stock re-rating likely to take time

P/Bv 2012e (x):

High /Low (KWD): 1.50 / 0.86

Avg Volume ('000) :

(KWD mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 1,352 1,321 1,364 1,415 1,453

Absolute (%): -5.5 -7.5 -41.9 EBITDA 616 595 608 626 641

Relative (%): -2.7 -5.7 -23.5 Dep. & Amortization (166) (168) (168) (166) (165)

Interest (55) (28) (23) (19) (15)

Price Volume Performance Net Profit 1,063 280 331 368 401

Balance Sheet

(KWD mn) 2010 2011e 2012e 2013e 2014e

Assets 3,710 3,302 3,417 3,510 3,608

Shareholders' Equity 2,647 2,157 2,256 2,372 2,501

Liabilities 843 634 805 831 844

Debt 220 510 356 307 263

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 45.6% 45.0% 44.6% 44.3% 44.1%

Net Margins (%) 23.7% 21.2% 24.3% 26.0% 27.6%

Interest Coverage (x) 11.1 21.4 26.5 33.0 43.7

Debt to Equity (x) 0.1 0.2 0.2 0.1 0.1

EV/EBITDA (x) 10.1 6.9 6.5 6.2 5.9

ROAA (%) 7.4% 8.9% 11.0% 11.8% 12.5%

ROAE (%) 13.0% 11.7% 15.0% 15.9% 16.5%

Dividend Yield (%) 13.2% 6.7% 7.2% 7.8% 10.0%

Chandresh Bhatt EPS (fils) 83 72 85 95 103

BVPS (fils) 684 556 581 611 644

P/E (x) 18.3 12.5 10.1 9.1 8.3

P/BV (x) 2.2 1.6 1.5 1.4 1.3

Source: Company Reports & Global Research

Net margin, ROAE, EPS & P/E (x) for 2010 are net of capital gain on sale of African assets

Mobile Telecommunications Company (Zain)

Recommendation: HOLD In Kuwait, subscriber fee amendment, from post-paid (KWD1/month) to all

subscribers (KWD0.5/month), will impact margins but relatively to a lesser

extent. In Kuwait Data segment has high growth potential, witnessing intense

competition. Revenue to remain under pressure due to likely ARPU erosions.

Downside / Upside: 0.3%

Target Price (KWD): 0.86

Current Price (KWD): 0.86

2,114.8 Income Statement

ZAIN KK

ZAIN.KW

In Iraq, the management expects competition to get fierce & Zain’s market

share (53% - 3Q11) is expected to slightly decrease going forward. The

upcoming 4th license in Iraq will further intensify the competition. With Sudan

split, Zain group faces a risk of potential license fee in South Sudan.

Market Data

4,307.5

Mkt Cap (KWD mn): 3,704.5

13,302.5

10.1

1.5 In the recent past the stock witnessed severe selling pressure due to

change in management & non-completion of Zain KSA stake sale. Now it will

take time to get re-rated. Price Performance 1-Yr

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 8,747,652.9

Source: Bloomberg

Vice President

0.80

0.90

1.00

1.10

1.20

1.30

1.40

1.50

1.60

0

5,000

10,000

15,000

20,000

25,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ZAIN (KWD) - RHS

Source: Bloomberg

Global Research – GCC GCC Investment Strategy

January 2012 114

Recommendation: International operations key growth driver

Bloomberg Code:

Reuters Code: Revenue & margins to remain under pressure in Qatar

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Forex movement is critical to group performance

P/Bv 2012e (x):

High /Low (QAR): 164.5 / 118.3

Avg Volume ('000) :

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 27,179 31,892 33,546 35,232 36,522

Absolute (%): -4.6 -0.5 -2.7 EBITDA 12,465 14,669 15,501 16,299 16,881

Relative (%): -5.8 -9.4 -1.4 Dep. & Amortization (6,317) (7,803) (7,841) (8,097) (8,336)

Interest (2,367) (2,619) (2,462) (2,324) (2,354)

Price Volume Performance Net Profit 2,888 2,725 2,944 3,118 3,261

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 101,399 107,379 111,033 114,726 119,071

Shareholders' Equity 19,030 21,022 22,998 25,060 27,177

Liabilities 36,107 39,811 42,798 46,143 49,999

Debt 46,262 46,546 45,237 43,523 41,895

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 45.9% 46.0% 46.2% 46.3% 46.2%

Net Margins (%) 10.6% 8.5% 8.8% 8.8% 8.9%

Interest Coverage (x) 5.3 5.6 6.3 7.0 7.2

Debt to Equity (x) 1.4 1.2 1.1 0.9 0.8

EV/EBITDA (x) 4.4 4.5 4.1 3.8 3.4

ROAA (%) 4.4% 5.5% 4.1% 4.6% 4.6% Source: Bloomberg ROAE (%) 16.7% 13.6% 13.4% 13.0% 12.5%

Dividend Yield (%) 3.4% 3.8% 4.1% 4.5% 4.5%

Chandresh Bhatt EPS (QAR) 19.7 15.5 16.7 17.7 18.5

BVPS (QAR) 129.8 119.4 130.7 142.4 154.4

P/E (x) 7.6 9.1 8.6 8.2 7.8

P/BV (x) 1.1 1.2 1.1 1.0 0.9

Source: Company Reports & Global Research

Qatar Telecom (Qtel)

International operations like Indonesia, Iraq & Oman are likely to drive further

growth in group revenue & EBITDA. Going forward, we are positive on these

operations as they are performing well with growing revenue. Resilient ARPU

& strong customer growth in Indonesia & Iraq are the main revenue drivers.

Downside / Upside: 36.4%

Target Price (QAR): 197.2

Current Price (QAR): 144.60

STRONG BUY

42.8 Income Statement

QTEL QD

QTEL.QA

In 9M11, Qatar operations witnessed a marginal YoY growth of 1.1% in rev.

& EBITDA margin improved from 52.6% in 9M10 to 52.8% in 9M11. We

forecast revenue in Qatar to decline at a CAGR 1.3% in 2011-14 & expect

margins to come pressure as competition is likely to intensify going forward.

Market Data

176.0

Mkt Cap (QAR mn): 25,449.7

6,989.2

8.6

1.1 With more than 80% rev. generated by intl. operations, forex movement is

critical to Qtel’s income & valuation. Among regional telecom players, Qtel is

trading at attractive EV/EBITDA multiple of 4.1x for 2012e & P/E of 8.6x. Price Performance 1-Yr

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 1,719,241.0

Vice President

110

120

130

140

150

160

170

0

50

100

150

200

250

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) QTEL (QAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 115

4th consecutive quarter of positive EBITDA

Bloomberg Code:

Reuters Code: We expect revenue growth of 31.1% this fiscal

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Subscriber growth & network expansion

P/Bv 2012e (x):

High /Low (QAR): 8.4 / 7.3

Avg Volume ('000) :

(QAR mn) 2010-11 2011-12e 2012-13e 2013-14e 2014-15e

1m 3m 12m Sales Revenue 935 1,225 1,575 1,809 2,085

Absolute (%): -0.8 2.6 -10.2 EBITDA (27) 147 370 543 667

Relative (%): -2.0 -6.4 -9.0 Dep. & Amortization (548) (577) (577) (577) (577)

Interest (31) (35) (47) (45) (42)

