SlideShare ist ein Scribd-Unternehmen logo
1 von 53
Downloaden Sie, um offline zu lesen
This material does not constitute investment advice and should not be
viewed as a current or past recommendation or a solicitation of an
offer to buy or sell any securities or to adopt any investment strategy.




                         Fundamental Analysis &
                         Analyst Recommendations
                         FTSE China 25 Index

                          December 2012




                                                                                                           Q M S Advisors
                                                                                                               .   .

                               Q.M.S Advisors | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures I/II
                                                          Market Capitalization & Asset Liability data                                               Total Revenue                                              EBITDA                                     Earnings Per Share                                    Price/Earnings ratio                     Rev. Growth            EBITDA Growth

                                               Market           Daily      Total           Preferred   Minority Cash and Enterprise                 Est. Tot.                                                                                                                                                      Est. P/E                                Est.        Est.                   Est. Est.               S&P LT                     Moody's LT
                                          Capitalization (in   Volume    Common Total Debt   Stock     Interest Equivalents Value     Tot. Rev. -   Rev. - Tr.    Est. Tot.   Est. Tot.              Est. EBITDA - Est. EBITDA - Est. EBITDA -              Est. EPS -   Est. EPS -   Est. EPS -   P/E Ratio -    Ratio - Tr.   Est. P/E     Est. P/E    Revenue     Revenue Est. EBITDA      EBITDA    Est. EBITDA    Credit    S&P LT Credit    Credit    Moody's LT Credit
                               Currency      mio USD)            (M)    Shares (M) (USD)     (USD)      (USD)     (USD)     (USD)        LFY          12M        Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M          2013          2014      EPS - LFY     Tr. 12M       2013         2014          LFY           12M       Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin -      Rating -    Rating Date     Rating      Rating Date
S&P 500 INDEX                  USD           13057442                                                                      1839.49                                 1092         1092           201                     210          210                      98.25        103.99       103.99        14.41          14.41       13.62       13.62                                                         19.02
Euro Stoxx 50 Pr               EUR            2474731                                                                     5545.263                                 4665         4665           786                     791          791                      183.46       302.79       302.79        23.87          15.69       14.46       14.46                                                         21.33
NIKKEI 225                     JPY            2157365                                                                      170.335                                  213          213           21                        23          23                       4.64         6.44         6.44          0.30          0.23        0.21         0.21                                                          0.13
FTSE 100 INDEX                 GBP            2618156                                                                     11511.05                                 9491         9491          1601                     1644         1644                     625.52       816.40       816.40        24.19          21.63       18.53       18.53                                                         26.84
SWISS MARKET INDEX             CHF            931048                                                                       10600.5                                 3951         3951           842                     803          803                      366.06       524.13       524.13        21.79          19.27       15.22       15.22                                                         22.64
S&P/TSX COMPOSITE INDEX        CAD            1655498                                                                     16775.11                                 7795         7795          1922                     1956         1956                     810.88       854.69       854.69        15.27          15.27       14.49       14.49                                                         25.36
S&P/ASX 200 INDEX              AUD            1258331                                                                     6166.504                                 2907         2907           651                     692          692                      268.88       342.14       342.14        18.20          15.32       14.30       14.30                                                         24.11
HANG SENG INDEX                HKD            1641480                                                                     3136.011                                 1449         1449           346                     360          360                      252.13       246.52       246.52         1.45          1.55        1.49         1.49                                                          3.09
MSCI EM                        USD            7352399                                                                     1381.681                                  979          979           182                     181          181                      81.50        86.61        86.61         12.32          12.80       11.59       11.59                                                         18.84


CHINA MOBILE LTD               HKD            229782           19525     20072       4         0          0        43      137.87      68128         70251         72458        76954        33187       33045         8177         8177         0.83         0.82         0.81         0.81          1.45            -         1.47         1.46        1.14         1.28        0.82         1.24        6.07         AA-      16.12.2010         WR         03.11.2005
CHINA CONSTRUCTION BANK-H      HKD            190691           311745    250011     156        0          1        357     #VALUE!     74262         84456         58557        63501           -           -            -            -          0.09         0.10         0.10         0.10          0.83          0.83        0.81         0.78        3.61         2.70          -           -            -           A       29.11.2011          -              -
IND & COMM BK OF CHINA-H       HKD            222159           290550    349084     248        0          0        463     #VALUE!     90887        101853         68535        74802           -           -            -            -          0.08         0.08         0.09         0.09          0.86            -         0.82         0.80        3.80         2.45          -           -            -           A       28.08.2012          -              -
CNOOC LTD                      HKD             95513           54221     44659       5         0          0        13       68.94      31089         30276         30300        31773        15360       14708         6959         6959         0.20         0.18         0.19         0.19          1.23            -         1.18         1.18        4.37         4.46        2.77         2.43        6.27         AA-      16.12.2010          -              -
BANK OF CHINA LTD-H            HKD            121950           417770    279136     247        0          4        404     #VALUE!     66339         74608         46439        50398           -           -            -            -          0.06         0.06         0.06         0.06          0.73            -         0.73         0.72        3.88         2.35          -           -            -           A       29.11.2011          -              -
AGRICULTURAL BANK OF CHINA-H   HKD            136270           116795    324794     148        0          0        365     #VALUE!     70699         82115         54602        59150           -           -            -            -          0.05         0.06         0.06         0.06          0.81            -         0.78         0.74        4.37          -            -           -            -          NR       11.07.2006          -              -
CHINA OVERSEAS LAND & INVEST   HKD             24201           27737      8173       6         0          0         2       27.63       6269          6707         8624         10319         2454        2593           -            -          0.24         0.26         0.25         0.29          1.46          1.45        1.55         1.33        1.24         5.78        2.23         5.87        4.99        BBB       25.03.2010          -              -
CHINA PETROLEUM & CHEMICAL-H   HKD             85399           77687     86703       31        0          5         3      108.20      317901       332162        327439       340332        22059       20248           -            -          0.11         0.08         0.09         0.11          1.31            -         1.24         1.00        4.04         3.11        -0.52        1.20        0.79         A+       16.12.2010          -              -
CHINA PACIFIC INSURANCE GR-H   HKD             26058           18176      8600       5         0          0         2       8.50       20057         20057         21665        24333           -           -            -            -          0.12         0.13         0.09         0.15          2.71          2.90        3.64         2.27        1.31         4.41          -           -            -           -             -             -              -
PETROCHINA CO LTD-H            HKD            248515           93654     183021      41        0         10         8      253.57      258557       270739        265752       282358        41724       41852           -            -          0.10         0.09         0.09         0.10          1.52          1.48        1.51         1.34        4.74         3.34        0.84         0.55        1.99          -             -             -              -
CHINA SHENHUA ENERGY CO-H      HKD             71473           14332     19890       8         0          5         8       62.66      26864         29545         30193        32949        10873       11202           -            -          0.30         0.32         0.31         0.33          1.32          1.32        1.37         1.30        4.14         3.44        2.16         2.55        4.89          -             -             -              -
CHINA LIFE INSURANCE CO-H      HKD             80964           32188     28265       6         0          0         7      #VALUE!     47787         45395         47404        53489           -           -            -            -          0.08         0.07         0.08         0.16          4.47          4.47        3.84         1.94        -0.51        2.64          -           -            -          AA-      16.12.2010          -              -
PING AN INSURANCE GROUP CO-H   HKD             51726           13787      7916       42        0          5        12       31.29       35 K          41 K          41 K         47 K           -           -            -            -          0.32         0.34         0.37         0.47          2.33            -         2.12         1.65        5.14         2.87          -           -            -           -             -             -              -
BANK OF COMMUNICATIONS CO-H    HKD             52324           38350     61886      122        0          0        152     #VALUE!     28225         32500         18903        20468           -           -            -            -            -          0.12         0.10         0.10          0.66            -         0.73         0.78        4.29         3.33          -           -            -          A-       06.12.2011         WR         02.12.1999
CHINA UNICOM HONG KONG LTD     HKD             36731           27047     23565       14        0          0         2       42.59      26989         29607         32481        37242         8257        8782         2326         2326         0.02         0.03         0.04         0.06          5.69            -         4.25         2.59        2.85         4.80        0.78         1.85        3.83          -             -             -              -
CHINA MERCHANTS BANK-H         HKD             35916           25750     21577       47        0          0        87      #VALUE!     18430         21266         14578        16145           -           -            -            -          0.22         0.24         0.24         0.23          0.81          0.81        0.83         0.84        5.49         3.90          -           -            -         BBB+      06.12.2011          -              -
CHINA TELECOM CORP LTD-H       HKD             44068           59616     80932       7         0          0         4       36.65      31618         33916         36092        40076         9723        9488         2058         2058         0.03         0.02         0.02         0.03          2.30          2.30        2.35         1.81        1.48         1.18        -0.05       -0.45        3.61          -             -             -              -
CHINA CITIC BANK CORP LTD-H    HKD             26281           52756     46787       75        0          1        117     #VALUE!     15197         18106         11362        12338           -           -            -            -          0.09         0.10         0.09         0.09          0.56            -         0.57         0.58        6.03         4.47          -           -            -           -             -             -              -
CHINA MINSHENG BANKING-H       HKD             28483           40765     26715       52        0          1        78      #VALUE!     17490         21720         12581        13937           -           -            -            -          0.14         0.17         0.16         0.15          0.61            -         0.65         0.66        8.95          -            -           -            -          NR       11.07.2006          -              -
PICC PROPERTY & CASUALTY -H    HKD             15767           15814     12256       2         0          0         2       13.12      17671         18818         23269        26135           -           -            -            -          0.09         0.10         0.11         0.12          1.37            -         1.23         1.15        0.90         2.07          -           -            -           -             -             -              -
ANHUI CONCH CEMENT CO LTD-H    HKD             14912           13585      5299       3         0          0         1       14.32       6278          6050         5970         6933          2421        1928           -            -          0.28         0.21         0.16         0.20          1.66          1.67        2.22         1.69        5.29         2.82        9.87         4.56        4.11          -             -             -              -
CHINA COAL ENERGY CO-H         HKD             14138           20350     13259       4         0          2         4       15.22      11325         11703         11525        12800         2404        2247           -            -          0.10         0.09         0.09         0.09          1.20          1.21        1.20         1.16        3.21         3.16        3.42         3.24        2.48          -             -             -              -
YANZHOU COAL MINING CO-H       HKD             10698           21861      4918       5         0          0         2       12.95       6215          7298         6867         7402          2009        1749           -            -          0.23         0.22         0.14         0.13          0.71            -         1.13         1.23        5.41         4.63        6.70         3.85        3.09        BBB-      27.04.2012        Baa3        27.04.2012
ZIJIN MINING GROUP CO LTD-H    HKD             11556           32825     21812       1         0          1         1       11.72       5081          5737         5755         6560          1385        1324           -            -          0.03         0.03         0.03         0.04          1.44          1.36        1.34         1.15        5.12         3.34        3.13         3.27        2.98          -             -             -              -
ALUMINUM CORP OF CHINA LTD-H   HKD              8742           20255     13524       10        0          1         2       19.00      18776         18942         17556        18473         1173          -            60          60          0.00         -0.05        -0.05        -0.02           -             -       #VALUE!      #VALUE!       2.61         2.19        -0.81       -2.01          -           -             -             -              -




                                                                                                                                                                                       Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures II/II
                                        Price to Book Ratio                     Price to Sales Ratio                     Price to Cash Flow Ratio                                 Enterprise Value to EBITDA Ratio                   Price to Earnings Ratio                   Estimated Dividend Yield               Target
                               2012   2013     2014      2015   2016   2012   2013      2014      2015   2016   2012      2013        2014        2015        2016        2012        2013      2014     2015        2016    2012    2013     2014      2015    2016    2012   2013      2014     2015    2016    2012     %D to Spot
S&P 500 INDEX                  2.09   2.09     1.91      1.74   2.09   1.30   1.30      1.25      1.19   1.30   9.40      9.40        8.80        8.55        9.40        8.74        8.74      8.18     7.57        8.74    13.62   13.62    12.31     11.07   13.62   2.24    2.24     2.43     2.62    2.24   1606.4        13.4%
Euro Stoxx 50 Pr               1.15   1.15     1.09      1.03   1.15   0.72   0.72      0.71      0.69   0.72   5.30      5.30        5.07        4.69        5.30        7.01        7.01      6.74     6.37        7.01    11.11   11.11    10.24     9.27    11.11   4.12    4.12     4.51     4.85    4.12   2744.3        6.1%
NIKKEI 225                     1.15   1.15     1.09      1.02   1.15   0.54   0.54      0.50      0.51   0.54   6.95      6.95        6.23        5.90        6.95        7.56        7.56      6.83     6.42        7.56    17.75   17.75    14.62     11.65   17.75   2.17    2.17     2.18     2.50    2.17   9851.4        4.3%
FTSE 100 INDEX                 1.64   1.64     1.52      1.39   1.64   0.99   0.99      0.98      0.95   0.99   7.71      7.71        7.07        5.68        7.71        7.00        7.00      6.54     6.13        7.00    11.55   11.55    10.60     9.66    11.55   3.97    3.97     4.24     4.52    3.97   6377.5        8.6%
SWISS MARKET INDEX             2.21   2.21     2.07      1.92   2.21   1.87   1.87      1.77      1.68   1.87   12.22    12.22       10.64        9.41        12.21       13.19       13.19     12.18    11.34       13.19   14.09   14.09    12.83     11.62   14.09   3.43    3.43     3.72     4.10    3.43   7306.0        6.9%
S&P/TSX COMPOSITE INDEX        1.68   1.68     1.55      1.45   1.68   1.58   1.58      1.47      1.37   1.58   8.64      8.64        7.65        7.07        8.64        8.58        8.58      7.41     6.79        8.58    14.38   14.38    12.56     11.38   14.38   3.05    3.05     3.22     3.29    3.05   14208.5       16.4%
S&P/ASX 200 INDEX              1.70   1.70     1.61      1.52   1.70   1.62   1.62      1.51      1.43   1.62   10.01    10.01        9.08        6.78        10.01       8.91        8.91      7.88     7.24        8.91    13.72   13.72    12.25     11.19   13.72   4.78    4.78     5.14     5.54    4.78   4746.8        5.3%
HANG SENG INDEX                1.42   1.42     1.31      1.21   1.42   1.96   1.96      1.82      1.68   1.96   7.58      7.58        7.06        6.71        7.58        8.71        8.71      7.90     7.25        8.71    11.53   11.53    10.58     9.66    11.53   3.36    3.36     3.60     3.92    3.36   23361.2       6.0%
MSCI EM                        1.53   1.53     1.38      1.26   1.53   1.03   1.03      0.95      0.89   1.03   7.24      7.24        6.54        5.22        7.24        7.65        7.65      6.84     6.26        7.65    11.59   11.59    10.16     9.18    11.59   2.85    2.85     3.02     3.38    2.85   1138.9        13.5%


