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 |
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 |