Price Volume Performance Net Profit (601) (460) (268) (89) 36

Balance Sheet

(QAR mn) 2010-11 2011-12e 2012-13e 2013-14e 2014-15e

Assets 8,416 8,200 7,979 7,684 7,506

Shareholders' Equity 7,078 6,618 6,351 6,262 6,298

Liabilities 610 666 647 588 499

Debt 728 916 981 834 709

Key Ratios

2010-11 2011-12e 2012-13e 2013-14e 2014-15e

EBITDA Margins (%) -2.9% 12.0% 23.5% 30.0% 32.0%

Net Margins (%) -64.3% -37.5% -17.0% -4.9% 1.7%

Interest Coverage (x) (0.9) 4.2 7.8 12.0 15.7

Debt to Equity (x) 0.1 0.1 0.2 0.1 0.1

EV/EBITDA (x) (210.7) 36.7 14.4 10.1 8.2

ROAA (%) -7.1% -5.5% -3.3% -1.1% 0.5% Source: Bloomberg ROAE (%) -8.2% -6.7% -4.1% -1.4% 0.6%

Dividend Yield (%) 0.0% 0.0% 0.0% 0.0% 0.0%

Chandresh Bhatt EPS (QAR) (0.7) (0.5) (0.3) (0.11) 0.0

BVPS (QAR) 8.4 7.8 7.5 7.4 7.4

P/E (x) nm nm nm nm nm

P/BV (x) 0.92 0.96 1.00 1.02 1.01

Source: Company Reports & Global Research

Vodafone Qatar follows April-March as its financial year.

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 629,182.5

Vice President

294.3 Income Statement

VFQS QD

VFQS.QA

In 2Q11-12, net loss reduced by 30.0% YoY & 6% QoQ to QAR115.0mn. Our

revised, full-year 2011-12 net loss forecast is QAR459.9mn. This fiscal, we expect

YoY revenue growth of 31.1% to QAR1,225.3mn and estimate a revenue CAGR of

19.4% during FY2011-12 to FY2014-15.

Market Data

845.4

Mkt Cap (QAR mn): 6,374.3

1,750.6

nm

1.0 In 2Q, subscriber base grew by 35% YoY to 814k, gives it a market share of 28% &

revenue market share of 24.7%. Focusing on improving network quality, targeting to

achieve 550 cell sites by this fiscal end. Price Performance 1-Yr

Vodafone Qatar

Recommendation: HOLD In 2Q11-12, Vodafone’s revenue grew by 42.9% YoY & 3% QoQ to QAR299.7mn. It

achieved positive EBITDA, for the 4th consecutive quarter, of QAR34mn in 2Q11-12

as compared to EBITDA loss of QAR23.1mn in 2Q10-11. It is on track to be

EBITDA positive on a cumulative basis for this fiscal.

Downside / Upside: -0.7%

Target Price (QAR): 7.5

Current Price (QAR): 7.54

7.0

7.2

7.4

7.6

7.8

8.0

8.2

8.4

8.6

0

200

400

600

800

1,000

1,200

1,400

1,600

1,800

2,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) Vodafone (QAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 116

Recommendation: International operations - key growth drivers

Bloomberg Code:

Reuters Code: Declining mobile subscriber base in UAE

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Reduce our target price from AED11.66 to AED11.1

P/Bv 2012e (x):

High /Low (AED): 11.4 / 8.9

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 31,929 32,033 33,003 34,365 35,538

Absolute (%): -5.3 -10.5 -14.6 EBITDA 16,561 15,681 16,859 17,555 18,510

Relative (%): -2.4 -6.9 -1.6 Dep. & Amortization (2,985) (3,231) (3,444) (3,660) (3,831)

Interest (385) (645) (636) (625) (611)

Price Volume Performance Net Profit 7,631 6,906 7,348 7,685 8,039

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 75,607 78,476 82,280 86,013 89,690

Shareholders' Equity 38,716 40,878 43,483 46,029 48,534

Liabilities 30,253 30,929 32,264 33,609 34,969

Debt 6,639 6,669 6,533 6,375 6,186

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 51.9% 49.0% 51.1% 51.1% 52.1%

Net Margins (%) 23.9% 21.6% 22.3% 22.4% 22.6%

Interest Coverage (x) 43.0 24.3 26.5 28.1 30.3

Debt to Equity (x) 0.2 0.2 0.2 0.1 0.1

EV/EBITDA (x) 5.2 5.0 4.6 4.4 4.1

ROAA (%) 10.4% 9.0% 9.1% 9.1% 9.2% Source: Bloomberg ROAE (%) 20.3% 17.4% 17.4% 17.2% 17.0%

Dividend Yield (%) 5.6% 6.0% 6.0% 6.0% 6.0%

Chandresh Bhatt EPS (AED) 1.0 0.9 0.9 1.0 1.0

BVPS (AED) 4.9 5.2 5.5 5.9 6.2

P/E (x) 11.2 10.5 9.9 9.5 9.1

P/BV (x) 2.2 1.8 1.7 1.6 1.5

Source: Company Reports & Global Research

Etisalat

We are optimistic about Etisalat’s international operations in Egypt, Africa &

Saudi Arabia. These markets will be the key value drivers in the short to

medium term. In 9M11 revenue from international operations grew by 15.7%

YoY to AED6.1bn & contributed 28% to group topline.

Downside / Upside: 20.4%

Target Price (AED): 11.10

Current Price (AED): 9.22

STRONG BUY

1,498.7 Income Statement

ETISALAT UH

ETEL.AD

Mobile subscribers in UAE declined to 7.5mn at the end 3Q11 from 7.8mn a

year ago. The growth in mobile subscriber base is hard to achieve due to stiff

competition & high penetration. Etisalat UAE focuses on rebalancing of its

product portfolio from mobile (voice & sms) to internet & data revenue.

Market Data

7,906.1

Mkt Cap (AED mn): 72,894.6

19,845.5

9.9

1.7 No further developments on the UAE royalties reduction front & also on a

potential status change which will allow foreign participation in the stock. We

cut our price target for the stock on the back of domestic pressures. Price Performance 1-Yr

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 4,254,389.8

Vice President

8.0

8.5

9.0

9.5

10.0

10.5

11.0

11.5

12.0

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) ETISALAT (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 117

Gaining mobile market share

Bloomberg Code:

Reuters Code: Revenue growth to remain in check

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): High dividend yield stock

P/Bv 2012e (x):

High /Low (OMR): 1.38 / 1.04

Avg Volume ('000) :

(OMR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 417 445 451 456 460

Absolute (%): 2.0 14.1 2.8 EBITDA 198 203 206 207 207

Relative (%): -1.5 10.7 19.6 Dep. & Amortization (79) (82) (83) (83) (84)

Interest (6) (4) (2) (1) (1)

Price Volume Performance Net Profit 112 112 116 118 116

Balance Sheet

(OMR mn) 2010 2011e 2012e 2013e 2014e

Assets 686 692 738 792 842

Shareholders' Equity 459 496 537 580 621

Liabilities 186 174 187 197 205

Debt 41 22 13 15 16

Key Ratios

2010 2011e 2012e 2013e 2014e

EBITDA Margins (%) 47.6% 45.6% 45.7% 45.4% 45.0%

Net Margins (%) 26.9% 25.2% 25.7% 25.8% 25.3%

Interest Coverage (x) 35.2 50.6 117.8 159.9 139.5

Debt to Equity (x) 0.1 0.0 0.0 0.0 0.0

EV/EBITDA (x) 5.0 4.9 4.6 4.3 4.1

ROAA (%) 16.0% 16.2% 16.1% 15.3% 14.2% Source: Bloomberg ROAE (%) 25.1% 23.3% 22.2% 20.9% 19.3%

Dividend Yield (%) 7.8% 7.6% 7.7% 7.7% 7.7%

Chandresh Bhatt EPS (OMR) 0.149 0.150 0.154 0.157 0.155

BVPS (OMR) 0.612 0.662 0.716 0.773 0.828

P/E (x) 8.6 8.7 8.5 8.3 8.4

P/BV (x) 2.1 2.0 1.8 1.7 1.6

Source: Company Reports & Global Research

Omantel

Recommendation: BUY In 3Q11, mobile segment continued to see growth with market share (w/o

resellers) increased to 53.4% (51.3% 3Q10) & resilient ARPU of USD25.45.