CHINA MOBILE LTD               2.21   1.99     1.81      1.65   1.50   2.73   2.55      2.40      2.25   2.12   6.26      6.29        6.17        5.82        5.44        4.24        4.22      4.13     3.96        3.91    11.45   11.37    11.30     10.99   10.05   3.77    3.84     3.88     4.08    4.46    88.98        0.4%
CHINA CONSTRUCTION BANK-H      1.47   1.27     1.11      0.98          2.96   2.62      2.41      2.17   1.91   4.63      4.15        3.85        3.54                                                                       7.09    6.27     6.06      5.71    5.55    5.20    5.39     5.51     5.97    9.01    6.85         15.4%
IND & COMM BK OF CHINA-H       1.53   1.32     1.15      1.00          2.94   2.60      2.39      2.17   1.95   4.89      4.33        4.04        3.69                                                                       7.11    6.38     6.17      5.76    5.92    5.12    5.28     5.47     5.90    7.62    5.84         11.6%
CNOOC LTD                      2.26   1.91     1.66      1.48   1.34   2.58   2.53      2.42      2.40   2.26   5.93      6.14        6.09        6.17        6.97        4.38        4.33      4.19     4.12        4.07    8.62    9.12     9.12      9.17    9.25    3.82    2.54     2.73     2.73    3.25    17.01        2.6%
BANK OF CHINA LTD-H            1.01   0.90     0.82      0.74   0.63   2.31   2.11      1.94      1.77   1.52   3.86      3.65        3.37        3.05        2.53                                                           6.10    5.65     5.61      5.26    4.61    5.82    6.01     6.01     6.39    7.04    3.68         12.5%
AGRICULTURAL BANK OF CHINA-H   1.38   1.18     1.04      0.93          2.26   2.01      1.85      1.64   1.46   3.96      3.69        3.55        3.21                                                                       6.85    6.04     5.76      5.24    5.69    4.94    5.49     5.78     6.30    5.13    3.70         9.0%
CHINA OVERSEAS LAND & INVEST   2.89   2.25     1.92      1.62          3.30   2.81      2.35      1.99          12.58     8.99        7.69        5.54                    9.88        8.62      7.59     6.50                15.04   12.01    10.33     8.85            1.29    1.72     1.95     2.21            21.38        -6.8%
CHINA PETROLEUM & CHEMICAL-H   1.21   1.11     1.02      0.92   0.83   0.22   0.21      0.20      0.20   0.18   3.99      3.97        3.45        3.40        2.58        4.79        5.11      4.41     4.10        3.72    7.62    9.60     7.79      7.36    7.48    3.38    3.53     4.07     4.35    3.94    8.65         5.2%
CHINA PACIFIC INSURANCE GR-H   2.14   2.02     1.83      1.70   1.12   1.03   0.97      0.86      0.74                                                                                                                       18.29   28.23    17.62     15.41   6.38    1.84    1.28     1.73     2.06    3.72    29.13        14.7%
PETROCHINA CO LTD-H            1.51   1.43     1.33      1.23   1.08   0.82   0.75      0.71      0.70   0.67   5.05      5.01        4.56        4.46        3.92        5.91        5.78      5.25     4.85        4.51    11.10   11.68    10.40     9.44    8.78    4.00    3.80     4.27     4.58    5.12    11.19        7.8%
CHINA SHENHUA ENERGY CO-H      2.20   1.96     1.74      1.58   1.49   2.18   1.90      1.74      1.62   1.49   7.60      7.49        6.61        6.25                    5.78        5.64      5.32     5.02        5.34    11.11   10.59    10.09     9.63    10.05   3.28    3.59     3.81     4.03    3.53    35.37        11.4%
CHINA LIFE INSURANCE CO-H      2.61   2.38     2.13      1.91   1.48   1.39   1.37      1.22      1.11                                                                                                                       24.09   29.75    15.02     14.94   8.02    1.32    1.04     1.80     1.99    4.19    23.80        4.2%
PING AN INSURANCE GROUP CO-H   2.82   2.37     2.04      1.80   2.28   1.48   1.00      0.89      0.76                                                                                                                       18.72   16.45    12.80     11.16   8.55    1.00    0.95     1.24     1.39    1.93    70.87        20.8%
BANK OF COMMUNICATIONS CO-H    1.05   0.90     0.81      0.73          2.55   2.22      2.05      1.84   1.57   3.41      3.51        3.68        3.41                                                                       5.70    5.63     6.02      5.72    5.43    3.77    3.68     3.90     4.21    8.33    5.90         3.9%
CHINA UNICOM HONG KONG LTD     1.10   1.08     1.04      0.99   0.93   1.08   0.91      0.79      0.72   0.62   3.19      3.47        3.14        2.39        2.16        5.04        4.48      3.85     3.39        2.98    42.94   32.90    20.05     14.17   11.69   1.02    1.35     2.05     2.81    2.37    14.96        23.9%
CHINA MERCHANTS BANK-H         1.57   1.32     1.16      1.00   0.92   2.35   1.98      1.79      1.61   1.38                                                                                                                7.29    6.47     6.55      6.07    6.57    3.05    3.73     3.83     4.27    4.57    15.57        4.9%
CHINA TELECOM CORP LTD-H       1.12   1.03     0.98      0.93   0.87   1.12   0.98      0.88      0.80   0.73   3.69      3.94        3.05        2.87        2.55        3.66        3.76      2.90     2.65        2.58    15.55   18.23    14.01     11.08   9.69    2.24    2.06     2.33     2.83    3.54    4.96         17.5%
CHINA CITIC BANK CORP LTD-H    0.88   0.75     0.67      0.60          2.17   1.86      1.71      1.53   1.36   2.90      2.75        2.61        2.36                                                                       4.80    4.44     4.47      4.25    4.34    4.76    5.51     5.51     5.85    3.42    4.59         14.7%
CHINA MINSHENG BANKING-H       1.28   1.06     0.91      0.79          2.29   1.82      1.64      1.45                                                                                                                       6.17    5.06     5.13      4.83            2.46    4.34     4.36     4.50            8.19         7.8%
PICC PROPERTY & CASUALTY -H    2.70   2.17     1.79      1.51          0.61   0.54      0.48      0.43                                                                                                                       10.71   9.54     8.94      8.19            2.55    3.10     3.41     3.98            11.49        15.3%
ANHUI CONCH CEMENT CO LTD-H    2.45   2.23     1.95      1.71   1.63   1.89   2.01      1.73      1.56   1.54   8.07     10.01        9.64        8.42        9.42        5.84        9.38      7.43     6.62        7.04    9.20    17.17    13.10     11.59   13.25   1.98    1.06     1.28     1.40    1.16    25.87        0.3%
CHINA COAL ENERGY CO-H         1.02   0.94     0.88      0.82   0.79   1.02   0.99      0.89      0.80   0.71   5.42      6.08        5.25        4.57                    6.41        6.67      5.96     5.26        5.57    8.28    9.34     8.96      8.40    11.57   3.29    2.93     3.09     3.33    3.58    8.01         2.5%
YANZHOU COAL MINING CO-H       1.10   1.01     0.95      0.87   0.70   1.57   1.25      1.16      1.02   1.21   4.11      5.28        5.74        5.21                    6.58        9.71      9.07     7.90        6.23    5.30    8.73     9.57      8.16    8.14    5.53    3.90     3.04     3.43    3.25    10.31        -13.1%
ZIJIN MINING GROUP CO LTD-H    2.03   1.89     1.63      1.43   1.26   2.06   1.61      1.42      1.39   1.87   8.36      7.64        6.00        6.36                    8.42        8.75      7.38     7.22        8.72    8.76    10.36    8.92      8.86    9.64    3.03    2.75     3.07     3.11    3.59    3.69         18.4%
ALUMINUM CORP OF CHINA LTD-H   0.68   0.76     0.81      0.82   0.79   0.41   0.40      0.38      0.37   0.35   6.27     10.91        9.14        8.21                    14.00       39.08     19.47    15.42       10.16   60.26                              88.38   0.34    0.00     0.00     0.26    0.00    3.21         -2.7%




                                                                                                                        Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




China Mobile Ltd
China Mobile Limited, through its subsidiaries, provides cellular                                               Price/Volume
telecommunications and related services in the People's Republic of China and
                                                                                                                 100                                                                                      70.0 M
Hong Kong SAR.                                                                                                    90
                                                                                                                                                                                                          60.0 M
                                                                                                                  80
                                                                                                                  70                                                                                      50.0 M
                                                                                                                  60                                                                                      40.0 M
                                                                                                                  50
                    Valuation Analysis                                                                            40                                                                                      30.0 M
Latest Fiscal Year:                                                                                 12/2011       30                                                                                      20.0 M
LTM as of:                                                                                             09/yy      20
                                                                                                                                                                                                          10.0 M
                                                                                                                  10
52-Week High (14.08.2012)                                                                              92.60
                                                                                                                   0                                                                                       .0 M
52-Week Low (19.12.2011)                                                                               72.20        n-11    d-11   j-12   f-12   m-12 a-12 m-12   j-12   j-12   a-12   s-12    o-12    n-12
Daily Volume                                                                                   19'524'550.00
                  Current Price (11/dd/yy)                                                               88.6                   Market Data
  52-Week High % Change                                                                               -4.32%  Dividend Yield                                                                                    3.86
  52-Week Low % Change                                                                               22.71%   Beta                                                                                              0.64
  % 52 Week Price Range High/Low                                                                     79.17%   Equity Float                                                                                  5'212.81
Shares Out 31.10.2012                                                                              20'099.7   Short Int                                                                                            -
                    Market Capitalization                                                       1'780'835.75  1 Yr Total Return                                                                              24.22%
Total Debt                                                                                         30'301.00  YTD Return                                                                                     21.60%
Preferred Stock                                                                                          0.0  Adjusted BETA                                                                                   0.645
Minority Interest                                                                                   1'355.0   Analyst Recs                                                                                        34
Cash and Equivalents                                                                             332'946.00   Consensus Rating                                                                                 3.529
Enterprise Value                                                                                1'068'520.66            Average Daily Trading Volume
              Relative Stock Price Performance                                                                Average Volume 5 Day                                                                       13'209'160
941 HK EQUITY YTD Change                                                                                    - Average Volume 30 Day                                                                      16'476'160
941 HK EQUITY YTD % CHANGE                                                                                  - Average Volume 3 Month                                                                     17'207'610
                                                        Fiscal Year Ended                                         LTM-4Q           LTM            FY+1       FY+2           FQ+1              FQ+2
                           31.12.2007       31.12.2008       31.12.2009         31.12.2010     31.12.2011          09/yy       09/yy      12/12 Y     12/13 Y     12/12 Q4 03/13 Q1
    Total Revenue             356'959.0        411'810.0       452'103.0          485'231.0      527'999.0       516'434.0 552'742.0 561'560.6 596'404.6 152'718.0                  -
    TEV/Revenue                    6.81x            2.90x           2.34x              2.18x          1.77x           0.00x        0.00x      1.94x       1.74x            -        -
       EBITDA                 197'093.0        219'788.0       233'788.0          241'758.0      257'202.0              0.0          0.0 253'186.8 258'725.6       63'369.0         -
     TEV/EBITDA                   12.34x            5.43x           4.52x              4.37x          3.63x           0.00x        0.00x      4.22x       4.13x            -        -
     Net Income                87'062.0        112'627.0       115'166.0          119'640.0      125'870.0       124'373.0 127'197.0 126'071.9 126'882.2           33'351.0         -
          P/E                     29.66x          12.19x           11.18x             10.98x          9.82x           0.00x        0.00x     11.37x      11.30x            -        -
                                               Profitability                                                                                     S&P Issuer Ratings
EBITDA                                                                                           257'202.00     Long-Term Rating Date                                                 16.12.2010
EBIT                                                                                             159'710.00     Long-Term Rating                                                              AA-
Operating Margin                                                                                    30.25%      Long-Term Outlook                                                         STABLE
Pretax Margin                                                                                       31.55%      Short-Term Rating Date                                                          -
Return on Assets                                                                                    13.03%      Short-Term Rating                                                               -
Return on Common Equity                                                                             19.60%      Credit Ratios
Return on Capital                                                                                   18.76%      EBITDA/Interest Exp.                                                      455.22
Asset Turnover                                                                                        0.56%     (EBITDA-Capex)/Interest Exp.                                              235.02
Margin Analysis                                                                                                 Net Debt/EBITDA                                                             -1.42
Gross Margin                                                                                               -    Total Debt/EBITDA                                                            0.12
EBITDA Margin                                                                                         47.0%     Reference
EBIT Margin                                                                                           28.9%     Total Debt/Equity                                                           4.7%
Net Income Margin                                                                                     23.8%     Total Debt/Capital                                                          4.5%
Structure                                                                                                       Asset Turnover                                                               0.56
Current Ratio                                                                                           1.40    Net Fixed Asset Turnover                                                     1.15
Quick Ratio                                                                                             1.25    Accounts receivable turnover-days                                            6.98
Debt to Assets                                                                                        3.18%     Inventory Days                                                                  -
Tot Debt to Common Equity                                                                             4.67%     Accounts Payable Turnover Day                                                   -
Accounts Receivable Turnover                                                                          52.44     Cash Conversion Cycle                                                           -
Inventory Turnover                                                                                         -
Price/ Cash Flow                                                                                                 Sales/Revenue/Turnover

 1.20                                                                                                           600'000.0

 1.00                                                                                                           500'000.0

 0.80
                                                                                                                400'000.0

                                                                                                                300'000.0
 0.60

                                                                                                                200'000.0
 0.40
                                                                                                                100'000.0
 0.20
                                                                                                                      0.0
 0.00                                                                                                                        2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011




                                                         Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




China Mobile Ltd
Holdings By:       All

            Holder Name                  Portfolio Name                Source                Amt Held       % Out    Latest Chg        File Dt          Inst Type
CHINA MOBILE HK BVI               n/a                                               20F    14'885'998'621    74.06             -        31.03.2012          Corporation
VANGUARD GROUP INC                Multiple Portfolios                           MF-AGG        262'749'186     1.31      (1'822'221)     30.09.2012   Investment Advisor
BLACKROCK FUND ADVIS              Multiple Portfolios                           MF-AGG        145'309'500     0.72         984'000      28.11.2012   Investment Advisor
ABERDEEN ASSET MANAG              Multiple Portfolios                           MF-AGG        107'713'312     0.54       2'031'500      12.11.2012   Investment Advisor
ABERDEEN INVESTMENT               Multiple Portfolios                           MF-AGG         77'463'671     0.39         269'500      12.11.2012   Investment Advisor
HARBOR CAPITAL ADVIS              Multiple Portfolios                           MF-AGG         53'719'500     0.27             -        30.06.2012   Investment Advisor
STATE STREET GLOBAL               Multiple Portfolios                           MF-AGG         50'172'025     0.25      (2'772'371)     30.06.2012   Investment Advisor
SCHRODER INVESTMENT               Multiple Portfolios                           MF-AGG         50'066'500     0.25    (10'869'500)      30.09.2012   Investment Advisor
FIDELITY INTERNATION              Multiple Portfolios                           MF-AGG         44'569'295     0.22     10'223'207       30.12.2011   Investment Advisor
FRANKLIN RESOURCES I              Multiple Portfolios                           MF-AGG         42'078'408     0.21      (6'140'000)     30.09.2012   Investment Advisor
BLACKROCK GROUP LIMI              Multiple Portfolios                           MF-AGG         41'330'302     0.21          (5'000)     28.11.2012   Investment Advisor
BANK OF NEW YORK MEL              Multiple Portfolios                           MF-AGG         37'191'947     0.19         128'500      28.11.2012   Investment Advisor
PICTET ASSET MANAGEM              Multiple Portfolios                           MF-AGG         31'091'011     0.15        (461'213)     31.08.2012   Investment Advisor
WILLIAM BLAIR & COMP              WILLIAM BLAIR & COMP                              13F        26'734'255     0.13       9'704'000      30.09.2012   Investment Advisor
INVESCO LTD                       Multiple Portfolios                           MF-AGG         23'667'500     0.12        (868'000)     29.11.2012   Investment Advisor
PICTET & CIE                      Multiple Portfolios                           MF-AGG         21'005'500      0.1       2'119'500      31.08.2012 Mutual Fund Manager
SCHRODER KOREA LTD                Multiple Portfolios                           MF-AGG         17'363'500     0.09      (1'224'000)     30.06.2012 Mutual Fund Manager
ROBECO INVESTOR SERV              Multiple Portfolios                           MF-AGG         16'074'500     0.08      (1'865'000)     28.09.2012   Investment Advisor
COMGEST GROWTH PLC                Multiple Portfolios                           MF-AGG         15'507'000     0.08             -        30.06.2011   Investment Advisor
ARTISAN PARTNERS HOL              Multiple Portfolios                           MF-AGG         14'868'470     0.07         (81'500)     30.06.2012   Investment Advisor