The management attributed this mainly to investments made in improving

customer service, enhance network coverage & launch of innovative products.

Downside / Upside: 11.3%

Target Price (OMR): 1.45

Current Price (OMR): 1.31

216.9 Income Statement

OTEL OM

OTL.OM

Broadband segment has huge potential & Omantel is poised to reap benefits

of its investments made in 3.5G & NGN in terms of addressing potential

growth of broadband services. However, with intense competition we expect

overall revenue growth to remain on check going forward.

Market Data

750.0

Mkt Cap (OMR mn): 980.3

2,546.1

8.5

1.8 We forecast a CAGR of 1.1% in group revenue, 0.7% in EBITDA & 1.2% in

net profit during 2011-14. The stock is a good dividend yield play with 7.7%

yield on 2011e dividend. Price Performance 1-Yr

[email protected]

Phone: +965-2295-1282

Avg. Val. Traded (USDmn) 668,337.3

Vice President

1.00

1.05

1.10

1.15

1.20

1.25

1.30

1.35

1.40

0

200

400

600

800

1,000

1,200

1,400

1,600

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) OTEL (OMR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 118

UTILITIES SECTOR

Global Research – GCC GCC Investment Strategy

January 2012 119

Recommendation: QEWC proposes building new Water station in Qatar

Bloomberg Code:

Reuters Code: Ras Girtas expansion

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Plans international expansion

P/Bv 2012e (x):

High /Low (QAR): 154 / 118

Avg Volume ('000) :

(QAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 3,430 4,456 4,706 4,946 5,222

Absolute (%): 2.3 7.1 6.7 Cost of Sales (1,892) (2,270) (2,320) (2,422) (2,543)

Relative (%): 1.1 -1.8 8.0 Gross Profit 1,539 2,186 2,387 2,524 2,679

EBIT 1,632 2,150 2,348 2,470 2,612

Price Volume Performance Net Profit 1,163 1,394 1,570 1,740 1,900

Balance Sheet

(QAR mn) 2010 2011e 2012e 2013e 2014e

Assets 22,123 22,338 22,496 22,799 23,685

Shareholders' Equity 3,763 4,430 5,266 6,218 7,275

Liabilities 3,944 3,293 3,241 3,216 3,294

Debt 14,417 14,615 13,988 13,364 13,116

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross profit margin 44.9% 49.1% 50.7% 51.0% 51.3%

EBIT margin 47.6% 48.2% 49.9% 49.9% 50.0%

Net profit margin 33.9% 31.3% 33.4% 35.2% 36.4%

LT Debt /Equity (x) 3.4 3.2 2.5 2.0 1.7

Current ratio 0.7 1.3 1.1 0.9 1.0

ROAA (%) 5.8% 6.4% 7.2% 7.9% 8.4%

ROAE (%) 31.6% 34.0% 32.4% 30.3% 28.2%

Dividend Yield (%) 5.8% 4.6% 5.0% 5.4% 5.7%

Chandresh Bhatt EPS (QAR) 11.6 13.9 15.7 17.4 19.0

BVPS (QAR) 37.6 44.3 52.7 62.2 72.8

P/E (x) 8.8 10.0 9.1 8.2 7.5

P/BV (x) 2.7 3.2 2.7 2.3 2.0

Source: Company Reports & Global Research

Phone: +965-2295-1282

3,913.4

9.1

2.7 QEWC is actively seeking greenfield & acquisition opportunities in various

regions across the world to expand its generation portfolio. Growing domestic

as well as intl. operations makes QEWC an excellent investment choice. Price Performance 1-Yr

63.7 Income Statement

Source: Bloomberg

Vice President

[email protected]

2,377,857.3 Avg. Val. Traded (USDmn)

QEWS QD

QEWC.QA

Ras Girtas Power Company (RGPC), a JV involving QEWC & other

consortium partners, plans to expand its 2,730 MW Ras Laffan-C power

capacity by up to 750 MW & water desalination by 25 MIGD by 2014. This

will increase the plant's capacity to 3,480 MW of power & 88 MIGD of water.

Market Data

100.0

14,250.0 Mkt Cap (QAR mn):

Qatar Electricity & Water Company

QEWC has proposed to KAHRAMA to set up an additional local water

production station in Ras Abu Fintas with a capacity of 72mn gallons a day.

If the project is approved it will boost QEWC's output of desalinated water to

more than 330mn gallons or 83% of Qatar's water production.

Downside / Upside: 26.9%

180.8

142.5

Target Price (QAR):

Current Price (QAR):

STRONG BUY

100

110

120

130

140

150

160

0

50

100

150

200

250

300

350

400

450

500

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) QEWS (QAR) - RHS

Source: Bloomberg

Global Research – GCC GCC Investment Strategy

January 2012 120

Recommendation: Strong set of results in first 9-months

Bloomberg Code:

Reuters Code: Firm growth in electricity and water business

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Strong investment case to have an exposure in energy sector

P/Bv 2012e (x):

High /Low (AED): 1.63 / 1.14

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales 21,401 25,213 27,973 30,340 32,444

Absolute (%): 0.8 6.1 -18.8 Cost of Sales (14,250) (16,010) (17,903) (19,569) (21,089)

Relative (%): 3.7 9.7 -5.8 Gross Profit 7,151 9,203 10,070 10,771 11,355

EBIT 7,038 9,336 10,019 10,713 11,318

Price Volume Performance Net Profit 1,019 1,567 1,843 2,073 2,274

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 116,059 113,208 115,866 119,868 124,055

Shareholders' Equity 8,897 9,752 10,883 12,066 13,451

Net Fixed Assets 78,651 76,762 74,896 72,374 69,985

Bank Borrowings 80,455 77,088 75,557 73,212 72,616

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross profit margin 33.4% 36.5% 36.0% 35.5% 35.0%

EBIT margin 32.9% 37.0% 35.8% 35.3% 34.9%

Net profit margin 0.1 0.1 0.1 0.1 0.1

LT Debt/Equity (x) 8.7 7.6 6.8 6.1 5.4

Current ratio 1.5 1.2 1.5 1.9 2.2

ROAA 1.8% 2.2% 2.6% 2.8% 3.0% Source: Bloomberg ROAE 11.6% 16.8% 17.9% 18.1% 17.8%

Dividend Yield (%) 6.6% 9.5% 9.5% 11.9% 11.9%

Chandresh Bhatt EPS (AED) 0.16 0.25 0.30 0.33 0.37

BVPS (AED) 1.43 1.57 1.75 1.94 2.16

P/E (x) 9.0 4.8 4.1 3.6 3.3

P/BV (x) 1.0 0.8 0.7 0.6 0.6

Source: Company Reports & Global Research

Phone: +965-2295-1282

2,050.7

4.1

0.7 Taqa's recent debt offering received tremendous response. It has strong

liquidity position with cash of AED4bn on its books as of 3Q11. Growing

asset portfolio & strong performance makes TAQA a strong investment case. Price Performance 1-Yr

810.1 Income Statement

Vice President

[email protected]

286,305.7 Avg. Val. Traded (USDmn)

TAQA UH

TAQA.AD

We believe that TAQA is well placed in capitalizing opportunities available in

the electricity & water segment. We expect revenue CAGR (2011-14) of

6.3% for electricity & water and 10.0% for oil & gas. At group level, we

forecast revenue CAGR of 8.8% & net profit CAGR of 9.8% during 2011-14.

Market Data

6,225.0

7,532.3 Mkt Cap (AED mn):

Abu Dhabi National Energy

Taqa reported strong performance in 9M11 – both operationally & financially.

It benefited from higher oil prices and a quarterly increase in UK production,

along with higher Power & Water revenue from UAE. Revenue & net profit

growth was 24% YoY & 66.3% to AED18.7bn & AED1.1bn, respectively.

Downside / Upside: 48.1%

1.79

1.21

Target Price (AED):

Current Price (AED):

STRONG BUY

1.0

1.1

1.2

1.3

1.4

1.5

1.6

1.7

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) TAQA (AED) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 121

Plans restructuring in Jan.'12

Bloomberg Code:

Reuters Code: Asset base continues to rise

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Restructuring intricacies will impact stock price

P/Bv 2012e (x):

High /Low (SAR): 14.8 / 12.4

Avg Volume ('000) :

(SAR mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Sales Revenue 27,860 30,621 33,951 38,144 41,982

Absolute (%): 1.9 2.6 -2.1 Gross Profit 2,187 2,440 2,898 3,476 3,963

Relative (%): -1.0 -4.1 2.2 Operating Expenses (382) (366) (445) (505) (546)

Operating Income 1,806 2,074 2,453 2,971 3,417

Price Volume Performance Net Profit 2,279 2,580 2,968 3,514 3,991

Balance Sheet

(SAR mn) 2010 2011e 2012e 2013e 2014e

Assets 190,872 211,014 230,846 249,038 265,171

Shareholders' Equity 50,658 52,689 55,107 58,073 61,528

Gross Fixed Assets 265,093 289,284 314,068 344,583 375,649

Long Term Debt 62,360 72,071 70,705 68,995 67,173

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margin 7.9% 8.0% 8.5% 9.1% 9.4%

Operating Margin 6.5% 6.8% 7.2% 7.8% 8.1%

Net Margin 8.2% 8.4% 8.7% 9.2% 9.5%

LT Debt /Equity (x) 1.2 1.4 1.3 1.2 1.1

Current Ratio (x) 0.5 0.5 0.4 0.4 0.4

ROAA 1.3% 1.3% 1.3% 1.5% 1.6%

ROAE 4.6% 5.0% 5.5% 6.2% 6.7%

Dividend Yield 5.0% 5.1% 5.1% 5.1% 5.1%

Chandresh Bhatt EPS (SAR) 0.5 0.6 0.7 0.8 1.0

BVPS (SAR) 12.2 12.6 13.2 13.9 14.8

P/E (x) 25.7 22.1 19.2 16.2 14.3

P/BV (x) 1.2 1.1 1.0 1.0 0.9

Source: Company Reports & Global Research

Phone: +965-2295-1282

Source: Bloomberg

Vice President

[email protected]

Income Statement

SECO AB

5110.SE

The rising annual peak power demand grew by around 10% in the past year.

We expect power demand to grow between 6% to 8% per annum till 2020,

and estimate the company's available power capacity to reach 61,000MW by

2013. The asset base is projected to record CAGR (2010-14e) of 8.6%.

Market Data

4,166.6

15,220.7

19.2

1.0 Currently, we valued the stock at SAR13.8 and if the restructuring exercise

goes through, the details of which are still awaited, it will have significant

impact on the company's stock price as well as on our fair value. Price Performance 1-Yr

Saudi Electricity Company

Recommendation: HOLD Saudi Electricity Co. (SEC) plans corporate restructuring in Jan.'12. As per

the plan it will split into six companies. SEC will be a holding company & will

retain full ownership of the 6 companies, which include 4 power generation

firms, 1 distribution company & 1 transmission company.

Downside / Upside: 0.7%

13.8

13.7

12,909,509 Avg. Val. Traded (USDmn)

Target Price (SAR):

Current Price (SAR):

57,082.3 Mkt Cap (SAR mn):

3,516.5

11.0

11.5

12.0

12.5

13.0

13.5

14.0

14.5

15.0

0

5,000

10,000

15,000

20,000

25,000

30,000

35,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) SECO (SAR) - RHS

Global Research – GCC GCC Investment Strategy

January 2012 122

OTHERS

Global Research – GCC GCC Investment Strategy

January 2012 123

Trading activity witnesses continuous slide

Bloomberg Code:

Reuters Code: MSCI second delay

O/S (mn):

Mkt Cap (USDmn):

P/E 2012e (x): Long road to pre crisis levels

P/Bv 2012e (x):

High /Low (AED): 1.5 / 0.8

Avg Volume ('000) :

(AED mn) 2010 2011e 2012e 2013e 2014e

1m 3m 12m Total Revenue 190 141 197 278 399

Absolute (%): -13.4 -18.4 -44.7 Operating Expense (114) (110) (119) (128) (138)

Relative (%): -9.8 -15.8 -26.6 Gross Profit 76 31 78 150 260

Investment Revenue 73 62 64 66 68

Price Volume Performance Net Profit 79 1 74 143 246

Balance Sheet

(AED mn) 2010 2011e 2012e 2013e 2014e

Assets 7,915 7,993 8,077 8,094 8,323

Shareholders' Equity 7,523 7,627 7,701 7,684 7,770

Liabilities 360 325 326 344 459

Debt 58 19 10 - -

Key Ratios

2010 2011e 2012e 2013e 2014e

Gross Margins 58.7% 3.7% 36.6% 61.2% 70.0%

Operating Margins 39.5% 13.4% 42.2% 57.1% 68.6%

Net Margins 38.7% 7.9% 41.8% 57.1% 68.6%

Current Ratio (x) 4.8 6.8 6.9 6.5 5.4

TCF/TR 83.7% 65.5% 70.5% 74.7% 78.6%

ROAA 0.9% 0.1% 1.0% 2.0% 3.3%

ROAE 0.9% 0.1% 1.1% 2.1% 3.5%

Dividend Yield 3.3% 0.0% 0.0% 2.0% 2.0%

Turki O. AlYaqout EPS (fils) 0.9 0.1 1.0 2.0 3.4

BVPS (AED) 0.9 1.0 1.0 1.0 1.0

P/E (x) 164.4 6.0 0.8 0.4 0.2

P/BV (x) 1.6 0.9 0.9 0.9 0.9

Source: Company Reports & Global Research

* TCF Total Commission Fees, TR Total Revenue

Phone: +965-2295-1295

1,829.5

0.8

0.9 Based on our expectations, the company’s profitability will start to pick up by

2012 to AED73.9mn as compared to 888,000 forecasted for 2011. On a

CAGR basis profits will increase 32.9% during 2010-14. Price Performance 1-Yr

8,031.8 Income Statement

Source: Bloomberg

Financial Analyst

[email protected]

2,690,384 Avg. Val. Traded (USD)

DFM UH

DFM.DU

Index compiler MSCI Inc. delayed its decision another six months to upgrade

the status of DFM to the emerging market index. DFM adopted the Delivery

Vs Payment System (DvP), and opened up Foreign Ownership Limits to fulfill

MSCI requirements. Inclusion will help boost trading activity and liquidity.