            Firm Name                        Analyst              Recommendation            Weighting       Change   Target Price       Date              Date

Nomura                                DANNY CHU                                 neutral               3         M              90     Not Provided          29.11.2012
BOCOM International Holdings          LI ZHIWU                           long-term buy                5         M              92        12 month           23.11.2012
Haitong International Securities      ALEX LEE                                     hold               3         M              90        12 month           21.11.2012
DBS Vickers                           TAM TSZ-WANG                                 hold               3         M              85        12 month           20.11.2012
BNP Paribas Equity Research           ALEN LIN                                     hold               3         M              85        12 month           07.11.2012
Barclays                              ANAND RAMACHANDRAN                    overweight                5         U             110     Not Provided          06.11.2012
SWS Research Co Ltd                   JIM TANG                                  neutral               3         M              83     Not Provided          25.10.2012
Guotai Junan                          RICKY LAI                             accumulate                4         M              93     Not Provided          25.10.2012
Kim Eng Securities                    ANDY POON                                     sell              1         M              74        12 month           24.10.2012
UOB Kay Hian                          VICTOR YIP                                    buy               5         M             100     Not Provided          24.10.2012
ICBC International Securities         KARY SEI                                     hold               3         M              87     Not Provided          24.10.2012
China International Capital Corp      CHEN HAOFEI                               reduce                2         M              75        12 month           23.10.2012
Standard Chartered                    STEVEN LIU                            outperform                5         M              95        12 month           22.10.2012
Morgan Stanley                        NAVIN KILLA                       Equalwt/In-Line               3         M              80        12 month           22.10.2012
Credit Suisse                         COLIN MCCALLUM                        outperform                5         M             102     Not Provided          22.10.2012
JPMorgan                              LUCY LIU                                  neutral               3         M              92        12 month           22.10.2012
Jefferies                             CYNTHIA JINHONG MENG                         hold               3         M              91        12 month           22.10.2012
Pacific Crest Securities              STEVE CLEMENT                         outperform                5         M              91        12 month           22.10.2012
HSBC                                  TUCKER GRINNAN                        overweight                5         M             103     Not Provided          22.10.2012
CIMB                                  BERTRAM LAI                               neutral               3         M              80        12 month           22.10.2012
Deutsche Bank                         ALAN HELLAWELL                               hold               3         M              86        12 month           03.10.2012
AMTD Financial Planning Limited       KENNY TANG SING HING                          buy               5         M              89     Not Provided          03.10.2012
Bank of China International           MICHAEL MENG                                  sell              1         M              75     Not Provided          25.09.2012
EVA Dimensions                        TEAM COVERAGE                                 buy               5         U        #N/A N/A     Not Provided          05.09.2012
Goldman Sachs                         DONALD LU                            Buy/Neutral                5         M             100        12 month           17.08.2012
Capital Securities Corp               TEAM COVERAGE                                hold               3         M              70     Not Provided          17.08.2012
Macquarie                             LISA SOH                                  neutral               3         M              76        12 month           17.08.2012
Yuanta Securities Investment Consulting
                                      TEAM COVERAGE                      Under Review          #N/A N/A         M        #N/A N/A     Not Provided          16.08.2012
Mizuho Securities                     MARVIN LO                          underperform                 1         D              74        12 month           16.08.2012
Religare Capital Markets              RUMIT DUGAR                                   buy               5         M              97        12 month           16.08.2012
Ji Asia                               NEIL JUGGINS                                  buy               5         U              96        12 month           11.06.2012




                                                   Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




China Construction Bank Corp
China Construction Bank Corporation provides a complete range of banking                                                  Price/Volume
services and other financial services to individual and corporate customers. The
                                                                                                                           7                                                                                      2500.0 M
bank's services include retail banking, international settlement, project
                                                                                                                           6
finance, and credit card services.                                                                                                                                                                                2000.0 M
                                                                                                                           5
                                                                                                                           4                                                                                      1500.0 M

                      Valuation Analysis                                                                                   3                                                                                      1000.0 M
Latest Fiscal Year:                                                                                       12/2011          2
LTM as of:                                                                                                   09/yy                                                                                                500.0 M
                                                                                                                           1
52-Week High (02.03.2012)                                                                                     6.62
                                                                                                                           0                                                                                       .0 M
52-Week Low (12.07.2012)                                                                                      4.71          n-11   d-11   j-12   f-12   m-12   a-12 m-12   j-12   j-12    a-12   s-12   o-12   n-12
Daily Volume                                                                                        311'745'286.00
                 Current Price (11/dd/yy)                                                                     5.94                        Market Data
  52-Week High % Change                                                                                   -10.27%       Dividend Yield                                                                                  4.96
  52-Week Low % Change                                                                                     26.11%       Beta                                                                                            1.08
  % 52 Week Price Range High/Low                                                                           62.83%       Equity Float                                                                               69'156.38
Shares Out 30.09.2012                                                                                   240'417.3       Short Int                                                                                          -
                    Market Capitalization                                                             1'477'872.25      1 Yr Total Return                                                                            19.26%
Total Debt                                                                                            1'211'152.00      YTD Return                                                                                   15.73%
Preferred Stock                                                                                               0.0       Adjusted BETA                                                                                 1.082
Minority Interest                                                                                         5'520.0       Analyst Recs                                                                                      37
Cash and Equivalents                                                                                 2'765'601.00       Consensus Rating                                                                               4.622
Enterprise Value                                                                                                 -                Average Daily Trading Volume
             Relative Stock Price Performance                                                                           Average Volume 5 Day                                                                      #########
939 HK EQUITY YTD Change                                                                                              - Average Volume 30 Day                                                                     #########
939 HK EQUITY YTD % CHANGE                                                                                            - Average Volume 3 Month                                                                    #########
                                                              Fiscal Year Ended                                             LTM-4Q          LTM            FY+1        FY+2              FQ+1           FQ+2
                                31.12.2007       31.12.2008       31.12.2009         31.12.2010        31.12.2011            09/yy       09/yy      12/12 Y     12/13 Y     12/12 Q4 03/13 Q1
   Total Revenue                   306'520.0        388'058.0       396'529.0          449'841.0         575'537.0         542'269.0 682'750.0 453'822.2 492'136.4                   -        -
   TEV/Revenue                              -                 -              -                  -                 -             0.00x        0.00x           -           -           -        -
      EBITDA                                -                 -              -                  -                 -               0.0          0.0           -           -           -        -
    TEV/EBITDA                              -                 -              -                  -                 -             0.00x        0.00x           -           -           -        -
    Net Income                      69'053.0         92'599.0       106'756.0          134'844.0         169'258.0         163'357.0 188'437.0 189'774.6 195'932.6           53'000.0         -
         P/E                           20.61x            9.36x          12.77x             10.55x             6.47x             6.03x        5.71x      6.27x       6.06x            -        -
                                                    Profitability                                                                                          S&P Issuer Ratings
EBITDA                                                                                                                -   Long-Term Rating Date                                                 29.11.2011
EBIT                                                                                                                  -   Long-Term Rating                                                                A
Operating Margin                                                                                                54.90%    Long-Term Outlook                                                         STABLE
Pretax Margin                                                                                                   55.07%    Short-Term Rating Date                                                29.11.2011
Return on Assets                                                                                                 1.45%    Short-Term Rating                                                             A-1
Return on Common Equity                                                                                         22.88%    Credit Ratios
Return on Capital                                                                                                9.67%    EBITDA/Interest Exp.                                                            -
Asset Turnover                                                                                                   0.05%    (EBITDA-Capex)/Interest Exp.                                                    -
Margin Analysis                                                                                                           Net Debt/EBITDA                                                                 -
Gross Margin                                                                                                          -   Total Debt/EBITDA                                                               -
EBITDA Margin                                                                                                         -   Reference
EBIT Margin                                                                                                           -   Total Debt/Equity                                                         149.3%
Net Income Margin                                                                                                42.5%    Total Debt/Capital                                                         59.7%
Structure                                                                                                                 Asset Turnover                                                               0.05
Current Ratio                                                                                                         -   Net Fixed Asset Turnover                                                     6.08
Quick Ratio                                                                                                           -   Accounts receivable turnover-days                                               -
Debt to Assets                                                                                                   9.86%    Inventory Days                                                                  -
Tot Debt to Common Equity                                                                                      149.31%    Accounts Payable Turnover Day                                                   -
Accounts Receivable Turnover                                                                                          -   Cash Conversion Cycle                                                           -
Inventory Turnover                                                                                                    -
Price/ Cash Flow                                                                                                           Sales/Revenue/Turnover

 120.00                                                                                                                   700'000.0

 100.00                                                                                                                   600'000.0

                                                                                                                          500'000.0
  80.00
                                                                                                                          400'000.0
  60.00
                                                                                                                          300'000.0
  40.00
                                                                                                                          200'000.0

  20.00                                                                                                                   100'000.0

   0.00
                                                                                                                                0.0
   02.01.2009      02.07.2009    02.01.2010   02.07.2010   02.01.2011   02.07.2011   02.01.2012   02.07.2012                          2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011




                                                                 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




China Construction Bank Corp
Holdings By:         All

            Holder Name                   Portfolio Name                Source             Amt Held         % Out    Latest Chg       File Dt          Inst Type
CHINA CONSTRUCTION I               n/a                                             EXCH 142'590'494'651      59.31             -       14.11.2011         Government
TEMASEK HOLDINGS PRI               n/a                                             EXCH 17'878'670'050        7.44             -       04.05.2012         Government
BANK OF AMERICA CORP               n/a                                             EXCH   5'942'736'979       2.47             -       17.11.2011   Investment Advisor
BAOSTEEL GROUP CORP                n/a                                            Co File 3'210'000'000       1.34             -       31.12.2010         Government
VANGUARD GROUP INC                 Multiple Portfolios                           MF-AGG   3'119'552'319        1.3    143'773'661      30.09.2012   Investment Advisor
BEST INVESTMENT CORP               n/a                                             EXCH   2'760'000'000       1.15             -       14.11.2011   Investment Advisor
BLACKROCK FUND ADVIS               Multiple Portfolios                           MF-AGG   1'839'409'930       0.77     12'303'000      28.11.2012   Investment Advisor
STATE GRID INTL DEVP               n/a                                            Co File 1'315'282'730       0.55             -       31.12.2010                  n/a
CHINA YANGTZE POWER                n/a                                            Co File 1'070'000'000       0.45             -       31.12.2010         Government
RECA INVESTMENT LTD                n/a                                            Co File   856'000'000       0.36             -       31.12.2010                  n/a
YINGDA INTL HOLDINGS               n/a                                            Co File   856'000'000       0.36             -       31.12.2010                  n/a
LAZARD ASSET MANAGEM               Multiple Portfolios                           MF-AGG     789'158'995       0.33     18'032'000      31.10.2012   Investment Advisor
CAPITAL RESEARCH GLO               Multiple Portfolios                           MF-AGG     735'427'195       0.31    (72'878'150)     30.09.2012   Investment Advisor
FIDELITY INTERNATION               Multiple Portfolios                           MF-AGG     718'786'226        0.3    (74'739'674)     29.02.2012   Investment Advisor
STATE STREET GLOBAL                Multiple Portfolios                           MF-AGG     700'891'267       0.29     68'611'800      30.06.2012   Investment Advisor
BANK OF NEW YORK MEL               Multiple Portfolios                           MF-AGG     533'266'130       0.22             -       28.11.2012   Investment Advisor
BLACKROCK GROUP LIMI               Multiple Portfolios                           MF-AGG     494'694'756       0.21     34'566'000      28.11.2012   Investment Advisor
SCHRODER INVESTMENT                Multiple Portfolios                           MF-AGG     469'108'610        0.2    (30'282'860)     30.09.2012   Investment Advisor
SHANDONG LUNENG GROU               n/a                                            Co File   374'500'000       0.16             -       31.12.2010          Corporation
STATE GRID INTL TECH               n/a                                            Co File   350'000'000       0.15             -       31.12.2010                  n/a




             Firm Name                       Analyst               Recommendation           Weighting       Change   Target Price      Date              Date

Sanford C. Bernstein & Co          MICHAEL WERNER                           outperform                  5       M               7       12 month           29.11.2012
Religare Capital Markets           SOPHIE JIANG                                    hold                 3       M               5       12 month           28.11.2012
HSBC                               TODD DUNIVANT                            overweight                  5       M               8    Not Provided          26.11.2012
BOCOM International Holdings       LI SHANSHAN                                  neutral                 3       M               6       12 month           26.11.2012
AMTD Financial Planning Limited    KENNY TANG SING HING                             buy                 5       M               6    Not Provided          26.11.2012
Mizuho Securities                  JIM ANTOS                                        buy                 5       U               7       12 month           23.11.2012
Core Pacific                       TIMOTHY LI                                       buy                 5       M               7    Not Provided          21.11.2012
UOB Kay Hian                       EDMOND LAW                                      hold                 3       M               6    Not Provided          20.11.2012
Credit Suisse                      SANJAY JAIN                              outperform                  5       M               8    Not Provided          16.11.2012
Standard Chartered                 LAWRENCE CHEN                            outperform                  5       M               7       12 month           12.11.2012
Guotai Junan                       WILSON LI                                accumulate                  4       M               7    Not Provided          09.11.2012
JPMorgan                           JOSHUA KLACZEK                           overweight                  5       M               7       12 month           07.11.2012
BNP Paribas Equity Research        DORRIS CHEN                                      buy                 5       M               7       12 month           07.11.2012
Jefferies                          TAN MING                                         buy                 5       M               7       12 month           05.11.2012
Nomura                             LUCY FENG                                    neutral                 3       M               5    Not Provided          05.11.2012
Capital Securities Corp            TEAM COVERAGE                                    buy                 5       M        #N/A N/A    Not Provided          29.10.2012
DBS Vickers                        ALEXANDER LEE                                    buy                 5       M               7       14 month           29.10.2012
CIMB                               TREVOR KALCIC                            outperform                  5       M               7       12 month           29.10.2012
Kim Eng Securities                 IVAN LI                                          buy                 5       M               7       12 month           29.10.2012
Daiwa Securities Co. Ltd.          GRACE WU                                 outperform                  5       M               6    Not Provided          29.10.2012
China International Capital Corp   MAO JUNHUA                                       buy                 5       M              10       12 month           29.10.2012
SWS Research Co Ltd                ROBERT HU                                outperform                  5       M               7    Not Provided          29.10.2012
Morgan Stanley                     RICHARD XU                            Overwt/In-Line                 5       M               6       12 month           28.10.2012
Deutsche Bank                      TRACY YU                                        hold                 3       M               6       12 month           26.10.2012
Goldman Sachs                      NING MA                                 Buy/Neutral                  5       M               7       12 month           11.10.2012
Barclays                           MAY YAN                                 equalweight                  3       M               6    Not Provided          06.09.2012
Citic Securities Co., Ltd          FEIFEI XIAO                              overweight                  5       M        #N/A N/A    Not Provided          28.08.2012
Bank of China International        SUN PENG                                         buy                 5       M               6    Not Provided          27.08.2012
Mirae Asset Securities             NAN LI                                           buy                 5       M               7       12 month           26.08.2012
EVA Dimensions                     TEAM COVERAGE                            overweight                  5       D        #N/A N/A    Not Provided          13.08.2012
Macquarie                          VICTOR WANG                              outperform                  5       M               6       12 month           19.06.2012
Phillip Securities                 CHEN XINGYU                              accumulate                  4       D               7    Not Provided          28.03.2012
Hua Tai Securities Co., Ltd        LIU XIAOCHANG                                    buy                 5       M        #N/A N/A    Not Provided          26.03.2012
Masterlink Securities              RAINY YUAN                               trading buy                 5       N               9        6 month           24.11.2010
ICBC International Securities      IVAN LIN                                         buy                 5       M               9    Not Provided          01.11.2010
KGI Securities                     MICHELLE CHEN                            outperform                  5       N               8       12 month           16.04.2010
Tebon Securities Co Ltd            XU MINGQIANG                             outperform                  5       N        #N/A N/A    Not Provided          02.01.2009