Market Data

8,000.0

6,720.0 Mkt Cap (AED mn):

Dubai Financial Market

Recommendation: HOLD By October 2011, DFM witnessed a 63.1% decline in average daily trading

value on a YoY basis as stock plummeted due to several political and

economic situations including the Arab Spring and the Euro Debt zone crisis,

which battered investor confidence resulting in low trading activity.

Downside / Upside: -3.6%

Target Price (AED): 0.810

Current Price (AED): 0.840

0.7

0.9

1.1

1.3

1.5

1.7

0

10,000

20,000

30,000

40,000

50,000

60,000

Ja

n-1

1F

eb

-11

Ma

r-1

1A

pr-

11

Ma

y-1

1Ju

n-1

1Ju

l-1

1A

ug

-11

Se

p-1

1O

ct-

11

No

v-1

1D

ec-1

1

Volume ('000) DFM (AED)

Global Research – GCC GCC Investment Strategy

January 2012 124

APPENDIX

Global Research – GCC GCC Investment Strategy

January 2012 125

Global Research - GCC Universe

Bloomberg Ticker Mkt. Cap P/E P/BV ROE ROA EPS Current Target Upside / Rating

USD mn 1M 3M 12M 2012e 2012e 2012e 2012e 2012e Price Price (Downside)

Cement & Building Material

Arkan Building Materials Company ARKAN UH 433.6 -22.2% -28.3% -47.4% 18.7 0.9 5.1% 3.1% 0.05 0.91 1.12 23.1% STRONG BUY

Ras Al Khaimah Cement Company RAKCC UH 79.1 -13.0% -25.0% -30.2% na 0.4 0.0% 0.0% 0.00 0.60 0.69 15.0% BUY

Ras Al Khaimah Ceramics Co. RAKCEC UH 287.3 -5.3% -5.3% -36.2% 5.4 0.4 7.5% 3.4% 0.26 1.42 2.32 63.4% STRONG BUY

Raysut Cement Company RCCI OM 395.3 -9.4% -23.7% -38.9% 10.4 0.5 14.3% 7.6% 0.07 0.76 0.83 9.1% HOLD

Oman Cement Company OCOI OM 379.8 3.8% -0.7% -31.6% 10.8 0.8 9.4% 7.9% 0.04 0.44 0.47 6.6% HOLD

Qatar National Cement Company QNCD QD 1,529.3 4.4% 5.0% 3.5% 12.4 2.3 19.2% 16.8% 9.12 113.40 125.40 10.6% BUY

Yamama Saudi Cement Company YACCO AB 2,546.8 6.4% 14.1% 35.4% 12.8 2.7 21.7% 20.3% 5.52 70.75 71.20 0.6% HOLD

Arabian Cement Co. ARCCO AB 953.5 6.4% 10.9% 32.6% 7.5 1.1 15.8% 11.1% 5.96 44.70 59.20 32.4% STRONG BUY

Saudi Cement Company SACCO AB 3,008.8 15.2% 17.1% 47.5% 13.2 3.0 23.2% 18.4% 5.59 73.75 66.80 -9.4% HOLD

Total 11.62 1.85 15.4% 10.9%

Telecom

Emirates Telecommunications Corporation ETISALAT UH 19,846.1 -5.3% -10.5% -14.6% 9.9 1.7 17.4% 9.5% 0.93 9.22 11.10 20.4% STRONG BUY

Bahrain Telecommunications Company BATELCO BI 1,504.9 0.0% 0.0% -21.2% 6.9 1.0 15.3% 12.3% 0.06 0.39 0.50 27.9% STRONG BUY

Mobile Telecommunications Company ZAIN KK 13,297.2 -5.5% -7.5% 0.0% 11.2 1.6 15.0% 9.5% 0.08 0.86 0.86 0.3% HOLD

National Mobile Telecommunications Company NMTC KK 3,509.9 2.1% 3.2% 1.0% 9.6 1.5 16.7% 8.9% 0.20 1.94 2.59 33.6% STRONG BUY

Oman Telecommunications Company OTEL OM 2,546.0 2.0% 14.1% 2.8% 8.5 1.8 22.4% 16.8% 0.15 1.31 1.45 11.3% BUY

Qatar Telecom QTEL QD 6,989.7 -4.6% -0.5% -2.7% 8.6 1.1 13.4% 2.8% 16.73 144.60 197.17 36.4% STRONG BUY

Vodafone Qatar VFQS QD 1,750.7 -0.8% 2.6% -10.2% na 1.0 -4.1% -3.2% (0.32) 7.54 7.49 -0.7% HOLD

Saudi Telecom Company STC AB 18,025.2 1.5% -1.2% -21.8% 8.2 1.3 16.1% 7.1% 4.11 33.80 43.50 28.7% STRONG BUY

Etihad Etisalat Company EEC AB 9,845.9 5.0% -0.9% -4.1% 7.0 1.7 26.6% 15.2% 7.53 52.75 71.10 34.8% STRONG BUY

Total 9.20 1.57 16.5% 7.5%

Petrochemicals

Dana Gas DANA UH 790.6 -15.4% -15.4% -42.9% 5.3 0.3 6.0% 4.5% 0.08 0.44 0.79 79.5% STRONG BUY

Industries Qatar IQCD QD 20,256.8 -1.1% 12.2% -6.2% 7.6 2.4 35.1% 28.6% 17.53 134.10 170.90 27.4% STRONG BUY

Saudi Basic Industries Corporation SABIC AB 76,993.8 0.0% 9.7% -10.3% 9.2 1.7 20.2% 9.4% 10.43 96.25 118.60 23.2% STRONG BUY

Saudi Arabia Fertilizers Company SAFCO AB 11,582.4 -4.1% -5.3% 4.0% 11.1 5.4 49.2% 44.6% 15.67 173.75 182.70 5.2% HOLD

Yanbu National Petrochemicals Company YANSAB AB 6,569.5 -1.8% 0.5% -10.1% 7.1 1.8 28.7% 14.1% 6.18 43.80 57.80 32.0% STRONG BUY

Saudi International Petrochemichal Company SIPCHEM AB 1,891.8 -0.3% 8.1% -22.9% 10.5 1.3 12.5% 5.5% 1.84 19.35 23.60 22.0% STRONG BUY

Total 8.89 2.20 22.9% 11.7%

Utilities

Abu Dhabi National Energy TAQA UH 2,050.7 0.8% 6.1% -18.8% 4.1 0.7 17.9% 1.6% 0.30 1.21 1.79 48.1% STRONG BUY

Qatar Electricity & Water Company QEWS QD 3,913.8 2.3% 7.1% 6.7% 9.1 2.7 32.4% 7.1% 15.70 142.50 180.81 26.9% STRONG BUY

Saudi Electricity Company SECO AB 15,220.7 1.9% 2.6% -2.1% 19.2 1.0 5.5% 1.5% 0.71 13.70 13.80 0.7% HOLD

Total 12.29 1.18 9.3% 1.9%

Stock Performance

Global Research – GCC GCC Investment Strategy

January 2012 126

Global Research - GCC Universe

Bloomberg Ticker Mkt. Cap P/E P/BV ROE ROA EPS Current Target Upside / Rating

USD mn 1M 3M 12M 2012e 2012e 2012e 2012e 2012e Price Price (Downside)

Transportation and Logistics

Aramex ARMX UH 729.5 0.0% 2.8% -14.1% 11.6 na 12.0% 9.0% 0.16 1.83 2.00 9.3% HOLD

Air Arabia AIRARABI UH 754.7 -4.2% -3.4% -28.7% 10.1 0.5 5.2% 4.0% 0.06 0.59 0.76 28.7% STRONG BUY