                                                    Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




Industrial & Commercial Bank of China Ltd
Industrial and Commercial Bank of China Ltd provides a broad range of personal                                            Price/Volume
and corporate commercial banking services all over China. The Bank's businesses
                                                                                                                           6                                                                                      4500.0 M
include deposit, loan, credit card, fund underwriting and trust, and foreign                                                                                                                                      4000.0 M
currency settlement and trading.                                                                                           5
                                                                                                                                                                                                                  3500.0 M
                                                                                                                           4                                                                                      3000.0 M
                                                                                                                                                                                                                  2500.0 M
                                                                                                                           3
                       Valuation Analysis                                                                                                                                                                         2000.0 M
Latest Fiscal Year:                                                                                        12/2011         2                                                                                      1500.0 M
                                                                                                                                                                                                                  1000.0 M
LTM as of:                                                                                                    09/yy        1
                                                                                                                                                                                                                  500.0 M
52-Week High (29.02.2012)                                                                                       5.72
                                                                                                                           0                                                                                       .0 M
52-Week Low (12.07.2012)                                                                                        3.97        n-11   d-11   j-12   f-12   m-12   a-12 m-12   j-12   j-12    a-12   s-12   o-12   n-12
Daily Volume                                                                                         290'550'375.00
                 Current Price (11/dd/yy)                                                                       5.23                      Market Data
  52-Week High % Change                                                                                      -8.57%     Dividend Yield                                                                                  4.83
  52-Week Low % Change                                                                                      31.74%      Beta                                                                                            1.29
  % 52 Week Price Range High/Low                                                                            69.71%      Equity Float                                                                               70'942.72
Shares Out 30.09.2012                                                                                     86'794.0      Short Int                                                                                          -
                    Market Capitalization                                                              1'721'754.63     1 Yr Total Return                                                                            28.06%
Total Debt                                                                                             1'923'778.00     YTD Return                                                                                   19.73%
Preferred Stock                                                                                                 0.0     Adjusted BETA                                                                                 1.289
Minority Interest                                                                                          1'081.0      Analyst Recs                                                                                      37
Cash and Equivalents                                                                                  3'589'595.00      Consensus Rating                                                                               4.622
Enterprise Value                                                                                                   -              Average Daily Trading Volume
             Relative Stock Price Performance                                                                           Average Volume 5 Day                                                                      #########
1398 HK EQUITY YTD Change                                                                                             - Average Volume 30 Day                                                                     #########
1398 HK EQUITY YTD % CHANGE                                                                                           - Average Volume 3 Month                                                                    #########
                                                               Fiscal Year Ended                                            LTM-4Q          LTM            FY+1        FY+2              FQ+1           FQ+2
                                31.12.2007        31.12.2008       31.12.2009         31.12.2010       31.12.2011            09/yy       09/yy      12/12 Y     12/13 Y     12/12 Q4 03/13 Q1
   Total Revenue                   391'906.0         469'928.0       470'638.0          544'045.0        704'382.0         659'566.0 817'441.0 531'153.7 579'723.4                   -        -
   TEV/Revenue                              -                  -              -                  -                -             0.00x        0.00x           -           -           -        -
      EBITDA                                -                  -              -                  -                -               0.0          0.0           -           -           -        -
    TEV/EBITDA                              -                  -              -                  -                -             0.00x        0.00x           -           -           -        -
    Net Income                      81'520.0         110'841.0       128'645.0          165'156.0        208'265.0         201'780.0 230'027.0 228'496.5 237'928.4           52'616.0         -
         P/E                           33.88x           10.73x           13.95x              8.83x            7.07x             6.92x        5.71x      6.38x       6.17x            -        -
                                                     Profitability                                                                                         S&P Issuer Ratings
EBITDA                                                                                                                -   Long-Term Rating Date                                                 09.12.2010
EBIT                                                                                                                  -   Long-Term Rating                                                                A
Operating Margin                                                                                                56.24%    Long-Term Outlook                                                         STABLE
Pretax Margin                                                                                                   57.02%    Short-Term Rating Date                                                09.12.2010
Return on Assets                                                                                                 1.39%    Short-Term Rating                                                             A-1
Return on Common Equity                                                                                         23.68%    Credit Ratios
Return on Capital                                                                                                7.52%    EBITDA/Interest Exp.                                                            -
Asset Turnover                                                                                                   0.05%    (EBITDA-Capex)/Interest Exp.                                                    -
Margin Analysis                                                                                                           Net Debt/EBITDA                                                                 -
Gross Margin                                                                                                          -   Total Debt/EBITDA                                                               -
EBITDA Margin                                                                                                         -   Reference
EBIT Margin                                                                                                           -   Total Debt/Equity                                                         201.1%
Net Income Margin                                                                                                43.6%    Total Debt/Capital                                                         66.8%
Structure                                                                                                                 Asset Turnover                                                               0.05
Current Ratio                                                                                                         -   Net Fixed Asset Turnover                                                     5.91
Quick Ratio                                                                                                           -   Accounts receivable turnover-days                                               -
Debt to Assets                                                                                                  12.43%    Inventory Days                                                                  -
Tot Debt to Common Equity                                                                                      201.08%    Accounts Payable Turnover Day                                                   -
Accounts Receivable Turnover                                                                                          -   Cash Conversion Cycle                                                           -
Inventory Turnover                                                                                                    -
Price/ Cash Flow                                                                                                           Sales/Revenue/Turnover

 35.00                                                                                                                    800'000.0

 30.00                                                                                                                    700'000.0
                                                                                                                          600'000.0
 25.00
                                                                                                                          500'000.0
 20.00
                                                                                                                          400'000.0
 15.00
                                                                                                                          300'000.0
 10.00                                                                                                                    200'000.0

  5.00                                                                                                                    100'000.0

  0.00
                                                                                                                                0.0
  02.01.2009       02.07.2009    02.01.2010   02.07.2010   02.01.2011   02.07.2011   02.01.2012   02.07.2012                          2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011




                                                                 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.11.2012




Industrial & Commercial Bank of China Ltd
Holdings By:         All

            Holder Name                   Portfolio Name                Source               Amt Held      % Out     Latest Chg        File Dt          Inst Type
SOCIAL SECURITY FUND               n/a                                             EXCH    11'276'281'524 12.99                -        08.08.2012          Government
JP MORGAN CHASE & CO               n/a                                             EXCH     5'920'894'436    6.82              -        12.11.2012   Investment Advisor
TEMASEK HOLDINGS PRI               n/a                                             EXCH     4'575'047'470    5.27              -        30.05.2012          Government
BLACKROCK INC                      n/a                                             EXCH     4'409'132'622    5.08     152'697'026       12.11.2012   Investment Advisor
GOLDMAN SACHS GROUP                n/a                                             EXCH     4'327'315'246    4.99              -        18.04.2012   Investment Advisor
CAPITAL RESEARCH GLO               n/a                                             EXCH     4'266'918'759    4.92              -        12.09.2011   Investment Advisor
VANGUARD GROUP INC                 Multiple Portfolios                           MF-AGG     2'871'030'288    3.31      87'123'380       30.09.2012   Investment Advisor
NOMURA HOLDINGS INC                n/a                                             Short   (2'319'702'900) -2.67               -        01.02.2012   Investment Advisor
BLACKROCK FUND ADVIS               Multiple Portfolios                           MF-AGG     1'772'140'775    2.04      11'545'000       28.11.2012   Investment Advisor
FIDELITY INTERNATION               Multiple Portfolios                           MF-AGG     1'198'146'302    1.38     (21'986'906)      31.03.2012   Investment Advisor
CAPITAL WORLD INVEST               Multiple Portfolios                           MF-AGG       896'374'465    1.03     (53'043'489)      30.09.2012   Investment Advisor
NOMURA HOLDINGS INC                n/a                                             EXCH       857'877'144    0.99              -        01.02.2012   Investment Advisor
SCHRODER INVESTMENT                Multiple Portfolios                           MF-AGG       592'536'010    0.68     (80'109'000)      30.09.2012   Investment Advisor
STATE STREET GLOBAL                Multiple Portfolios                           MF-AGG       542'210'582    0.62     (30'176'185)      30.06.2012   Investment Advisor
THORNBURG INVESTMENT               Multiple Portfolios                           MF-AGG       482'819'400    0.56              -        30.09.2012   Investment Advisor
BLACKROCK INC                      n/a                                             Short     (462'906'413) -0.53     (148'536'026)      12.11.2012   Investment Advisor
BLACKROCK GROUP LIMI               Multiple Portfolios                           MF-AGG       454'293'190    0.52        3'548'000      28.11.2012   Investment Advisor
INVESCO LTD                        Multiple Portfolios                           MF-AGG       436'028'405     0.5      47'954'000       29.11.2012   Investment Advisor
FIDELITY MANAGEMENT                Multiple Portfolios                           MF-AGG       317'956'028    0.37       (9'999'327)     30.09.2012   Investment Advisor
PICTET & CIE                       Multiple Portfolios                           MF-AGG       275'223'935    0.32          179'000      31.08.2012 Mutual Fund Manager




             Firm Name                       Analyst               Recommendation           Weighting       Change   Target Price       Date              Date

Sanford C. Bernstein & Co          MICHAEL WERNER                           outperform                  5       M               6        12 month           29.11.2012
Religare Capital Markets           SOPHIE JIANG                                     buy                 5       M               6        12 month           28.11.2012
HSBC                               TODD DUNIVANT                            overweight                  5       M               7     Not Provided          26.11.2012
BOCOM International Holdings       LI SHANSHAN                                  neutral                 3       M               5        12 month           26.11.2012
Mizuho Securities                  JIM ANTOS                                        buy                 5       U               6        12 month           23.11.2012
Core Pacific                       TIMOTHY LI                                       buy                 5       M               6     Not Provided          21.11.2012
Jefferies                          TAN MING                                         buy                 5       M               6        12 month           20.11.2012
China International Capital Corp   MAO JUNHUA                                       buy                 5       M               6        12 month           20.11.2012
UOB Kay Hian                       EDMOND LAW                                       buy                 5       M               6     Not Provided          20.11.2012
Mirae Asset Securities             NAN LI                                           buy                 5       M               6        12 month           20.11.2012
Credit Suisse                      SANJAY JAIN                              outperform                  5       M               6     Not Provided          16.11.2012
Standard Chartered                 LAWRENCE CHEN                            outperform                  5       M               6        12 month           12.11.2012
JPMorgan                           JOSHUA KLACZEK                           overweight                  5       M               6        12 month           07.11.2012
BNP Paribas Equity Research        DORRIS CHEN                                      buy                 5       M               6        12 month           07.11.2012
Nomura                             LUCY FENG                                        buy                 5       M               5     Not Provided          05.11.2012
CCB International Securities Ltd   SHENG NAN                                outperform                  5       M               6     Not Provided          01.11.2012
Bank of China International        SUN PENG                                        hold                 3       M               5     Not Provided          31.10.2012
DBS Vickers                        ALEXANDER LEE                                    buy                 5       M               6        33 month           31.10.2012
Kim Eng Securities                 IVAN LI                                          buy                 5       M               6        12 month           31.10.2012
Daiwa Securities Co. Ltd.          GRACE WU                                         buy                 5       M               6     Not Provided          31.10.2012
Morgan Stanley                     RICHARD XU                            Overwt/In-Line                 5       M               6        12 month           30.10.2012
CIMB                               TREVOR KALCIC                            outperform                  5       M               6        12 month           30.10.2012
SWS Research Co Ltd                ROBERT HU                                    neutral                 3       M               6     Not Provided          29.10.2012
Deutsche Bank                      TRACY YU                                         buy                 5       M               6        12 month           26.10.2012
AMTD Financial Planning Limited    KENNY TANG SING HING                             buy                 5       M               5     Not Provided          12.10.2012
Goldman Sachs                      NING MA                                 Buy/Neutral                  5       M               6        12 month           11.10.2012
EVA Dimensions                     TEAM COVERAGE                            overweight                  5       U        #N/A N/A     Not Provided          10.09.2012
Barclays                           MAY YAN                                  overweight                  5       M               5     Not Provided          06.09.2012
Masterlink Securities              RAINY YUAN                                      hold                 3       M               6         6 month           06.07.2012
Citic Securities Co., Ltd          ZHU YAN                                  overweight                  5       M        #N/A N/A     Not Provided          29.06.2012
Macquarie                          VICTOR WANG                              outperform                  5       M               7        12 month           19.06.2012
Guotai Junan                       WILSON LI                                        buy                 5       U               6     Not Provided          11.05.2012
Capital Securities Corp            TEAM COVERAGE                                    buy                 5       M               6     Not Provided          30.03.2012
Phillip Securities                 CHEN XINGYU                                      buy                 5       M               6        12 month           09.10.2011
ICBC International Securities      IVAN LIN                                         buy                 5       M               7     Not Provided          23.04.2010
KGI Securities                     MICHELLE CHEN                            outperform                  5       M               6        12 month           30.03.2010




                                                    Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25
Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25

Weitere ähnliche Inhalte

Was ist angesagt?

Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...
Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...
Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...BCV
 
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...BCV
 
Fundamental Equity Analysis & Analyst Recommendations - Insurance Titans
Fundamental Equity Analysis & Analyst Recommendations - Insurance TitansFundamental Equity Analysis & Analyst Recommendations - Insurance Titans
Fundamental Equity Analysis & Analyst Recommendations - Insurance TitansBCV
 
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)BCV
 
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)BCV
 
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...BCV
 
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...BCV
 
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)BCV
 
Fundamental Equity Analysis - SP100 Index Members (OEX Index)
Fundamental Equity Analysis - SP100 Index Members (OEX Index)Fundamental Equity Analysis - SP100 Index Members (OEX Index)
Fundamental Equity Analysis - SP100 Index Members (OEX Index)BCV
 
Fundamental Analysis - SX5E Index (Eurostoxx50) Members
 Fundamental Analysis - SX5E Index (Eurostoxx50) Members Fundamental Analysis - SX5E Index (Eurostoxx50) Members
Fundamental Analysis - SX5E Index (Eurostoxx50) MembersBCV
 
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…Fundamental Analysis & Financial Analyst Recommandations - Global Agri…
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…BCV
 
Fundamental Equity Analysis - Top 100 Gold Mining Companies Worldwide
Fundamental Equity Analysis - Top 100 Gold Mining Companies WorldwideFundamental Equity Analysis - Top 100 Gold Mining Companies Worldwide
Fundamental Equity Analysis - Top 100 Gold Mining Companies WorldwideBCV
 
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…BCV
 
Fundamental Equity Analysis - RTSI$ Index Members (russia)
Fundamental Equity Analysis - RTSI$ Index Members (russia)Fundamental Equity Analysis - RTSI$ Index Members (russia)
Fundamental Equity Analysis - RTSI$ Index Members (russia)BCV
 
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)BCV
 
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.BCV
 
Q.M.S Advisors Proprietary Farming Index
Q.M.S Advisors Proprietary Farming IndexQ.M.S Advisors Proprietary Farming Index
Q.M.S Advisors Proprietary Farming IndexBCV
 
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)BCV
 
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketFundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketBCV
 
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)BCV
 

Was ist angesagt? (20)

Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...
Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...
Fundamental Analysis & Analyst Recommendations - MXEF50 Index (MSCI EM 50...
 
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...
Fundamental Analysis & Analysts Recommendations - Eurostoxx 50 Index - SX5E I...
 
Fundamental Equity Analysis & Analyst Recommendations - Insurance Titans
Fundamental Equity Analysis & Analyst Recommendations - Insurance TitansFundamental Equity Analysis & Analyst Recommendations - Insurance Titans
Fundamental Equity Analysis & Analyst Recommendations - Insurance Titans
 
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)
Fundamental Equity Analysis - FTSE Eurotop 100 Index Members (E100 Index)
 
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)
Fundamental Equity Analysis - FTSE 100 Index Members (UKX Index)
 
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...
Fundamental Equity Analysis & Analyst Recommendations - MSCI APEX 50 Index Co...
 
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...
Fundamental Equity Analysis & Analyst Recommendations - S&P ASIA 50 Index Com...
 
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)
Fundamental Equity Analysis - Nasdaq 100 Index Members (NDX Index)
 
Fundamental Equity Analysis - SP100 Index Members (OEX Index)
Fundamental Equity Analysis - SP100 Index Members (OEX Index)Fundamental Equity Analysis - SP100 Index Members (OEX Index)
Fundamental Equity Analysis - SP100 Index Members (OEX Index)
 
Fundamental Analysis - SX5E Index (Eurostoxx50) Members
 Fundamental Analysis - SX5E Index (Eurostoxx50) Members Fundamental Analysis - SX5E Index (Eurostoxx50) Members
Fundamental Analysis - SX5E Index (Eurostoxx50) Members
 
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…Fundamental Analysis & Financial Analyst Recommandations - Global Agri…
Fundamental Analysis & Financial Analyst Recommandations - Global Agri…
 
Fundamental Equity Analysis - Top 100 Gold Mining Companies Worldwide
Fundamental Equity Analysis - Top 100 Gold Mining Companies WorldwideFundamental Equity Analysis - Top 100 Gold Mining Companies Worldwide
Fundamental Equity Analysis - Top 100 Gold Mining Companies Worldwide
 
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…
Fundamental Equity Analysis & Analyst Recommendations - SX5E Eurostoxx 50…
 
Fundamental Equity Analysis - RTSI$ Index Members (russia)
Fundamental Equity Analysis - RTSI$ Index Members (russia)Fundamental Equity Analysis - RTSI$ Index Members (russia)
Fundamental Equity Analysis - RTSI$ Index Members (russia)
 
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)
Fundamental Equity Analysis - TOPIX 100 Index Members (TPX100 Index)
 
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.
Fundamental Analysis & Analyst Recommendations - World Top Agriculture Co.
 
Q.M.S Advisors Proprietary Farming Index
Q.M.S Advisors Proprietary Farming IndexQ.M.S Advisors Proprietary Farming Index
Q.M.S Advisors Proprietary Farming Index
 
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)
Fundamental Equity Analysis - BSE 100 Index Members (BSE100 Index)
 
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketFundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
 
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)
Fundamental Equity Analysis - ISE National 100 Index Members (XU100 Index)
 

Ähnlich wie Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25

Fundamental Analysis & Analyst Recommendations - Smart Power Grid Players
Fundamental Analysis & Analyst Recommendations - Smart Power Grid PlayersFundamental Analysis & Analyst Recommendations - Smart Power Grid Players
Fundamental Analysis & Analyst Recommendations - Smart Power Grid PlayersBCV
 
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...BCV
 
Fundamental Analysis & Analyst Recommendations - DAXglobal® China Urbanization
Fundamental Analysis & Analyst Recommendations - DAXglobal® China UrbanizationFundamental Analysis & Analyst Recommendations - DAXglobal® China Urbanization
Fundamental Analysis & Analyst Recommendations - DAXglobal® China UrbanizationBCV
 
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketFundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketBCV
 
Fundamental Analysis & Financial Analyst Recommandations - China Railw…
Fundamental Analysis & Financial Analyst Recommandations - China Railw…Fundamental Analysis & Financial Analyst Recommandations - China Railw…
Fundamental Analysis & Financial Analyst Recommandations - China Railw…BCV
 
Fundamental Analysis & Analyst Recommendations - China Railway
Fundamental Analysis & Analyst Recommendations - China RailwayFundamental Analysis & Analyst Recommendations - China Railway
Fundamental Analysis & Analyst Recommendations - China RailwayBCV
 
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012Epic Research
 
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012Epic Research Limited
 
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...BCV
 
Fundamental Analysis & Analyst Recommendations - SLI Index Members
Fundamental Analysis & Analyst Recommendations - SLI Index MembersFundamental Analysis & Analyst Recommendations - SLI Index Members
Fundamental Analysis & Analyst Recommendations - SLI Index MembersBCV
 

Ähnlich wie Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25 (11)

Fundamental Analysis & Analyst Recommendations - Smart Power Grid Players
Fundamental Analysis & Analyst Recommendations - Smart Power Grid PlayersFundamental Analysis & Analyst Recommendations - Smart Power Grid Players
Fundamental Analysis & Analyst Recommendations - Smart Power Grid Players
 
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...
Fundamental Equity Analysis - SPI Index - The Top 100 Companies of the Swiss ...
 
Fundamental Analysis & Analyst Recommendations - DAXglobal® China Urbanization
Fundamental Analysis & Analyst Recommendations - DAXglobal® China UrbanizationFundamental Analysis & Analyst Recommendations - DAXglobal® China Urbanization
Fundamental Analysis & Analyst Recommendations - DAXglobal® China Urbanization
 
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar BasketFundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket
 
Fundamental Analysis & Financial Analyst Recommandations - China Railw…
Fundamental Analysis & Financial Analyst Recommandations - China Railw…Fundamental Analysis & Financial Analyst Recommandations - China Railw…
Fundamental Analysis & Financial Analyst Recommandations - China Railw…
 
Fundamental Analysis & Analyst Recommendations - China Railway
Fundamental Analysis & Analyst Recommendations - China RailwayFundamental Analysis & Analyst Recommendations - China Railway
Fundamental Analysis & Analyst Recommendations - China Railway
 
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH- 21 NOVEMBER 2012
 
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012
DAILY FOREX REPORT BY EPIC RESEARCH-21 NOVEMBER 2012
 
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...
Fundamental Analysis & Analyst Recommendations- SX5E Index (Eurostoxx50) Memb...
 
Fundamental Analysis & Analyst Recommendations - SLI Index Members
Fundamental Analysis & Analyst Recommendations - SLI Index MembersFundamental Analysis & Analyst Recommendations - SLI Index Members
Fundamental Analysis & Analyst Recommendations - SLI Index Members
 
Daily forex-report
Daily forex-reportDaily forex-report
Daily forex-report
 

Mehr von BCV

Vers la couverture des risques systémiques
Vers la couverture des risques systémiquesVers la couverture des risques systémiques
Vers la couverture des risques systémiquesBCV
 
Le plus convexe des investissements linéaires
Le plus convexe des investissements linéairesLe plus convexe des investissements linéaires
Le plus convexe des investissements linéairesBCV
 
Keine angst vor zinsanstieg
Keine angst vor zinsanstiegKeine angst vor zinsanstieg
Keine angst vor zinsanstiegBCV
 
Des performances stables avec les certificats de primes de risque
Des performances stables avec les certificats de primes de risqueDes performances stables avec les certificats de primes de risque
Des performances stables avec les certificats de primes de risqueBCV
 
Evaluation de l'incidence des produits structurés sur les marchés actions
Evaluation de l'incidence des produits structurés sur les marchés actionsEvaluation de l'incidence des produits structurés sur les marchés actions
Evaluation de l'incidence des produits structurés sur les marchés actionsBCV
 
Erfolg ohne Absturzrisiko - Derivate machen es möglich
Erfolg ohne Absturzrisiko - Derivate machen es möglichErfolg ohne Absturzrisiko - Derivate machen es möglich
Erfolg ohne Absturzrisiko - Derivate machen es möglichBCV
 
Vers la couverture des risques systémiques?
Vers la couverture des risques systémiques?Vers la couverture des risques systémiques?
Vers la couverture des risques systémiques?BCV
 
qCIO Global Macro Hedge Fund Strategy - March 2015
qCIO Global Macro Hedge Fund Strategy - March 2015qCIO Global Macro Hedge Fund Strategy - March 2015
qCIO Global Macro Hedge Fund Strategy - March 2015BCV
 
qCIO Global Macro Hedge Fund Strategy - November 2014
qCIO Global Macro Hedge Fund Strategy - November 2014qCIO Global Macro Hedge Fund Strategy - November 2014
qCIO Global Macro Hedge Fund Strategy - November 2014BCV
 
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnel
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnelLe Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnel
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnelBCV
 
Le Temps - 21 octobre 2013 - Benchmarker un produit structuré
Le Temps - 21 octobre 2013 - Benchmarker un produit structuréLe Temps - 21 octobre 2013 - Benchmarker un produit structuré
Le Temps - 21 octobre 2013 - Benchmarker un produit structuréBCV
 
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataire
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataireLe temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataire
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataireBCV
 
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...BCV
 
Fundamental analysis & recommendations qms advisors flex index spi index - ...
Fundamental analysis & recommendations   qms advisors flex index spi index - ...Fundamental analysis & recommendations   qms advisors flex index spi index - ...
Fundamental analysis & recommendations qms advisors flex index spi index - ...BCV
 
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100 Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100 BCV
 
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110BCV
 
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...BCV
 
Fundamental analysis & recommendations spi index - the swiss performance in...
Fundamental analysis & recommendations   spi index - the swiss performance in...Fundamental analysis & recommendations   spi index - the swiss performance in...
Fundamental analysis & recommendations spi index - the swiss performance in...BCV
 
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...BCV
 
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...BCV
 

Mehr von BCV (20)

Vers la couverture des risques systémiques
Vers la couverture des risques systémiquesVers la couverture des risques systémiques
Vers la couverture des risques systémiques
 
Le plus convexe des investissements linéaires
Le plus convexe des investissements linéairesLe plus convexe des investissements linéaires
Le plus convexe des investissements linéaires
 
Keine angst vor zinsanstieg
Keine angst vor zinsanstiegKeine angst vor zinsanstieg
Keine angst vor zinsanstieg
 
Des performances stables avec les certificats de primes de risque
Des performances stables avec les certificats de primes de risqueDes performances stables avec les certificats de primes de risque
Des performances stables avec les certificats de primes de risque
 
Evaluation de l'incidence des produits structurés sur les marchés actions
Evaluation de l'incidence des produits structurés sur les marchés actionsEvaluation de l'incidence des produits structurés sur les marchés actions
Evaluation de l'incidence des produits structurés sur les marchés actions
 
Erfolg ohne Absturzrisiko - Derivate machen es möglich
Erfolg ohne Absturzrisiko - Derivate machen es möglichErfolg ohne Absturzrisiko - Derivate machen es möglich
Erfolg ohne Absturzrisiko - Derivate machen es möglich
 
Vers la couverture des risques systémiques?
Vers la couverture des risques systémiques?Vers la couverture des risques systémiques?
Vers la couverture des risques systémiques?
 
qCIO Global Macro Hedge Fund Strategy - March 2015
qCIO Global Macro Hedge Fund Strategy - March 2015qCIO Global Macro Hedge Fund Strategy - March 2015
qCIO Global Macro Hedge Fund Strategy - March 2015
 
qCIO Global Macro Hedge Fund Strategy - November 2014
qCIO Global Macro Hedge Fund Strategy - November 2014qCIO Global Macro Hedge Fund Strategy - November 2014
qCIO Global Macro Hedge Fund Strategy - November 2014
 
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnel
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnelLe Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnel
Le Temps - 20 Octobre 2014 - Eclairage psychologique d'un choix rationnel
 
Le Temps - 21 octobre 2013 - Benchmarker un produit structuré
Le Temps - 21 octobre 2013 - Benchmarker un produit structuréLe Temps - 21 octobre 2013 - Benchmarker un produit structuré
Le Temps - 21 octobre 2013 - Benchmarker un produit structuré
 
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataire
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataireLe temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataire
Le temps - 30 juin 2014 - Des instruments plus flexibles dans l'obligataire
 
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...
INDICES Mai 2014 Produits financiers - Surévaluation de la volatilité implicit...
 
Fundamental analysis & recommendations qms advisors flex index spi index - ...
Fundamental analysis & recommendations   qms advisors flex index spi index - ...Fundamental analysis & recommendations   qms advisors flex index spi index - ...
Fundamental analysis & recommendations qms advisors flex index spi index - ...
 
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100 Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100
Fundamental Analysis & Recommendations - QMS Advisors FlexIndex KOSPI 100
 
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110
Fundamental Equity Analysis - QMS Advisors HDAX FlexIndex 110
 
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...
Fundamental Analysis & Recommendations - OEX Index - The Standard & Poor's 10...
 
Fundamental analysis & recommendations spi index - the swiss performance in...
Fundamental analysis & recommendations   spi index - the swiss performance in...Fundamental analysis & recommendations   spi index - the swiss performance in...
Fundamental analysis & recommendations spi index - the swiss performance in...
 
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...
Fundamental Equity Analysis - QMS Global Agriculture FlexIndex - The QMS Advi...
 
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...
Fundamental Equity Analysis and Analyst Recommandations - MSCI Emerging Marke...
 