Jazeera Airways Company JAZEERA KK 323.8 -8.9% 32.3% 230.6% 5.1 2.0 49.2% 10.1% 0.08 0.41 0.61 49.7% STRONG BUY

Total 9.01 0.89 9.6% 6.3%

Banks

Abu Dhabi Commercial Bank ADCB UH 4,204.8 -6.8% -1.1% 25.5% 8.1 0.9 10.8% 1.1% 0.34 2.76 3.62 31.0% STRONG BUY

First Gulf Bank FGB UH 6,289.1 -3.8% 10.4% -12.1% 6.0 0.9 16.3% 2.6% 2.56 15.40 24.55 59.4% STRONG BUY

National Bank of Abu Dhabi NBAD UH 8,517.1 -0.9% 7.9% 11.3% 8.0 1.2 16.0% 1.7% 1.36 10.90 12.63 15.9% BUY

Union National Bank UNB UH 1,963.6 -0.7% -2.7% 1.2% 3.9 0.6 15.6% 2.3% 0.74 2.89 4.95 71.1% STRONG BUY

Emirates NBD EMIRATES UH 4,267.1 -15.3% -25.8% -2.1% 8.2 0.5 6.1% 0.7% 0.34 2.82 3.83 35.8% STRONG BUY

National Bank of Kuwait NBK KK 15,911.0 -1.8% 5.7% -15.6% 13.1 1.9 15.0% 2.6% 0.09 1.12 1.13 1.1% HOLD

Kuwait Finance House KFIN KK 8,494.0 -3.3% -2.2% -23.4% 20.1 1.9 9.4% 0.9% 0.04 0.88 0.92 4.0% HOLD

Commercial Bank of Kuwait CBK KK 3,515.8 -2.5% -6.1% -18.1% 21.1 1.8 8.5% 1.3% 0.04 0.77 0.73 -5.5% HOLD

Burgan Bank BURG KK 2,429.5 -2.1% -3.2% -13.8% 10.4 1.4 13.7% 1.5% 0.04 0.46 0.55 18.9% BUY

Bank Muscat BKMB OM 3,068.5 7.8% 15.8% -11.9% 8.2 2.2 15.4% 2.2% 0.09 0.76 0.71 -6.8% HOLD

Bank Dhofar BKDB OM 1,309.8 8.0% 3.0% -17.1% 11.0 0.5 18.2% 2.6% 0.05 0.55 0.35 -36.9% SELL

National Bank of Oman NBOB OM 901.3 3.5% 3.5% -8.0% 8.0 1.3 14.7% 2.2% 0.04 0.32 0.33 3.7% HOLD

Ahli Bank ABOB OM 543.3 3.6% 0.4% -5.3% 8.2 1.4 19.4% 3.0% 0.03 0.26 0.28 6.3% HOLD

Qatar National Bank QNBK QD 27,237.2 2.6% 11.8% 9.3% 11.4 2.4 21.8% 3.4% 13.63 155.90 169.04 8.4% HOLD

Qatar Islamic Bank QIBK QD 5,483.9 -0.4% 7.1% 0.4% 12.0 1.9 16.0% 3.1% 7.02 84.50 82.92 -1.9% HOLD

The Commercial Bank of Qatar CBQK QD 5,810.7 3.6% 15.4% -8.1% 9.2 1.6 17.5% 3.4% 9.28 85.50 98.03 14.7% BUY

Doha Bank DHBK QD 3,746.8 1.5% 15.6% -0.5% 9.5 2.2 23.1% 2.9% 6.91 66.00 67.27 1.9% HOLD

Al Rayan Bank MARK QD 5,736.7 3.9% 15.3% 44.3% 14.3 2.5 18.1% 3.4% 1.94 27.85 27.24 -2.2% HOLD

Al Rajhi Bank RJHI AB 27,797.8 1.1% 2.6% -16.8% 11.3 3.3 30.2% 4.6% 6.13 69.50 73.27 5.4% HOLD

Samba Financial Group SAMBA AB 10,991.1 -2.3% 4.3% -23.7% 8.5 1.3 16.3% 2.5% 5.38 45.80 53.73 17.3% BUY

Riyad Bank RIBL AB 9,359.3 0.4% -0.6% -12.4% 9.9 1.2 12.0% 2.0% 2.37 23.40 26.18 11.9% BUY

The Saudi British Bank SABB AB 8,159.3 4.6% 6.8% 1.0% 10.0 1.6 17.0% 2.4% 4.08 40.80 43.13 5.7% HOLD

Banque Saudi Fransi BSFR AB 8,157.2 3.7% 12.2% -6.2% 8.5 1.4 18.0% 2.8% 4.99 42.30 47.32 11.9% BUY

Arab National Bank ARNB AB 6,243.8 -3.5% 3.0% -9.0% 8.4 1.3 16.4% 2.3% 3.27 27.50 32.60 18.5% BUY

Saudi Hollandi Bank AAAL AB 2,619.3 6.8% 15.6% 0.3% 8.3 1.2 15.7% 2.1% 3.58 29.70 32.00 7.7% HOLD

Total 10.08 1.70 16.2% 2.3%

Stock Performance

Global Research – GCC GCC Investment Strategy

January 2012 127

Global Research - GCC Universe

Bloomberg Ticker Mkt. Cap P/E P/BV ROE ROA EPS Current Target Upside / Rating

USD mn 1M 3M 12M 2012e 2012e 2012e 2012e 2012e Price Price (Downside)

Real Estate

Dar Alarkan ALARKAN AB 2,059.0 12.6% 17.2% -22.3% 6.3 0.5 7.7% 5.1% 1.13 7.15 8.90 24.5% STRONG BUY

Emaar Economic City EMAAR AB 1,643.2 11.5% 13.3% 1.4% na 0.8 -0.5% -0.3% (0.04) 7.25 7.65 5.5% HOLD

Saudi Real Estate Co. (Akaria) SRECO AB 835.1 13.5% 12.0% -1.5% 25.7 1.0 3.8% 3.5% 1.02 26.10 28.95 10.9% BUY

Emaar Properties EMAAR UH 4,162.5 -11.0% -0.8% -28.3% 9.6 0.5 4.9% 2.6% 0.26 2.51 3.25 29.5% STRONG BUY

Aldar Properties ALDAR UH 698.2 -11.0% -19.1% -61.6% 11.2 0.4 3.9% 0.6% 0.06 0.89 1.10 23.6% STRONG BUY

Sorouh Real Estate SOROUH UH 564.6 -15.1% -22.5% -51.8% 6.3 0.3 4.9% 2.4% 0.11 0.79 1.05 32.9% STRONG BUY

Mabanee MABANEE KK 1,715.2 -3.4% 3.6% 21.3% 14.3 2.6 20.3% 12.1% 0.06 0.86 0.98 14.0% BUY

Salhia Real Estate SRE KK 368.1 0.0% na -26.8% 14.9 0.7 5.2% 2.8% 0.01 0.20 0.25 25.0% STRONG BUY

Total 12.98 0.66 4.9% 3.4%

Construction Contractors

Arabtec Holding ARTC UH 671.6 10.0% 26.9% 4.2% 16.7 0.8 5.1% 1.7% 0.10 1.65 1.27 -23.0% SELL

Drake & Scull International DSI UH 462.5 -5.3% -2.0% -26.4% 7.9 0.6 8.1% 4.0% 0.10 0.78 1.00 28.2% STRONG BUY

Al Khodari Sons Company ALKHODAR AB 592.1 6.0% -13.6% -5.0% 12.8 2.9 24.4% 8.7% 4.07 52.25 65.10 24.6% STRONG BUY

Mohammad Al-Mojil Group MMG AB 801.6 18.2% 12.6% 23.3% 24.7 1.8 7.4% 3.7% 0.97 24.05 24.50 1.9% HOLD

Total 11.54 0.77 6.5% 2.6%

Others

Dubai Financial Market DFM UH 1,829.6 -13.4% -18.4% -44.7% 720.1 0.9 1.0% 0.9% 0.01 0.84 0.81 -3.6% HOLD

Total 720.10 0.87 1.0% 0.9%

* All price in local currency as of 5 December 2011

Source: Bloomberg & Global Research

Stock Performance

Global Research – GCC GCC Investment Strategy

January 2012 128 128

Disclaimer

Disclosure Checklist

Recommendation

Bloomberg Ticker

Reuters Ticker Price

Disclosure Company

Abu Dhabi Commercial Bank STRONG BUY ADCB UH ADCB.AD AED 2.76 1,10

Abu Dhabi National Energy STRONG BUY TAQA UH TAQA.AD AED 1.21 1,10

Ahli Bank HOLD ABOB OM ABOB.OM OMR 0.261 1,10

Air Arabia STRONG BUY AIRARABI UH AIRA.DU SAR 0.594 1,10

Aldar Properties STRONG BUY ALDAR UH ALDR.AD AED 0.89 1,10

Al Rajhi Bank HOLD RJHI AB 1120.SE SAR 69.5 1,10

Al Rayan Bank HOLD MARK QD MARK.QA QAR 27.85 1,10

Al Khodari Sons Company STRONG BUY ALKHODAR AB 1330.SE SAR 52.25 1,10

Arab National Bank BUY ARNB AB 1080.SE SAR 27.5 1,10

Arabian Cement Co. STRONG BUY ARCCO AB 3010.SE SAR 44.7 1,10

Arabtec Holding PJSC SELL ARTC UH ARTC.DU AED 1.65 1,10

Aramex HOLD ARMX UH ARMX.DU AED 1.83 1,10

Arkan Building Materials Company STRONG BUY ARKAN UH ARKN.AD AED 0.91 1,10

Bahrain Telecom. Company STRONG BUY BATELCO BI BTEL.BH BHD 0.394 1,10

Bank Dhofar SELL BKDB OM BDOF.OM OMR 0.551 1,10

Bank Muscat HOLD BKMB OM BMAO.OM OMR 0.763 1,10

Banque Saudi Fransi BUY BSFR AB 1050.SE SAR 42.3 1,10

Burgan Bank BUY BURG KK BURG.KW KWD 0.46 1,10

Commercial Bank of Kuwait HOLD CBK KK CBKK.KW KWD 0.77 1,10

Dana Gas STRONG BUY DANA UH DANA.AD AED 0.44 1,10

Dar Alarkan STRONG BUY ALARKAN AB 4300.SE SAR 7.15 1,10

Doha Bank HOLD DHBK QD DOBK.QA QAR 66 1,10

Drake & Scull International STRONG BUY DSI UH DSI.DU AED 0.78 1,10

Dubai Financial Market HOLD DFM UH DFM.DU AED 0.84 1,10

Emaar Economic City HOLD EMAAR AB 4220.SE SAR 7.25 1,10

Emaar Properties STRONG BUY EMAAR UH EMAR.DU AED 2.51 1,10

Emirates NBD STRONG BUY EMIRATES UH ENBD.DU AED 2.82 1,10

Emirates Telecom. Corporation STRONG BUY ETISALAT UH ETEL.AD AED 9.22 1,10

Etihad Etisalat Company STRONG BUY EEC AB 7020.SE SAR 52.75 1,10

F.A Al Hokair Company U/R ALHOKAIR AB 4240.SE SAR 64.75 1,10

First Gulf Bank STRONG BUY FGB UH FGB.AD AED 15.4 1,10

Industries Qatar STRONG BUY IQCD QD IQCD.QA QAR 134.1 1,10

Jazeera Airways Company STRONG BUY JAZEERA KK JAZK.KW KWD 0.41 1,10

Kuwait Finance House HOLD KFIN KK KFIN.KW KWD 0.88 1,10

Mabanee BUY MABANEE KK MABK.KW KWD 0.86 1,10

Mobile Telecom. Company HOLD ZAIN KK ZAIN.KW KWD 0.86 1,10

Mohammad Al-Mojil Group HOLD MMG AB 1310.SE SAR 24.05 1,10

National Bank of Abu Dhabi BUY NBAD UH NBAD.AD AED 10.9 1,10

National Bank of Kuwait HOLD NBK KK NBKK.KW KWD 1.12 1,10

National Bank of Oman HOLD NBOB OM NBO.OM OMR 0.321 1,10

National Mobile Telecom. Company STRONG BUY NMTC KK NMTC.KW KWD 1.94 1,10

Oman Cement Company HOLD OCOI OM OCCO.OM OMR 0.442 1,10

Oman Telecom. Company BUY OTEL OM OTL.OM OMR 1.307 1,10

Qatar Electricity & Water Co. STRONG BUY QEWS QD QEWC.QA QAR 142.5 1,10

Qatar Islamic Bank HOLD QIBK QD QISB.QA QAR 84.5 1,10

Global Research – GCC GCC Investment Strategy

January 2012 129

Qatar National Bank HOLD QNBK QD QNBK.QA QAR 155.9 1,10

Qatar National Cement Company BUY QNCD QD QANC.QA QAR 113.4 1,10

Qatar Telecom STRONG BUY QTEL QD QTEL.QA QAR 144.6 1,10

Ras Al Khaimah Cement Company BUY RAKCC UH RAKC.AD AED 0.6 1,10

Ras Al Khaimah Ceramics Co. STRONG BUY RAKCEC UH RKCE.AD AED 1.42 1,10

Raysut Cement Company HOLD RCCI OM RAYC.OM OMR 0.761 1,10

Riyad Bank BUY RIBL AB 1010.SE SAR 23.4 1,10

Samba Financial Group BUY SAMBA AB 1090.SE SAR 45.8 1,10

Salhia Real Estate STRONG BUY SRE KK SREK.KW KWD 0.2 1,10

Saudi Arabia Fertilizers Company HOLD SAFCO AB 2020.SE SAR 173.75 1,10

Saudi Basic Industries Corporation STRONG BUY SABIC AB 2010.SE SAR 96.25 1,10

Saudi Cement Company HOLD SACCO AB 3030.SE SAR 73.75 1,10

Saudi Electricity Company HOLD SECO AB 5110.SE SAR 13.7 1,10

Saudi Hollandi Bank HOLD AAAL AB 1040.SE SAR 29.7 1,10

Saudi International Petrochem. Co. STRONG BUY SIPCHEM AB 2310.SE SAR 19.35 1,10

Saudi Real Estate Co. (Akaria) BUY SRECO AB 4020.SE SAR 26.1 1,10

Saudi Telecom Company STRONG BUY STC AB 4110.SE SAR 33.8 1,10

Sorouh Real Estate STRONG BUY SOROUH UH SOR.AD AED 0.79 1,10

The Commercial Bank of Qatar BUY CBQK QD COMB.QA QAR 85.5 1,10

The Saudi British Bank HOLD SABB AB 1060.SE SAR 40.8 1,10

Union National Bank STRONG BUY UNB UH UNB.AD AED 2.89 1,10

Vodafone Qatar HOLD VFQS QD VFQS.QA QAR 7.54 1,10

Yamama Saudi Cement Company HOLD YACCO AB 3020.SE SAR 70.75 1,10

Yanbu National Petrochem. Co. STRONG BUY YANSAB AB 2290.SE SAR 43.8 1,10

1. Global Investment House did not receive and will not receive any compensation from the company or anyone else for the

preparation of this report.

2. The company being researched holds more than 5% stake in Global Investment House.

3. Global Investment House makes a market in securities issued by this company.

4. Global Investment House acts as a corporate broker or sponsor to this company.

5. The author of or an individual who assisted in the preparation of this report (or a member of his/her household) has a direct

ownership position in securities issued by this company.

6. An employee of Global Investment House serves on the board of directors of this company.

7. Within the past year , Global Investment House has managed or co-managed a public offering for this company, for which it

received fees.

8. Global Investment House has received compensation from this company for the provision of investment banking or financial

advisory services within the past year.

9. Global Investment House expects to receive or intends to seek compensation for investment banking services from this

company in the next three months.

10. Please see special footnote below for other relevant disclosures.

Global Research: Equity Ratings Definitions

Global Rating Defination

STRONG BUY Fair value of the stock is >20% from the current market price

BUY Fair value of the stock is between +10% and +20% from the current market price

HOLD Fair value of the stock is between +10% and -10% from the current market price

SELL Fair value of the stock is < -10% from the current market price

Global Research – GCC GCC Investment Strategy

January 2012 130

Disclaimer This material was produced by Global Investment House KSCC (‘Global’),a firm regulated by the Central Bank of Kuwait. This document is not to be used or considered as an offer to sell or a solicitation of an offer to buy any securities. Global may, from time to time to the extent permitted by law, participate or invest in other financing transactions with the issuers of the securities (‘securities’), perform services for or solicit business from such issuer, and/or have a position or effect transactions in the securities or options thereof. Global may, to the extent permitted by applicable Kuwaiti law or other applicable laws or regulations, effect transactions in the securities before this material is published to recipients. Information and opinions contained herein have been compiled or arrived by Global from sources believed to be reliable, but Global has not independently verified the contents of this document. Accordingly, no representation or warranty, express or implied, is made as to and no reliance should be placed on the fairness, accuracy, completeness or correctness of the information and opinions contained in this document. Global accepts no liability for any loss arising from the use of this document or its contents or otherwise arising in connection therewith. This document is not to be relied upon or used in substitution for the exercise of independent judgment. Global shall have no responsibility or liability whatsoever in respect of any inaccuracy in or omission from this or any other document prepared by Global for, or sent by Global to any person and any such person shall be responsible for conducting his own investigation and analysis of the information contained or referred to in this document and of evaluating the merits and risks involved in the securities forming the subject matter of this or other such document. Opinions and estimates constitute our judgment and are subject to change without prior notice. Past performance is not indicative of future results. This document does not constitute an offer or invitation to subscribe for or purchase any securities, and neither this document nor anything contained herein shall form the basis of any contract or commitment whatsoever. It is being furnished to you solely for your information and may not be reproduced or redistributed to any other person. Neither this report nor any copy hereof may be distributed in any jurisdiction outside Kuwait where its distribution may be restricted by law. Persons who receive this report should make themselves aware of and adhere to any such restrictions. By accepting this report you agree to be bound by the foregoing limitations.

Global Research – GCC GCC Investment Strategy

January 2012 131

Global Research Team

Analyst Title Telephone Email

Faisal Hasan, CFA SVP - Head of Research Tel: (965) 2295-1270 [email protected]

Lamya Hayat Senior Financial Analyst Tel: (965) 2295-1203 [email protected]

Mostafa El-Maghraby Senior Financial Analyst Tel: (965) 2295-1279 [email protected]

Digvijay Tanwar, CFA Senior Financial Analyst Tel: (965) 2295-1275 [email protected]

Lamya Hayat Senior Financial Analyst Tel: (965) 2295-1203 [email protected]

Naveed Ahmed, CFA Senior Financial Analyst Tel: (965) 2295-1280 [email protected]

Turki Al Yaqout Financial Analyst Tel: (965) 2295-1295 [email protected]

Hettish Karmani Senior Financial Analyst Tel: (965) 2295-1281 [email protected]

Turki Al Yaqout Financial Analyst Tel: (965) 2295-1295 [email protected]

Umar Faruqui, ACCA Financial Analyst Tel: (965) 2295-1438 [email protected]

Hettish Karmani Senior Financial Analyst Tel: (965) 2295-1281 [email protected]

Turki Al Yaqout Financial Analyst Tel: (965) 2295-1295 [email protected]

Talal S. AlGharaballi Assistant Financial Analyst Tel: (965) 2295-1274 [email protected]

Khalid Waleed Al Osaimi Assistant Financial Analyst Tel: (965) 2295-1284 [email protected]

Hettish Karmani Senior Financial Analyst Tel: (965) 2295-1281 [email protected]

Umar Faruqui, ACCA Financial Analyst Tel: (965) 2295-1438 [email protected]

Mostafa El-Maghraby Senior Financial Analyst Tel: (965) 2295-1279 [email protected]

Hettish Karmani Senior Financial Analyst Tel: (965) 2295-1281 [email protected]

Lamya Hayat Senior Financial Analyst Tel: (965) 2295-1203 [email protected]

Naveed Ahmed, CFA Senior Financial Analyst Tel: (965) 2295-1280 [email protected]

Chandresh Bhatt Vice President Tel: (965) 2295-1282 [email protected]

Umar Faruqui, ACCA Financial Analyst Tel: (965) 2295-1438 [email protected]

Chandresh Bhatt Vice President Tel: (965) 2295-1282 [email protected]

Aviation & Logistics

Banks & Financial Services

Cement & Building Materials

Construction Contractors

Petrochemicals

Utilities

Real Estate

Economics

Telecom

Strategy

Global Investment House

Website: www.globalinv.net Global Tower

Sharq, Al-Shuhada Str. Tel. + (965) 2 295 1000

Fax. + (965) 2 295 1005 P.O. Box: 28807 Safat, 13149 Kuwait

Research

Faisal Hasan, CFA (965) 2295-1270 [email protected]

Index

Rasha Al-Huneidi (965) 2295-1285 [email protected]

Brokerage

Fouad Fahmi Darwish (965) 2295-1700 [email protected]

Wealth Management - Kuwait

Rasha Al-Qenaei (965) 2295-1380 [email protected]

Wealth Management - International

Fahad Al-Ibrahim (965) 2295-1400 [email protected]

Global Kuwait

Tel: (965) 2 295 1000 Fax: (965) 2 295 1005 P.O.Box 28807 Safat, 13149 Kuwait

Global Bahrain

Tel: (973) 17 210011 Fax: (973) 17 210222 P.O.Box 855 Manama, Bahrain

Global UAE

Tel: (971) 4 4477066 Fax: (971) 4 4477067 P.O.Box 121227 Dubai, UAE

Global Egypt

Tel: (202) 24189705/06 Fax: (202) 22905972 24 Cleopatra St., Heliopolis, Cairo

Global Saudi Arabia

Tel: (966) 1 2994100 Fax: (966) 1 2994199 P.O. Box 66930 Riyadh 11586, Kingdom of Saudi Arabia

Global Jordan

Tel: (962) 6 5005060 Fax: (962) 6 5005066 P.O.Box 3268 Amman 11180, Jordan

Global Wealth Manager

E-mail: [email protected] Tel: (965) 1-804-242


Recommended