Fundamental Analysis & Financial Analyst Recommandations - FTSE China 25

  • 1. This material does not constitute investment advice and should not be viewed as a current or past recommendation or a solicitation of an offer to buy or sell any securities or to adopt any investment strategy. Fundamental Analysis & Analyst Recommendations FTSE China 25 Index December 2012 Q M S Advisors . . Q.M.S Advisors | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 2. Valuation Measures I/II Market Capitalization & Asset Liability data Total Revenue EBITDA Earnings Per Share Price/Earnings ratio Rev. Growth EBITDA Growth Market Daily Total Preferred Minority Cash and Enterprise Est. Tot. Est. P/E Est. Est. Est. Est. S&P LT Moody's LT Capitalization (in Volume Common Total Debt Stock Interest Equivalents Value Tot. Rev. - Rev. - Tr. Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA - Est. EPS - Est. EPS - Est. EPS - P/E Ratio - Ratio - Tr. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Credit S&P LT Credit Credit Moody's LT Credit Currency mio USD) (M) Shares (M) (USD) (USD) (USD) (USD) (USD) LFY 12M Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY Tr. 12M 2013 2014 LFY 12M Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin - Rating - Rating Date Rating Rating Date S&P 500 INDEX USD 13057442 1839.49 1092 1092 201 210 210 98.25 103.99 103.99 14.41 14.41 13.62 13.62 19.02 Euro Stoxx 50 Pr EUR 2474731 5545.263 4665 4665 786 791 791 183.46 302.79 302.79 23.87 15.69 14.46 14.46 21.33 NIKKEI 225 JPY 2157365 170.335 213 213 21 23 23 4.64 6.44 6.44 0.30 0.23 0.21 0.21 0.13 FTSE 100 INDEX GBP 2618156 11511.05 9491 9491 1601 1644 1644 625.52 816.40 816.40 24.19 21.63 18.53 18.53 26.84 SWISS MARKET INDEX CHF 931048 10600.5 3951 3951 842 803 803 366.06 524.13 524.13 21.79 19.27 15.22 15.22 22.64 S&P/TSX COMPOSITE INDEX CAD 1655498 16775.11 7795 7795 1922 1956 1956 810.88 854.69 854.69 15.27 15.27 14.49 14.49 25.36 S&P/ASX 200 INDEX AUD 1258331 6166.504 2907 2907 651 692 692 268.88 342.14 342.14 18.20 15.32 14.30 14.30 24.11 HANG SENG INDEX HKD 1641480 3136.011 1449 1449 346 360 360 252.13 246.52 246.52 1.45 1.55 1.49 1.49 3.09 MSCI EM USD 7352399 1381.681 979 979 182 181 181 81.50 86.61 86.61 12.32 12.80 11.59 11.59 18.84 CHINA MOBILE LTD HKD 229782 19525 20072 4 0 0 43 137.87 68128 70251 72458 76954 33187 33045 8177 8177 0.83 0.82 0.81 0.81 1.45 - 1.47 1.46 1.14 1.28 0.82 1.24 6.07 AA- 16.12.2010 WR 03.11.2005 CHINA CONSTRUCTION BANK-H HKD 190691 311745 250011 156 0 1 357 #VALUE! 74262 84456 58557 63501 - - - - 0.09 0.10 0.10 0.10 0.83 0.83 0.81 0.78 3.61 2.70 - - - A 29.11.2011 - - IND & COMM BK OF CHINA-H HKD 222159 290550 349084 248 0 0 463 #VALUE! 90887 101853 68535 74802 - - - - 0.08 0.08 0.09 0.09 0.86 - 0.82 0.80 3.80 2.45 - - - A 28.08.2012 - - CNOOC LTD HKD 95513 54221 44659 5 0 0 13 68.94 31089 30276 30300 31773 15360 14708 6959 6959 0.20 0.18 0.19 0.19 1.23 - 1.18 1.18 4.37 4.46 2.77 2.43 6.27 AA- 16.12.2010 - - BANK OF CHINA LTD-H HKD 121950 417770 279136 247 0 4 404 #VALUE! 66339 74608 46439 50398 - - - - 0.06 0.06 0.06 0.06 0.73 - 0.73 0.72 3.88 2.35 - - - A 29.11.2011 - - AGRICULTURAL BANK OF CHINA-H HKD 136270 116795 324794 148 0 0 365 #VALUE! 70699 82115 54602 59150 - - - - 0.05 0.06 0.06 0.06 0.81 - 0.78 0.74 4.37 - - - - NR 11.07.2006 - - CHINA OVERSEAS LAND & INVEST HKD 24201 27737 8173 6 0 0 2 27.63 6269 6707 8624 10319 2454 2593 - - 0.24 0.26 0.25 0.29 1.46 1.45 1.55 1.33 1.24 5.78 2.23 5.87 4.99 BBB 25.03.2010 - - CHINA PETROLEUM & CHEMICAL-H HKD 85399 77687 86703 31 0 5 3 108.20 317901 332162 327439 340332 22059 20248 - - 0.11 0.08 0.09 0.11 1.31 - 1.24 1.00 4.04 3.11 -0.52 1.20 0.79 A+ 16.12.2010 - - CHINA PACIFIC INSURANCE GR-H HKD 26058 18176 8600 5 0 0 2 8.50 20057 20057 21665 24333 - - - - 0.12 0.13 0.09 0.15 2.71 2.90 3.64 2.27 1.31 4.41 - - - - - - - PETROCHINA CO LTD-H HKD 248515 93654 183021 41 0 10 8 253.57 258557 270739 265752 282358 41724 41852 - - 0.10 0.09 0.09 0.10 1.52 1.48 1.51 1.34 4.74 3.34 0.84 0.55 1.99 - - - - CHINA SHENHUA ENERGY CO-H HKD 71473 14332 19890 8 0 5 8 62.66 26864 29545 30193 32949 10873 11202 - - 0.30 0.32 0.31 0.33 1.32 1.32 1.37 1.30 4.14 3.44 2.16 2.55 4.89 - - - - CHINA LIFE INSURANCE CO-H HKD 80964 32188 28265 6 0 0 7 #VALUE! 47787 45395 47404 53489 - - - - 0.08 0.07 0.08 0.16 4.47 4.47 3.84 1.94 -0.51 2.64 - - - AA- 16.12.2010 - - PING AN INSURANCE GROUP CO-H HKD 51726 13787 7916 42 0 5 12 31.29 35 K 41 K 41 K 47 K - - - - 0.32 0.34 0.37 0.47 2.33 - 2.12 1.65 5.14 2.87 - - - - - - - BANK OF COMMUNICATIONS CO-H HKD 52324 38350 61886 122 0 0 152 #VALUE! 28225 32500 18903 20468 - - - - - 0.12 0.10 0.10 0.66 - 0.73 0.78 4.29 3.33 - - - A- 06.12.2011 WR 02.12.1999 CHINA UNICOM HONG KONG LTD HKD 36731 27047 23565 14 0 0 2 42.59 26989 29607 32481 37242 8257 8782 2326 2326 0.02 0.03 0.04 0.06 5.69 - 4.25 2.59 2.85 4.80 0.78 1.85 3.83 - - - - CHINA MERCHANTS BANK-H HKD 35916 25750 21577 47 0 0 87 #VALUE! 18430 21266 14578 16145 - - - - 0.22 0.24 0.24 0.23 0.81 0.81 0.83 0.84 5.49 3.90 - - - BBB+ 06.12.2011 - - CHINA TELECOM CORP LTD-H HKD 44068 59616 80932 7 0 0 4 36.65 31618 33916 36092 40076 9723 9488 2058 2058 0.03 0.02 0.02 0.03 2.30 2.30 2.35 1.81 1.48 1.18 -0.05 -0.45 3.61 - - - - CHINA CITIC BANK CORP LTD-H HKD 26281 52756 46787 75 0 1 117 #VALUE! 15197 18106 11362 12338 - - - - 0.09 0.10 0.09 0.09 0.56 - 0.57 0.58 6.03 4.47 - - - - - - - CHINA MINSHENG BANKING-H HKD 28483 40765 26715 52 0 1 78 #VALUE! 17490 21720 12581 13937 - - - - 0.14 0.17 0.16 0.15 0.61 - 0.65 0.66 8.95 - - - - NR 11.07.2006 - - PICC PROPERTY & CASUALTY -H HKD 15767 15814 12256 2 0 0 2 13.12 17671 18818 23269 26135 - - - - 0.09 0.10 0.11 0.12 1.37 - 1.23 1.15 0.90 2.07 - - - - - - - ANHUI CONCH CEMENT CO LTD-H HKD 14912 13585 5299 3 0 0 1 14.32 6278 6050 5970 6933 2421 1928 - - 0.28 0.21 0.16 0.20 1.66 1.67 2.22 1.69 5.29 2.82 9.87 4.56 4.11 - - - - CHINA COAL ENERGY CO-H HKD 14138 20350 13259 4 0 2 4 15.22 11325 11703 11525 12800 2404 2247 - - 0.10 0.09 0.09 0.09 1.20 1.21 1.20 1.16 3.21 3.16 3.42 3.24 2.48 - - - - YANZHOU COAL MINING CO-H HKD 10698 21861 4918 5 0 0 2 12.95 6215 7298 6867 7402 2009 1749 - - 0.23 0.22 0.14 0.13 0.71 - 1.13 1.23 5.41 4.63 6.70 3.85 3.09 BBB- 27.04.2012 Baa3 27.04.2012 ZIJIN MINING GROUP CO LTD-H HKD 11556 32825 21812 1 0 1 1 11.72 5081 5737 5755 6560 1385 1324 - - 0.03 0.03 0.03 0.04 1.44 1.36 1.34 1.15 5.12 3.34 3.13 3.27 2.98 - - - - ALUMINUM CORP OF CHINA LTD-H HKD 8742 20255 13524 10 0 1 2 19.00 18776 18942 17556 18473 1173 - 60 60 0.00 -0.05 -0.05 -0.02 - - #VALUE! #VALUE! 2.61 2.19 -0.81 -2.01 - - - - - Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 3. Valuation Measures II/II Price to Book Ratio Price to Sales Ratio Price to Cash Flow Ratio Enterprise Value to EBITDA Ratio Price to Earnings Ratio Estimated Dividend Yield Target 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 %D to Spot S&P 500 INDEX 2.09 2.09 1.91 1.74 2.09 1.30 1.30 1.25 1.19 1.30 9.40 9.40 8.80 8.55 9.40 8.74 8.74 8.18 7.57 8.74 13.62 13.62 12.31 11.07 13.62 2.24 2.24 2.43 2.62 2.24 1606.4 13.4% Euro Stoxx 50 Pr 1.15 1.15 1.09 1.03 1.15 0.72 0.72 0.71 0.69 0.72 5.30 5.30 5.07 4.69 5.30 7.01 7.01 6.74 6.37 7.01 11.11 11.11 10.24 9.27 11.11 4.12 4.12 4.51 4.85 4.12 2744.3 6.1% NIKKEI 225 1.15 1.15 1.09 1.02 1.15 0.54 0.54 0.50 0.51 0.54 6.95 6.95 6.23 5.90 6.95 7.56 7.56 6.83 6.42 7.56 17.75 17.75 14.62 11.65 17.75 2.17 2.17 2.18 2.50 2.17 9851.4 4.3% FTSE 100 INDEX 1.64 1.64 1.52 1.39 1.64 0.99 0.99 0.98 0.95 0.99 7.71 7.71 7.07 5.68 7.71 7.00 7.00 6.54 6.13 7.00 11.55 11.55 10.60 9.66 11.55 3.97 3.97 4.24 4.52 3.97 6377.5 8.6% SWISS MARKET INDEX 2.21 2.21 2.07 1.92 2.21 1.87 1.87 1.77 1.68 1.87 12.22 12.22 10.64 9.41 12.21 13.19 13.19 12.18 11.34 13.19 14.09 14.09 12.83 11.62 14.09 3.43 3.43 3.72 4.10 3.43 7306.0 6.9% S&P/TSX COMPOSITE INDEX 1.68 1.68 1.55 1.45 1.68 1.58 1.58 1.47 1.37 1.58 8.64 8.64 7.65 7.07 8.64 8.58 8.58 7.41 6.79 8.58 14.38 14.38 12.56 11.38 14.38 3.05 3.05 3.22 3.29 3.05 14208.5 16.4% S&P/ASX 200 INDEX 1.70 1.70 1.61 1.52 1.70 1.62 1.62 1.51 1.43 1.62 10.01 10.01 9.08 6.78 10.01 8.91 8.91 7.88 7.24 8.91 13.72 13.72 12.25 11.19 13.72 4.78 4.78 5.14 5.54 4.78 4746.8 5.3% HANG SENG INDEX 1.42 1.42 1.31 1.21 1.42 1.96 1.96 1.82 1.68 1.96 7.58 7.58 7.06 6.71 7.58 8.71 8.71 7.90 7.25 8.71 11.53 11.53 10.58 9.66 11.53 3.36 3.36 3.60 3.92 3.36 23361.2 6.0% MSCI EM 1.53 1.53 1.38 1.26 1.53 1.03 1.03 0.95 0.89 1.03 7.24 7.24 6.54 5.22 7.24 7.65 7.65 6.84 6.26 7.65 11.59 11.59 10.16 9.18 11.59 2.85 2.85 3.02 3.38 2.85 1138.9 13.5% CHINA MOBILE LTD 2.21 1.99 1.81 1.65 1.50 2.73 2.55 2.40 2.25 2.12 6.26 6.29 6.17 5.82 5.44 4.24 4.22 4.13 3.96 3.91 11.45 11.37 11.30 10.99 10.05 3.77 3.84 3.88 4.08 4.46 88.98 0.4% CHINA CONSTRUCTION BANK-H 1.47 1.27 1.11 0.98 2.96 2.62 2.41 2.17 1.91 4.63 4.15 3.85 3.54 7.09 6.27 6.06 5.71 5.55 5.20 5.39 5.51 5.97 9.01 6.85 15.4% IND & COMM BK OF CHINA-H 1.53 1.32 1.15 1.00 2.94 2.60 2.39 2.17 1.95 4.89 4.33 4.04 3.69 7.11 6.38 6.17 5.76 5.92 5.12 5.28 5.47 5.90 7.62 5.84 11.6% CNOOC LTD 2.26 1.91 1.66 1.48 1.34 2.58 2.53 2.42 2.40 2.26 5.93 6.14 6.09 6.17 6.97 4.38 4.33 4.19 4.12 4.07 8.62 9.12 9.12 9.17 9.25 3.82 2.54 2.73 2.73 3.25 17.01 2.6% BANK OF CHINA LTD-H 1.01 0.90 0.82 0.74 0.63 2.31 2.11 1.94 1.77 1.52 3.86 3.65 3.37 3.05 2.53 6.10 5.65 5.61 5.26 4.61 5.82 6.01 6.01 6.39 7.04 3.68 12.5% AGRICULTURAL BANK OF CHINA-H 1.38 1.18 1.04 0.93 2.26 2.01 1.85 1.64 1.46 3.96 3.69 3.55 3.21 6.85 6.04 5.76 5.24 5.69 4.94 5.49 5.78 6.30 5.13 3.70 9.0% CHINA OVERSEAS LAND & INVEST 2.89 2.25 1.92 1.62 3.30 2.81 2.35 1.99 12.58 8.99 7.69 5.54 9.88 8.62 7.59 6.50 15.04 12.01 10.33 8.85 1.29 1.72 1.95 2.21 21.38 -6.8% CHINA PETROLEUM & CHEMICAL-H 1.21 1.11 1.02 0.92 0.83 0.22 0.21 0.20 0.20 0.18 3.99 3.97 3.45 3.40 2.58 4.79 5.11 4.41 4.10 3.72 7.62 9.60 7.79 7.36 7.48 3.38 3.53 4.07 4.35 3.94 8.65 5.2% CHINA PACIFIC INSURANCE GR-H 2.14 2.02 1.83 1.70 1.12 1.03 0.97 0.86 0.74 18.29 28.23 17.62 15.41 6.38 1.84 1.28 1.73 2.06 3.72 29.13 14.7% PETROCHINA CO LTD-H 1.51 1.43 1.33 1.23 1.08 0.82 0.75 0.71 0.70 0.67 5.05 5.01 4.56 4.46 3.92 5.91 5.78 5.25 4.85 4.51 11.10 11.68 10.40 9.44 8.78 4.00 3.80 4.27 4.58 5.12 11.19 7.8% CHINA SHENHUA ENERGY CO-H 2.20 1.96 1.74 1.58 1.49 2.18 1.90 1.74 1.62 1.49 7.60 7.49 6.61 6.25 5.78 5.64 5.32 5.02 5.34 11.11 10.59 10.09 9.63 10.05 3.28 3.59 3.81 4.03 3.53 35.37 11.4% CHINA LIFE INSURANCE CO-H 2.61 2.38 2.13 1.91 1.48 1.39 1.37 1.22 1.11 24.09 29.75 15.02 14.94 8.02 1.32 1.04 1.80 1.99 4.19 23.80 4.2% PING AN INSURANCE GROUP CO-H 2.82 2.37 2.04 1.80 2.28 1.48 1.00 0.89 0.76 18.72 16.45 12.80 11.16 8.55 1.00 0.95 1.24 1.39 1.93 70.87 20.8% BANK OF COMMUNICATIONS CO-H 1.05 0.90 0.81 0.73 2.55 2.22 2.05 1.84 1.57 3.41 3.51 3.68 3.41 5.70 5.63 6.02 5.72 5.43 3.77 3.68 3.90 4.21 8.33 5.90 3.9% CHINA UNICOM HONG KONG LTD 1.10 1.08 1.04 0.99 0.93 1.08 0.91 0.79 0.72 0.62 3.19 3.47 3.14 2.39 2.16 5.04 4.48 3.85 3.39 2.98 42.94 32.90 20.05 14.17 11.69 1.02 1.35 2.05 2.81 2.37 14.96 23.9% CHINA MERCHANTS BANK-H 1.57 1.32 1.16 1.00 0.92 2.35 1.98 1.79 1.61 1.38 7.29 6.47 6.55 6.07 6.57 3.05 3.73 3.83 4.27 4.57 15.57 4.9% CHINA TELECOM CORP LTD-H 1.12 1.03 0.98 0.93 0.87 1.12 0.98 0.88 0.80 0.73 3.69 3.94 3.05 2.87 2.55 3.66 3.76 2.90 2.65 2.58 15.55 18.23 14.01 11.08 9.69 2.24 2.06 2.33 2.83 3.54 4.96 17.5% CHINA CITIC BANK CORP LTD-H 0.88 0.75 0.67 0.60 2.17 1.86 1.71 1.53 1.36 2.90 2.75 2.61 2.36 4.80 4.44 4.47 4.25 4.34 4.76 5.51 5.51 5.85 3.42 4.59 14.7% CHINA MINSHENG BANKING-H 1.28 1.06 0.91 0.79 2.29 1.82 1.64 1.45 6.17 5.06 5.13 4.83 2.46 4.34 4.36 4.50 8.19 7.8% PICC PROPERTY & CASUALTY -H 2.70 2.17 1.79 1.51 0.61 0.54 0.48 0.43 10.71 9.54 8.94 8.19 2.55 3.10 3.41 3.98 11.49 15.3% ANHUI CONCH CEMENT CO LTD-H 2.45 2.23 1.95 1.71 1.63 1.89 2.01 1.73 1.56 1.54 8.07 10.01 9.64 8.42 9.42 5.84 9.38 7.43 6.62 7.04 9.20 17.17 13.10 11.59 13.25 1.98 1.06 1.28 1.40 1.16 25.87 0.3% CHINA COAL ENERGY CO-H 1.02 0.94 0.88 0.82 0.79 1.02 0.99 0.89 0.80 0.71 5.42 6.08 5.25 4.57 6.41 6.67 5.96 5.26 5.57 8.28 9.34 8.96 8.40 11.57 3.29 2.93 3.09 3.33 3.58 8.01 2.5% YANZHOU COAL MINING CO-H 1.10 1.01 0.95 0.87 0.70 1.57 1.25 1.16 1.02 1.21 4.11 5.28 5.74 5.21 6.58 9.71 9.07 7.90 6.23 5.30 8.73 9.57 8.16 8.14 5.53 3.90 3.04 3.43 3.25 10.31 -13.1% ZIJIN MINING GROUP CO LTD-H 2.03 1.89 1.63 1.43 1.26 2.06 1.61 1.42 1.39 1.87 8.36 7.64 6.00 6.36 8.42 8.75 7.38 7.22 8.72 8.76 10.36 8.92 8.86 9.64 3.03 2.75 3.07 3.11 3.59 3.69 18.4% ALUMINUM CORP OF CHINA LTD-H 0.68 0.76 0.81 0.82 0.79 0.41 0.40 0.38 0.37 0.35 6.27 10.91 9.14 8.21 14.00 39.08 19.47 15.42 10.16 60.26 88.38 0.34 0.00 0.00 0.26 0.00 3.21 -2.7% Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 4. 30.11.2012 China Mobile Ltd China Mobile Limited, through its subsidiaries, provides cellular Price/Volume telecommunications and related services in the People's Republic of China and 100 70.0 M Hong Kong SAR. 90 60.0 M 80 70 50.0 M 60 40.0 M 50 Valuation Analysis 40 30.0 M Latest Fiscal Year: 12/2011 30 20.0 M LTM as of: 09/yy 20 10.0 M 10 52-Week High (14.08.2012) 92.60 0 .0 M 52-Week Low (19.12.2011) 72.20 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12 s-12 o-12 n-12 Daily Volume 19'524'550.00 Current Price (11/dd/yy) 88.6 Market Data 52-Week High % Change -4.32% Dividend Yield 3.86 52-Week Low % Change 22.71% Beta 0.64 % 52 Week Price Range High/Low 79.17% Equity Float 5'212.81 Shares Out 31.10.2012 20'099.7 Short Int - Market Capitalization 1'780'835.75 1 Yr Total Return 24.22% Total Debt 30'301.00 YTD Return 21.60% Preferred Stock 0.0 Adjusted BETA 0.645 Minority Interest 1'355.0 Analyst Recs 34 Cash and Equivalents 332'946.00 Consensus Rating 3.529 Enterprise Value 1'068'520.66 Average Daily Trading Volume Relative Stock Price Performance Average Volume 5 Day 13'209'160 941 HK EQUITY YTD Change - Average Volume 30 Day 16'476'160 941 HK EQUITY YTD % CHANGE - Average Volume 3 Month 17'207'610 Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2 31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 09/yy 09/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1 Total Revenue 356'959.0 411'810.0 452'103.0 485'231.0 527'999.0 516'434.0 552'742.0 561'560.6 596'404.6 152'718.0 - TEV/Revenue 6.81x 2.90x 2.34x 2.18x 1.77x 0.00x 0.00x 1.94x 1.74x - - EBITDA 197'093.0 219'788.0 233'788.0 241'758.0 257'202.0 0.0 0.0 253'186.8 258'725.6 63'369.0 - TEV/EBITDA 12.34x 5.43x 4.52x 4.37x 3.63x 0.00x 0.00x 4.22x 4.13x - - Net Income 87'062.0 112'627.0 115'166.0 119'640.0 125'870.0 124'373.0 127'197.0 126'071.9 126'882.2 33'351.0 - P/E 29.66x 12.19x 11.18x 10.98x 9.82x 0.00x 0.00x 11.37x 11.30x - - Profitability S&P Issuer Ratings EBITDA 257'202.00 Long-Term Rating Date 16.12.2010 EBIT 159'710.00 Long-Term Rating AA- Operating Margin 30.25% Long-Term Outlook STABLE Pretax Margin 31.55% Short-Term Rating Date - Return on Assets 13.03% Short-Term Rating - Return on Common Equity 19.60% Credit Ratios Return on Capital 18.76% EBITDA/Interest Exp. 455.22 Asset Turnover 0.56% (EBITDA-Capex)/Interest Exp. 235.02 Margin Analysis Net Debt/EBITDA -1.42 Gross Margin - Total Debt/EBITDA 0.12 EBITDA Margin 47.0% Reference EBIT Margin 28.9% Total Debt/Equity 4.7% Net Income Margin 23.8% Total Debt/Capital 4.5% Structure Asset Turnover 0.56 Current Ratio 1.40 Net Fixed Asset Turnover 1.15 Quick Ratio 1.25 Accounts receivable turnover-days 6.98 Debt to Assets 3.18% Inventory Days - Tot Debt to Common Equity 4.67% Accounts Payable Turnover Day - Accounts Receivable Turnover 52.44 Cash Conversion Cycle - Inventory Turnover - Price/ Cash Flow Sales/Revenue/Turnover 1.20 600'000.0 1.00 500'000.0 0.80 400'000.0 300'000.0 0.60 200'000.0 0.40 100'000.0 0.20 0.0 0.00 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 5. 30.11.2012 China Mobile Ltd Holdings By: All Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type CHINA MOBILE HK BVI n/a 20F 14'885'998'621 74.06 - 31.03.2012 Corporation VANGUARD GROUP INC Multiple Portfolios MF-AGG 262'749'186 1.31 (1'822'221) 30.09.2012 Investment Advisor BLACKROCK FUND ADVIS Multiple Portfolios MF-AGG 145'309'500 0.72 984'000 28.11.2012 Investment Advisor ABERDEEN ASSET MANAG Multiple Portfolios MF-AGG 107'713'312 0.54 2'031'500 12.11.2012 Investment Advisor ABERDEEN INVESTMENT Multiple Portfolios MF-AGG 77'463'671 0.39 269'500 12.11.2012 Investment Advisor HARBOR CAPITAL ADVIS Multiple Portfolios MF-AGG 53'719'500 0.27 - 30.06.2012 Investment Advisor STATE STREET GLOBAL Multiple Portfolios MF-AGG 50'172'025 0.25 (2'772'371) 30.06.2012 Investment Advisor SCHRODER INVESTMENT Multiple Portfolios MF-AGG 50'066'500 0.25 (10'869'500) 30.09.2012 Investment Advisor FIDELITY INTERNATION Multiple Portfolios MF-AGG 44'569'295 0.22 10'223'207 30.12.2011 Investment Advisor FRANKLIN RESOURCES I Multiple Portfolios MF-AGG 42'078'408 0.21 (6'140'000) 30.09.2012 Investment Advisor BLACKROCK GROUP LIMI Multiple Portfolios MF-AGG 41'330'302 0.21 (5'000) 28.11.2012 Investment Advisor BANK OF NEW YORK MEL Multiple Portfolios MF-AGG 37'191'947 0.19 128'500 28.11.2012 Investment Advisor PICTET ASSET MANAGEM Multiple Portfolios MF-AGG 31'091'011 0.15 (461'213) 31.08.2012 Investment Advisor WILLIAM BLAIR & COMP WILLIAM BLAIR & COMP 13F 26'734'255 0.13 9'704'000 30.09.2012 Investment Advisor INVESCO LTD Multiple Portfolios MF-AGG 23'667'500 0.12 (868'000) 29.11.2012 Investment Advisor PICTET & CIE Multiple Portfolios MF-AGG 21'005'500 0.1 2'119'500 31.08.2012 Mutual Fund Manager SCHRODER KOREA LTD Multiple Portfolios MF-AGG 17'363'500 0.09 (1'224'000) 30.06.2012 Mutual Fund Manager ROBECO INVESTOR SERV Multiple Portfolios MF-AGG 16'074'500 0.08 (1'865'000) 28.09.2012 Investment Advisor COMGEST GROWTH PLC Multiple Portfolios MF-AGG 15'507'000 0.08 - 30.06.2011 Investment Advisor ARTISAN PARTNERS HOL Multiple Portfolios MF-AGG 14'868'470 0.07 (81'500) 30.06.2012 Investment Advisor Firm Name Analyst Recommendation Weighting Change Target Price Date Date Nomura DANNY CHU neutral 3 M 90 Not Provided 29.11.2012 BOCOM International Holdings LI ZHIWU long-term buy 5 M 92 12 month 23.11.2012 Haitong International Securities ALEX LEE hold 3 M 90 12 month 21.11.2012 DBS Vickers TAM TSZ-WANG hold 3 M 85 12 month 20.11.2012 BNP Paribas Equity Research ALEN LIN hold 3 M 85 12 month 07.11.2012 Barclays ANAND RAMACHANDRAN overweight 5 U 110 Not Provided 06.11.2012 SWS Research Co Ltd JIM TANG neutral 3 M 83 Not Provided 25.10.2012 Guotai Junan RICKY LAI accumulate 4 M 93 Not Provided 25.10.2012 Kim Eng Securities ANDY POON sell 1 M 74 12 month 24.10.2012 UOB Kay Hian VICTOR YIP buy 5 M 100 Not Provided 24.10.2012 ICBC International Securities KARY SEI hold 3 M 87 Not Provided 24.10.2012 China International Capital Corp CHEN HAOFEI reduce 2 M 75 12 month 23.10.2012 Standard Chartered STEVEN LIU outperform 5 M 95 12 month 22.10.2012 Morgan Stanley NAVIN KILLA Equalwt/In-Line 3 M 80 12 month 22.10.2012 Credit Suisse COLIN MCCALLUM outperform 5 M 102 Not Provided 22.10.2012 JPMorgan LUCY LIU neutral 3 M 92 12 month 22.10.2012 Jefferies CYNTHIA JINHONG MENG hold 3 M 91 12 month 22.10.2012 Pacific Crest Securities STEVE CLEMENT outperform 5 M 91 12 month 22.10.2012 HSBC TUCKER GRINNAN overweight 5 M 103 Not Provided 22.10.2012 CIMB BERTRAM LAI neutral 3 M 80 12 month 22.10.2012 Deutsche Bank ALAN HELLAWELL hold 3 M 86 12 month 03.10.2012 AMTD Financial Planning Limited KENNY TANG SING HING buy 5 M 89 Not Provided 03.10.2012 Bank of China International MICHAEL MENG sell 1 M 75 Not Provided 25.09.2012 EVA Dimensions TEAM COVERAGE buy 5 U #N/A N/A Not Provided 05.09.2012 Goldman Sachs DONALD LU Buy/Neutral 5 M 100 12 month 17.08.2012 Capital Securities Corp TEAM COVERAGE hold 3 M 70 Not Provided 17.08.2012 Macquarie LISA SOH neutral 3 M 76 12 month 17.08.2012 Yuanta Securities Investment Consulting TEAM COVERAGE Under Review #N/A N/A M #N/A N/A Not Provided 16.08.2012 Mizuho Securities MARVIN LO underperform 1 D 74 12 month 16.08.2012 Religare Capital Markets RUMIT DUGAR buy 5 M 97 12 month 16.08.2012 Ji Asia NEIL JUGGINS buy 5 U 96 12 month 11.06.2012 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 6. 30.11.2012 China Construction Bank Corp China Construction Bank Corporation provides a complete range of banking Price/Volume services and other financial services to individual and corporate customers. The 7 2500.0 M bank's services include retail banking, international settlement, project 6 finance, and credit card services. 2000.0 M 5 4 1500.0 M Valuation Analysis 3 1000.0 M Latest Fiscal Year: 12/2011 2 LTM as of: 09/yy 500.0 M 1 52-Week High (02.03.2012) 6.62 0 .0 M 52-Week Low (12.07.2012) 4.71 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12 s-12 o-12 n-12 Daily Volume 311'745'286.00 Current Price (11/dd/yy) 5.94 Market Data 52-Week High % Change -10.27% Dividend Yield 4.96 52-Week Low % Change 26.11% Beta 1.08 % 52 Week Price Range High/Low 62.83% Equity Float 69'156.38 Shares Out 30.09.2012 240'417.3 Short Int - Market Capitalization 1'477'872.25 1 Yr Total Return 19.26% Total Debt 1'211'152.00 YTD Return 15.73% Preferred Stock 0.0 Adjusted BETA 1.082 Minority Interest 5'520.0 Analyst Recs 37 Cash and Equivalents 2'765'601.00 Consensus Rating 4.622 Enterprise Value - Average Daily Trading Volume Relative Stock Price Performance Average Volume 5 Day ######### 939 HK EQUITY YTD Change - Average Volume 30 Day ######### 939 HK EQUITY YTD % CHANGE - Average Volume 3 Month ######### Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2 31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 09/yy 09/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1 Total Revenue 306'520.0 388'058.0 396'529.0 449'841.0 575'537.0 542'269.0 682'750.0 453'822.2 492'136.4 - - TEV/Revenue - - - - - 0.00x 0.00x - - - - EBITDA - - - - - 0.0 0.0 - - - - TEV/EBITDA - - - - - 0.00x 0.00x - - - - Net Income 69'053.0 92'599.0 106'756.0 134'844.0 169'258.0 163'357.0 188'437.0 189'774.6 195'932.6 53'000.0 - P/E 20.61x 9.36x 12.77x 10.55x 6.47x 6.03x 5.71x 6.27x 6.06x - - Profitability S&P Issuer Ratings EBITDA - Long-Term Rating Date 29.11.2011 EBIT - Long-Term Rating A Operating Margin 54.90% Long-Term Outlook STABLE Pretax Margin 55.07% Short-Term Rating Date 29.11.2011 Return on Assets 1.45% Short-Term Rating A-1 Return on Common Equity 22.88% Credit Ratios Return on Capital 9.67% EBITDA/Interest Exp. - Asset Turnover 0.05% (EBITDA-Capex)/Interest Exp. - Margin Analysis Net Debt/EBITDA - Gross Margin - Total Debt/EBITDA - EBITDA Margin - Reference EBIT Margin - Total Debt/Equity 149.3% Net Income Margin 42.5% Total Debt/Capital 59.7% Structure Asset Turnover 0.05 Current Ratio - Net Fixed Asset Turnover 6.08 Quick Ratio - Accounts receivable turnover-days - Debt to Assets 9.86% Inventory Days - Tot Debt to Common Equity 149.31% Accounts Payable Turnover Day - Accounts Receivable Turnover - Cash Conversion Cycle - Inventory Turnover - Price/ Cash Flow Sales/Revenue/Turnover 120.00 700'000.0 100.00 600'000.0 500'000.0 80.00 400'000.0 60.00 300'000.0 40.00 200'000.0 20.00 100'000.0 0.00 0.0 02.01.2009 02.07.2009 02.01.2010 02.07.2010 02.01.2011 02.07.2011 02.01.2012 02.07.2012 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 7. 30.11.2012 China Construction Bank Corp Holdings By: All Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type CHINA CONSTRUCTION I n/a EXCH 142'590'494'651 59.31 - 14.11.2011 Government TEMASEK HOLDINGS PRI n/a EXCH 17'878'670'050 7.44 - 04.05.2012 Government BANK OF AMERICA CORP n/a EXCH 5'942'736'979 2.47 - 17.11.2011 Investment Advisor BAOSTEEL GROUP CORP n/a Co File 3'210'000'000 1.34 - 31.12.2010 Government VANGUARD GROUP INC Multiple Portfolios MF-AGG 3'119'552'319 1.3 143'773'661 30.09.2012 Investment Advisor BEST INVESTMENT CORP n/a EXCH 2'760'000'000 1.15 - 14.11.2011 Investment Advisor BLACKROCK FUND ADVIS Multiple Portfolios MF-AGG 1'839'409'930 0.77 12'303'000 28.11.2012 Investment Advisor STATE GRID INTL DEVP n/a Co File 1'315'282'730 0.55 - 31.12.2010 n/a CHINA YANGTZE POWER n/a Co File 1'070'000'000 0.45 - 31.12.2010 Government RECA INVESTMENT LTD n/a Co File 856'000'000 0.36 - 31.12.2010 n/a YINGDA INTL HOLDINGS n/a Co File 856'000'000 0.36 - 31.12.2010 n/a LAZARD ASSET MANAGEM Multiple Portfolios MF-AGG 789'158'995 0.33 18'032'000 31.10.2012 Investment Advisor CAPITAL RESEARCH GLO Multiple Portfolios MF-AGG 735'427'195 0.31 (72'878'150) 30.09.2012 Investment Advisor FIDELITY INTERNATION Multiple Portfolios MF-AGG 718'786'226 0.3 (74'739'674) 29.02.2012 Investment Advisor STATE STREET GLOBAL Multiple Portfolios MF-AGG 700'891'267 0.29 68'611'800 30.06.2012 Investment Advisor BANK OF NEW YORK MEL Multiple Portfolios MF-AGG 533'266'130 0.22 - 28.11.2012 Investment Advisor BLACKROCK GROUP LIMI Multiple Portfolios MF-AGG 494'694'756 0.21 34'566'000 28.11.2012 Investment Advisor SCHRODER INVESTMENT Multiple Portfolios MF-AGG 469'108'610 0.2 (30'282'860) 30.09.2012 Investment Advisor SHANDONG LUNENG GROU n/a Co File 374'500'000 0.16 - 31.12.2010 Corporation STATE GRID INTL TECH n/a Co File 350'000'000 0.15 - 31.12.2010 n/a Firm Name Analyst Recommendation Weighting Change Target Price Date Date Sanford C. Bernstein & Co MICHAEL WERNER outperform 5 M 7 12 month 29.11.2012 Religare Capital Markets SOPHIE JIANG hold 3 M 5 12 month 28.11.2012 HSBC TODD DUNIVANT overweight 5 M 8 Not Provided 26.11.2012 BOCOM International Holdings LI SHANSHAN neutral 3 M 6 12 month 26.11.2012 AMTD Financial Planning Limited KENNY TANG SING HING buy 5 M 6 Not Provided 26.11.2012 Mizuho Securities JIM ANTOS buy 5 U 7 12 month 23.11.2012 Core Pacific TIMOTHY LI buy 5 M 7 Not Provided 21.11.2012 UOB Kay Hian EDMOND LAW hold 3 M 6 Not Provided 20.11.2012 Credit Suisse SANJAY JAIN outperform 5 M 8 Not Provided 16.11.2012 Standard Chartered LAWRENCE CHEN outperform 5 M 7 12 month 12.11.2012 Guotai Junan WILSON LI accumulate 4 M 7 Not Provided 09.11.2012 JPMorgan JOSHUA KLACZEK overweight 5 M 7 12 month 07.11.2012 BNP Paribas Equity Research DORRIS CHEN buy 5 M 7 12 month 07.11.2012 Jefferies TAN MING buy 5 M 7 12 month 05.11.2012 Nomura LUCY FENG neutral 3 M 5 Not Provided 05.11.2012 Capital Securities Corp TEAM COVERAGE buy 5 M #N/A N/A Not Provided 29.10.2012 DBS Vickers ALEXANDER LEE buy 5 M 7 14 month 29.10.2012 CIMB TREVOR KALCIC outperform 5 M 7 12 month 29.10.2012 Kim Eng Securities IVAN LI buy 5 M 7 12 month 29.10.2012 Daiwa Securities Co. Ltd. GRACE WU outperform 5 M 6 Not Provided 29.10.2012 China International Capital Corp MAO JUNHUA buy 5 M 10 12 month 29.10.2012 SWS Research Co Ltd ROBERT HU outperform 5 M 7 Not Provided 29.10.2012 Morgan Stanley RICHARD XU Overwt/In-Line 5 M 6 12 month 28.10.2012 Deutsche Bank TRACY YU hold 3 M 6 12 month 26.10.2012 Goldman Sachs NING MA Buy/Neutral 5 M 7 12 month 11.10.2012 Barclays MAY YAN equalweight 3 M 6 Not Provided 06.09.2012 Citic Securities Co., Ltd FEIFEI XIAO overweight 5 M #N/A N/A Not Provided 28.08.2012 Bank of China International SUN PENG buy 5 M 6 Not Provided 27.08.2012 Mirae Asset Securities NAN LI buy 5 M 7 12 month 26.08.2012 EVA Dimensions TEAM COVERAGE overweight 5 D #N/A N/A Not Provided 13.08.2012 Macquarie VICTOR WANG outperform 5 M 6 12 month 19.06.2012 Phillip Securities CHEN XINGYU accumulate 4 D 7 Not Provided 28.03.2012 Hua Tai Securities Co., Ltd LIU XIAOCHANG buy 5 M #N/A N/A Not Provided 26.03.2012 Masterlink Securities RAINY YUAN trading buy 5 N 9 6 month 24.11.2010 ICBC International Securities IVAN LIN buy 5 M 9 Not Provided 01.11.2010 KGI Securities MICHELLE CHEN outperform 5 N 8 12 month 16.04.2010 Tebon Securities Co Ltd XU MINGQIANG outperform 5 N #N/A N/A Not Provided 02.01.2009 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 8. 30.11.2012 Industrial & Commercial Bank of China Ltd Industrial and Commercial Bank of China Ltd provides a broad range of personal Price/Volume and corporate commercial banking services all over China. The Bank's businesses 6 4500.0 M include deposit, loan, credit card, fund underwriting and trust, and foreign 4000.0 M currency settlement and trading. 5 3500.0 M 4 3000.0 M 2500.0 M 3 Valuation Analysis 2000.0 M Latest Fiscal Year: 12/2011 2 1500.0 M 1000.0 M LTM as of: 09/yy 1 500.0 M 52-Week High (29.02.2012) 5.72 0 .0 M 52-Week Low (12.07.2012) 3.97 n-11 d-11 j-12 f-12 m-12 a-12 m-12 j-12 j-12 a-12 s-12 o-12 n-12 Daily Volume 290'550'375.00 Current Price (11/dd/yy) 5.23 Market Data 52-Week High % Change -8.57% Dividend Yield 4.83 52-Week Low % Change 31.74% Beta 1.29 % 52 Week Price Range High/Low 69.71% Equity Float 70'942.72 Shares Out 30.09.2012 86'794.0 Short Int - Market Capitalization 1'721'754.63 1 Yr Total Return 28.06% Total Debt 1'923'778.00 YTD Return 19.73% Preferred Stock 0.0 Adjusted BETA 1.289 Minority Interest 1'081.0 Analyst Recs 37 Cash and Equivalents 3'589'595.00 Consensus Rating 4.622 Enterprise Value - Average Daily Trading Volume Relative Stock Price Performance Average Volume 5 Day ######### 1398 HK EQUITY YTD Change - Average Volume 30 Day ######### 1398 HK EQUITY YTD % CHANGE - Average Volume 3 Month ######### Fiscal Year Ended LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2 31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 09/yy 09/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1 Total Revenue 391'906.0 469'928.0 470'638.0 544'045.0 704'382.0 659'566.0 817'441.0 531'153.7 579'723.4 - - TEV/Revenue - - - - - 0.00x 0.00x - - - - EBITDA - - - - - 0.0 0.0 - - - - TEV/EBITDA - - - - - 0.00x 0.00x - - - - Net Income 81'520.0 110'841.0 128'645.0 165'156.0 208'265.0 201'780.0 230'027.0 228'496.5 237'928.4 52'616.0 - P/E 33.88x 10.73x 13.95x 8.83x 7.07x 6.92x 5.71x 6.38x 6.17x - - Profitability S&P Issuer Ratings EBITDA - Long-Term Rating Date 09.12.2010 EBIT - Long-Term Rating A Operating Margin 56.24% Long-Term Outlook STABLE Pretax Margin 57.02% Short-Term Rating Date 09.12.2010 Return on Assets 1.39% Short-Term Rating A-1 Return on Common Equity 23.68% Credit Ratios Return on Capital 7.52% EBITDA/Interest Exp. - Asset Turnover 0.05% (EBITDA-Capex)/Interest Exp. - Margin Analysis Net Debt/EBITDA - Gross Margin - Total Debt/EBITDA - EBITDA Margin - Reference EBIT Margin - Total Debt/Equity 201.1% Net Income Margin 43.6% Total Debt/Capital 66.8% Structure Asset Turnover 0.05 Current Ratio - Net Fixed Asset Turnover 5.91 Quick Ratio - Accounts receivable turnover-days - Debt to Assets 12.43% Inventory Days - Tot Debt to Common Equity 201.08% Accounts Payable Turnover Day - Accounts Receivable Turnover - Cash Conversion Cycle - Inventory Turnover - Price/ Cash Flow Sales/Revenue/Turnover 35.00 800'000.0 30.00 700'000.0 600'000.0 25.00 500'000.0 20.00 400'000.0 15.00 300'000.0 10.00 200'000.0 5.00 100'000.0 0.00 0.0 02.01.2009 02.07.2009 02.01.2010 02.07.2010 02.01.2011 02.07.2011 02.01.2012 02.07.2012 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
  • 9. 30.11.2012 Industrial & Commercial Bank of China Ltd Holdings By: All Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type SOCIAL SECURITY FUND n/a EXCH 11'276'281'524 12.99 - 08.08.2012 Government JP MORGAN CHASE & CO n/a EXCH 5'920'894'436 6.82 - 12.11.2012 Investment Advisor TEMASEK HOLDINGS PRI n/a EXCH 4'575'047'470 5.27 - 30.05.2012 Government BLACKROCK INC n/a EXCH 4'409'132'622 5.08 152'697'026 12.11.2012 Investment Advisor GOLDMAN SACHS GROUP n/a EXCH 4'327'315'246 4.99 - 18.04.2012 Investment Advisor CAPITAL RESEARCH GLO n/a EXCH 4'266'918'759 4.92 - 12.09.2011 Investment Advisor VANGUARD GROUP INC Multiple Portfolios MF-AGG 2'871'030'288 3.31 87'123'380 30.09.2012 Investment Advisor NOMURA HOLDINGS INC n/a Short (2'319'702'900) -2.67 - 01.02.2012 Investment Advisor BLACKROCK FUND ADVIS Multiple Portfolios MF-AGG 1'772'140'775 2.04 11'545'000 28.11.2012 Investment Advisor FIDELITY INTERNATION Multiple Portfolios MF-AGG 1'198'146'302 1.38 (21'986'906) 31.03.2012 Investment Advisor CAPITAL WORLD INVEST Multiple Portfolios MF-AGG 896'374'465 1.03 (53'043'489) 30.09.2012 Investment Advisor NOMURA HOLDINGS INC n/a EXCH 857'877'144 0.99 - 01.02.2012 Investment Advisor SCHRODER INVESTMENT Multiple Portfolios MF-AGG 592'536'010 0.68 (80'109'000) 30.09.2012 Investment Advisor STATE STREET GLOBAL Multiple Portfolios MF-AGG 542'210'582 0.62 (30'176'185) 30.06.2012 Investment Advisor THORNBURG INVESTMENT Multiple Portfolios MF-AGG 482'819'400 0.56 - 30.09.2012 Investment Advisor BLACKROCK INC n/a Short (462'906'413) -0.53 (148'536'026) 12.11.2012 Investment Advisor BLACKROCK GROUP LIMI Multiple Portfolios MF-AGG 454'293'190 0.52 3'548'000 28.11.2012 Investment Advisor INVESCO LTD Multiple Portfolios MF-AGG 436'028'405 0.5 47'954'000 29.11.2012 Investment Advisor FIDELITY MANAGEMENT Multiple Portfolios MF-AGG 317'956'028 0.37 (9'999'327) 30.09.2012 Investment Advisor PICTET & CIE Multiple Portfolios MF-AGG 275'223'935 0.32 179'000 31.08.2012 Mutual Fund Manager Firm Name Analyst Recommendation Weighting Change Target Price Date Date Sanford C. Bernstein & Co MICHAEL WERNER outperform 5 M 6 12 month 29.11.2012 Religare Capital Markets SOPHIE JIANG buy 5 M 6 12 month 28.11.2012 HSBC TODD DUNIVANT overweight 5 M 7 Not Provided 26.11.2012 BOCOM International Holdings LI SHANSHAN neutral 3 M 5 12 month 26.11.2012 Mizuho Securities JIM ANTOS buy 5 U 6 12 month 23.11.2012 Core Pacific TIMOTHY LI buy 5 M 6 Not Provided 21.11.2012 Jefferies TAN MING buy 5 M 6 12 month 20.11.2012 China International Capital Corp MAO JUNHUA buy 5 M 6 12 month 20.11.2012 UOB Kay Hian EDMOND LAW buy 5 M 6 Not Provided 20.11.2012 Mirae Asset Securities NAN LI buy 5 M 6 12 month 20.11.2012 Credit Suisse SANJAY JAIN outperform 5 M 6 Not Provided 16.11.2012 Standard Chartered LAWRENCE CHEN outperform 5 M 6 12 month 12.11.2012 JPMorgan JOSHUA KLACZEK overweight 5 M 6 12 month 07.11.2012 BNP Paribas Equity Research DORRIS CHEN buy 5 M 6 12 month 07.11.2012 Nomura LUCY FENG buy 5 M 5 Not Provided 05.11.2012 CCB International Securities Ltd SHENG NAN outperform 5 M 6 Not Provided 01.11.2012 Bank of China International SUN PENG hold 3 M 5 Not Provided 31.10.2012 DBS Vickers ALEXANDER LEE buy 5 M 6 33 month 31.10.2012 Kim Eng Securities IVAN LI buy 5 M 6 12 month 31.10.2012 Daiwa Securities Co. Ltd. GRACE WU buy 5 M 6 Not Provided 31.10.2012 Morgan Stanley RICHARD XU Overwt/In-Line 5 M 6 12 month 30.10.2012 CIMB TREVOR KALCIC outperform 5 M 6 12 month 30.10.2012 SWS Research Co Ltd ROBERT HU neutral 3 M 6 Not Provided 29.10.2012 Deutsche Bank TRACY YU buy 5 M 6 12 month 26.10.2012 AMTD Financial Planning Limited KENNY TANG SING HING buy 5 M 5 Not Provided 12.10.2012 Goldman Sachs NING MA Buy/Neutral 5 M 6 12 month 11.10.2012 EVA Dimensions TEAM COVERAGE overweight 5 U #N/A N/A Not Provided 10.09.2012 Barclays MAY YAN overweight 5 M 5 Not Provided 06.09.2012 Masterlink Securities RAINY YUAN hold 3 M 6 6 month 06.07.2012 Citic Securities Co., Ltd ZHU YAN overweight 5 M #N/A N/A Not Provided 29.06.2012 Macquarie VICTOR WANG outperform 5 M 7 12 month 19.06.2012 Guotai Junan WILSON LI buy 5 U 6 Not Provided 11.05.2012 Capital Securities Corp TEAM COVERAGE buy 5 M 6 Not Provided 30.03.2012 Phillip Securities CHEN XINGYU buy 5 M 6 12 month 09.10.2011 ICBC International Securities IVAN LIN buy 5 M 7 Not Provided 23.04.2010 KGI Securities MICHELLE CHEN outperform 5 M 6 12 month 30.03.2010 Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |