MTR Corporation - research-and-analytics.csfb.com - Credit Suisse

MTR Corporation - research-and-analytics.csfb.com - Credit Suisse

19 June 2012 Asia Pacific/Hong Kong Equity Research Conglomerates MTR Corporation (0066.HK / 66 HK) Rating NEUTRAL* Price (15 Jun 12, HK$) 25.25 Targ...

197KB Sizes 0 Downloads 0 Views

Recommend Documents

Housing Development Finance Corporation Limited - Credit Suisse
Dec 31, 2016 - Housing Development Finance ... companies investing in high rated Housing Finance Companies. Mortgage Mar

Kone Corporation - research-and-analytics.csfb.com - Credit Suisse
May 5, 2015 - Sector. Burberry Group (BRBY.L). Consumer Discretionary - Luxury goods. Diageo (DGE.L). Consumer Staples -

MTR Corporation
MTR Corporation ... MTR was listed in the Stock Exchange of Hong Kong (2000) ... Profit sharing with MTR by percentage o

MTR Corporation
wit/A3. MTR Corporation. Direct Line : (852) 2993 2107. Fax : (852) 2993 3379. 2 February 2007. Economic Development Bra

MTR Corporation
In MTR, we have prided ourselves in helping Hong Kong grow into a world class city. Along the way, we have also expanded

MTR Corporation
MTR Corporation. Our Ref: MTRCUKTDlPrD Direct Tel No;. Direct Fax No.: 22 August 2006. Mr Anthony Kwan. Assistant Direct

CREDIT SUISSE
Finanzmarktinfrastruktur geschlossen werden kann. Freundliche Grüsse. Credit Suisse AG . ‚_ " ‚\ . t, \. Christian

MTR Corporation Limited MTR Corporation (CI) Limited - RNS Submit
Nov 3, 2009 - On 22nd December 1993, Mass Transit Railway Corporation (''MTRC'') entered into a US$1,000,000,000 Debt Is

About MTR Corporation
portion of its issued share capital to private investors in an Initial Public. Offering. ... Kong as we did at home. In

ABOUT MTR CORPORATION
MTR Corporation Limited (“the Company”) is a publicly-listed company (SEHK: 0066) headquartered in the Hong Kong Spe

19 June 2012 Asia Pacific/Hong Kong Equity Research Conglomerates

MTR Corporation (0066.HK / 66 HK) Rating NEUTRAL* Price (15 Jun 12, HK$) 25.25 Target price (HK$) 25.64¹ Upside/downside (%) 1.5 Mkt cap (HK$ mn) 146,106 (US$ 18,829) Enterprise value (HK$ mn) 156,708 Number of shares (mn) 5,786.38 Free float (%) 22.8 52-week price range 28.0 - 22.8 *Stock ratings are relative to the relevant country benchmark. ¹Target price is for 12 months.

Research Analysts Cusson Leung, CFA 852 2101 6621 [email protected] Joyce Kwock 852 2101 7496 [email protected]

COMPANY UPDATE

Ticket to a private party ■ Government should privatise MTR: the case. The upcoming review of the FAM between MTR and the government may arouse allegations that it is a potential connected transaction in substance, with minority shareholders being left out of the decision-making process. In view of the increasing focus on corporate governance, we believe that one of the best options for the government is to privatise MTR in order to minimise the impact to minority shareholders and sooth the social pressure on the fare adjustment issue. In such a scenario, we estimate there is about 27% upside to the stock.

■ Breach of the FAM = glitch in corporate governance. In case there is a change to the Fare Adjustment Mechanism (FAM), we believe this may hurt the corporate governance of MTR and the reputation of the Hong Kong financial market. While we consider privatising MTR the best option, we believe the government can also make use of the dividend it receives from MTR to subsidise the fare increase.

■ Catalysts. While we believe the up/downside risks of MTR are fairly balanced, we believe the increasing discussion of the privatisation option over the next few months is likely impact its share price positively. We estimate the NAV of MTR at HK$32.1 (a 27% premium to the current price).

■ Valuation. Using a scenario approach and assigning 25% probability to a privatisation, 25% to the government using its dividend to mitigate the fare increase and a 50% chance of the change in the FAM, we estimate the expected value of MTR at HK$26.1. We believe most of the downside risks have been discounted. We believe there is near-term upside mostly from the increasing talk of privatisation for the company. Share price performance

32

Price (LHS)

Rebased Rel (RHS)

27 22 Jun-10 Oct-10 Feb-11 Jun-11 Oct-11 Feb-12

120 110 100 90 80

The price relative chart measures performance against the HANG SENG INDEX which closed at 19233.94 on 15/06/12 On 15/06/12 the spot exchange rate was HK$7.76/US$1

Performance over Absolute (%) Relative (%)

1M -1.2 -2.7

3M -7.3 0.6

12M -6.5 4.9

Financial and valuation metrics Year Revenue (HK$ mn) EBITDA (HK$ mn) EBIT (HK$ mn) Net profit (HK$ mn) EPS (CS adj.) (HK$) Change from previous EPS (%) Consensus EPS (HK$) EPS growth (%) P/E (x) Dividend yield (%) EV/EBITDA (x) P/B (x) ROE (%) Net debt/equity (%)

12/11A 33,423.0 16,411.0 13,205.0 10,468.0 1.81 n.a. n.a. 20.0 14.0 3.0 9.3 1.1 8.5 5.5

12/12E 35,798.5 15,292.4 12,202.8 9,492.0 1.62 0 1.45 -10.1 15.5 2.8 10.2 1.1 7.1 7.7

12/13E 37,475.4 15,819.8 12,601.4 9,878.0 1.68 0 1.58 3.3 15.0 2.3 9.4 1.0 7.0 2.1

12/14E 38,947.3 13,229.2 10,067.8 7,831.2 1.32 0 1.66 -21.2 19.1 2.3 10.9 1.0 5.3 Net cash

Source: Company data, Thomson Reuters, Credit Suisse estimates.

DISCLOSURE APPENDIX CONTAINS ANALYST CERTIFICATIONS AND THE STATUS OF NON-US ANALYSTS. U.S. Disclosure: Credit Suisse does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.

CREDIT SUISSE SECURITIES RESEARCH & ANALYTICS

BEYOND INFORMATION® Client-Driven Solutions, Insights, and Access

19 June 2012

Financial summary Figure 1: Income statement Year to 31 Dec (HK$ mn)

2010

2011

2012E

2013E

2014E

12,459 3,715 3,200 10,144 29,518

13,509 4,420 3,215 12,279 33,423

14,335 4,708 3,863 12,893 35,799

14,987 5,007 3,943 13,538 37,475

15,669 5,107 3,956 14,214 38,947

(18,646) 10,872

(21,946) 11,477

(23,182) 12,617

(24,477) 12,998

(25,718) 13,229

Profit on property development EBITDA

4,034 14,906

4,934 16,411

2,676 15,292

2,821 15,820

13,229

Depreciation EBIT

(3,120) 11,786

(3,206) 13,205

(3,090) 12,203

(3,218) 12,601

(3,161) 10,068

Total others Profit before taxation

(1,237) 10,549

(921) 12,284

(996) 11,207

(932) 11,670

(853) 9,214

Others (exceptional/non-recurring items) Taxation Minority interests Underlying earnings

139 (2,031) 8,657

297 (2,044) (69) 10,468

150 (1,865) 9,492

150 (1,942) 9,878

150 (1,533) 7,831

19

21

(9)

4

(21)

Turnover breakdown Hong Kong fare revenue Station commercial and rail related revenue Rental, management and other revenue Railway franchise revenue outside of Hong Kong Total Operating cost EBITDA before property development

YoY change (%) Source: Company data, Credit Suisse estimates

Figure 2: Estimated NAV breakdown NAV

NAV per share

Basis of valuation

(HK$ mn)

(HK$)

% of total NAV

% of firm value

Book cost, 10% discount Rental capitalisation DCF DCF

2,841 58,809 20,061 12,436 94,147

0.5 10.1 3.4 2.1 16.1

2 31 11 7 50

1 30 10 6 48

DCF DCF DCF DCF DCF DCF DCF

80,468.20 10,474.45 2,754.36 1,200.33 5,477.38 1,845.23 1,681.67 103,901.62

13.8 1.8 0.5 0.2 0.9 0.3 0.3 17.8

43 6 1 1 3 1 1 55

41 5 1 1 3 1 1 52

Total assets

198,048

33.9

106

100

Less: net debt

10,602

1.8

6

187,446

32.1

100

Self-occupied property Investment property MTRC's development property KCRC's development property Total property assets Rail-related assets Overseas rail assets West Island line expansion South Island line Shatin Central line Express railway Kwun Tong line extension Rail-related assets

NAV Source: Company data, Credit Suisse estimates

MTR Corporation (0066.HK / 66 HK)

2

19 June 2012

Ticket to a private party The SAR government should privatise MTR: the case With social pressure on the government increasing to change the Fare Adjustment Mechanism (FAM) when it comes up for review at the end of this year, we believe the best option for the government is to privatise MTR. The main reasons why we believe a privatisation makes sense are: (1) Increasing political pressure for the government to intervene in the fare autonomy of the MTR. (2) A potential breach of the spirit of the FAM would hurt the image of corporate governance in Hong Kong. (3) There is no real equity fund-raising from MTR or the Hong Kong government. (4) The actual net cash outflow from the government is limited.

The other scenarios Apart from the privatisation/re-nationalisation of MTR, we believe there are two other possible outcomes: (1) Government making use of its annual dividend received from MTR to subsidise the transportation costs of needy people. (2) The FAM review resulting in a change in formula which is acceptable to both MTR and the government. Any change in the formula of the FAM will require agreement from both the MTR and the government. However, minority shareholders will be left out of the decision, although the government and MTR are, in fact, connected parties. Any change in the FAM is considered to be most detrimental to the corporate governance of MTR and the Hong Kong financial market. On the other hand, the government using its dividend to subsidise the fare increase is supposed to be the simplest way to minimise the impact to every party and this should be the best-case scenario for MTR. The drawback is that the fare increase would still have the impact of boosting headline CPI.

Share price seems to have discounted most risks While a privatisation scenario is expected to provide about 27% upside for the share price from the current level, we believe there is a higher chance for downside with a potential change in the FAM of which we have assigned a 50% probability for occurrence. We believe the chance for either a privatisation or the government using its dividend to subsidise the fare increase are each a 25% chance. Figure 3: Expected value of MTR at various scenarios Probability

Expected value

Comment

Privatisation of MTR

25%

32.1

At its estimated NAV

Government subsidises fare increase Change of FAM Expected value

25% 50%

25.6 23.3 26.1

Our base case forecast without change to any fare increase Assume 0% fare changes going forward

Source: Company data, Credit Suisse estimates

Based on the assigned probability, the expected value of MTR is at about HK$26.1, which indicates that the current share price has factored in most of the risks for this instance.

MTR Corporation (0066.HK / 66 HK)

3

19 June 2012

FAM was the main merit of the rail merger Mounting social pressure After MTR announced its calculated fare increase of 5.4% in March this year based on the FAM formula, there were strong grass-roots protests and politicians have been pressing the government to “do something” about it. In mid-May, MTR announced its largest package of new fare promotions ever to give back to passengers the full value of the additional revenue it would receive in the year from the 2012 fare adjustment, bringing savings of approximately HK$670 mn to passengers. FAM was approved by the Legislative Council The FAM was part of the package of the merger between MTR and KCRC. Unfortunately, the FAM will be subject to review every five years after its implementation. Its first review is scheduled at the end of 2012. Under the FAM, the overall fare adjustment rate = 0.5 x YoY change in CCPI + 0.5 x YoY change in nominal wage index of the transport services sector – t. Here “t” is a productivity factor and it was deemed to be zero in the first five years following the merger and will have a value of 0.1% starting from the sixth year following the merger for five years. Under the agreement, either the government or the MTR can request a review of the formula on the review date. If there is no agreement of a new formula from the review, it will revert to the original formula. A contract is a contract The merit of the FAM is that it is completely transparent and free from the government’s intervention. Despite the company’s claim of fare autonomy before the FAM was in place, MTR’s fare adjustments always ran behind inflation. From the time MTR was listed in 2000, while inflation has increased by 11%, MTR’s average fare for the domestic line only increased by 2% and its announced fare adjustment was, in fact, down by 1% during the period. Figure 4: MTR’s fare adjustment has significantly lagged CPI 115

110

105

100

95

90 End 1999

2000

2001

2002

2003

2004

Actual average domestic fare (indexed)

2005 CPI

2006

2007

2008

2009

2010

2011

Announced fare increase (indexed)

Source: Company data,

Profitability does not guarantee social services Compared to other property companies in Hong Kong, MTR’s return on invested capital (ROIC) is in fact very respectable, averaging about 8.7% since its listing in 2000. However,

MTR Corporation (0066.HK / 66 HK)

4

19 June 2012

MTR’s ROIC will be significantly lower, at 6%, if the property development earnings are excluded from operations. Figure 5: MTR generated an average ROIC of 8.7% since 2000 14.0% 12.0% 10.0% 8.0% 6.0% 4.0% 2.0% 0.0% 2000

2001

2002 ROIC

2003

2004

2005

2006

2007

2008

ROIC ex property development earnings

2009

2010

2011

Average ROIC

Source: Company data, Credit Suisse estimates

Property development, part of the operations of MTR, is an integral offer to equity investors ever since it came to the market in 2000. It is because of the higher ROIC spread (less of cost of capital) that MTR generates, that investors have been rewarding the company with above-the-book valuation. Equity investors paid the full price but not for social services This is not a free-lunch for equity investors as they have paid the full premium for what the company earned. On the other hand, profitability on the company side does not automatically guarantee a free social service which should be the responsibility of the government and was not written in the prospectus or merger document of MTR when investors decided to invest in the stock. Figure 6: MTR has mostly been EVA positive since listing 1.50

8.0%

1.40

7.0% 6.0%

1.30

5.0%

1.20

4.0% 1.10 3.0% 1.00

2.0%

0.90

1.0%

0.80

0.0%

0.70

-1.0% 2001

2002

2003

2004

2005

2006

EVA (ROIC - WACC) - RHS

2007

2008

2009

2010

2011

P/B - LHS

Source: Company data, Credit Suisse estimates

MTR Corporation (0066.HK / 66 HK)

5

19 June 2012

Giving government’s dividend as social support to cushion fare changes While it is not the responsibility of MTR to provide social service, the government is free to use its dividend from MTR to provide financial support to the needy in society. We estimate that the government receives about HK$1.8 bn of cash dividend from MTR p.a. A 5% increase in MTR’s fare is about HK$680 mn. Theoretically, the government’s annual dividend can cushion about 15% of a change in MTR’s fare. Of course, there will be administrative costs if the government distributes the subsidies to the public. However, those costs should be substantially lower than hurting the image of corporate governance in Hong Kong.

Breach of the FAM = glitch in corporate governance Minority shareholders are vulnerable in this case There are still several months before the actual review of the FAM starts. While the dollar amount in question is relatively small—i.e. a 5% change in fare = HK$680 mn—the issue is on the potential damage to corporate governance in Hong Kong. The Hong Kong government is the largest shareholder of MTR and it is going to negotiate with MTR at the end of this year on potential changes to the FAM. On paper, although the rules of connected party transactions does not apply in this case, we think this is a connected party transaction in substance and the outcome of the negotiation should be thrown to a vote in an EGM especially if the potential changes are going to be negative to the future valuation of MTR. The fact that minority shareholders do not have the right to participate in such a decision-making process is detrimental to corporate governance, to MTR as well as the Hong Kong financial market.

Why keeping MTR listed? MTR was listed in October 2000 when the government sold 23% of the company, raising HK$10.2 bn. This was the first of the privatisation moves by the government followed by the privatisation of The Link in November 2005 (which raised HK$22 bn for the government). There has been talk about the privatisation of the Airport Authority as well. However, given increased pressure on the government to control the pricing of quasi-government corporations such as MTR and Airport Authority, we believe that investors would find the’ appeal of such offerings to be limited. On the one hand, MTR does not require to list as it does not require additional funding from the equity market. Under the three financing models of the rail expansion—(1) rail + property; (2) government’s subsidies; and (3) concession—MTR does not require significant funding from the equity market. On the other hand, the government does not need to raise cash by further selling down the shares. The need to ensure corporate efficiency for a quasi-government corporation through privatisation is now being overshadowed by the need for the government to provide more social services. Rather than hurting the minority shareholders of MTR and putting the government in a difficult position, we believe the easy way out for the government would be to privatise MTR, or re-nationalise it.

Not a large amount of money to the government Over the last 11 years, MTR has paid out HK$29.5 bn in dividends, mostly cash and partly shares. Since the Hong Kong Government holds a 77% stake in MTR, it has received dividends totalling HK$22.6 bn from the company.

MTR Corporation (0066.HK / 66 HK)

6

19 June 2012

Figure 7: Dividend payment by MTR since listing MTR's dividend (HK$ mn) 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Total

Stake Government

500 2,116 2,153 2,187 2,242 2,281 2,314 2,509 2,705 2,962 3,096 4,388 29,451

77% 77% 77% 77% 77% 77% 77% 77% 77% 77% 77% 77%

Minority 23% 23% 23% 23% 23% 23% 23% 23% 23% 23% 23% 23%

Dividend rec'd (HK$ mn) Government Minority 385 1,628 1,656 1,681 1,723 1,752 1,777 1,925 2,075 2,271 2,373 3,361 22,608

115 487 497 505 519 529 537 583 630 691 723 1,027 6,844

Source: Company data, Credit Suisse estimates

Together with the HK$10.2 bn that the government raised during the IPO, it has received a total of HK$32.8 bn from MTR and the minority shareholders. Assuming that MTR were privatised at its estimated NAV of HK$32.1, or a 27% premium to the current share price, we estimate a total consideration of HK$44.4 bn would need to be paid by the government. Figure 8: Potential net cash flow of the government under a privatisation scenario HK$ mn Initial money raise in IPO Dividend received Total

10,212 22,608 32,820

Current price of MTR Minority shares (mn) Privatisation premium Potential privatisation price (HK$) Privatisation amount (HK$ mn)

25.25 1,384 27% 32.1 44,380

Net amount used in potential privatisation

11,560

Source: Company data, Credit Suisse estimates

Netting off the IPO money and the dividend received by the government, the final amount to be paid the government would only be HK$11.6 bn. We believe this will not pose a big burden to the government as this will only represent three years’ worth of dividends from MTR.

MTR Corporation (0066.HK / 66 HK)

7

19 June 2012

Companies Mentioned (Price as of 18 Jun 12) MTR Corporation (0066.HK, HK$25.55, NEUTRAL, TP HK$25.64)

Disclosure Appendix Important Global Disclosures Cusson Leung, CFA & Joyce Kwock each certify, with respect to the companies or securities that he or she analyzes, that (1) the views expressed in this report accurately reflect his or her personal views about all of the subject companies and securities and (2) no part of his or her compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report. See the Companies Mentioned section for full company names. 3-Year Price, Target Price and Rating Change History Chart for 0066.HK 0066.HK Date 6-Aug-09 12-Aug-09 1-Mar-10 10-Mar-10 9-Aug-10 9-Nov-10 4-Mar-11 8-Jun-11 22-Jul-11 11-Aug-11 29-Feb-12 9-Mar-12 19-Apr-12

Closing Price (HK$) 27.7 28 27.25 28.8 29.05 30.7 29.05 27.55 26.9 24.6 27.6 27.85 27.35

Target Price Initiation/ (HK$) Rating Assumption 28.643 N 27.908 27.911 28.7 33.1 O X 35.8 36.243 X 37 36.8 32.491 32.277 32.488 25.637 N

38 36

36

36

37 37

34 33

32

32

32 32

30 28

29 28

O

29 28

N

N

26

26

24 9-Aug-10

HK$22

Closing Price

Target Price

4-Mar-11

Initiation/Assumption

Rating

O=Outperform; N=Neutral; U=Underperform; R=Restricted; NR=Not Rated; NC=Not Covered

The analyst(s) responsible for preparing this research report received compensation that is based upon various factors including Credit Suisse's total revenues, a portion of which are generated by Credit Suisse's investment banking activities. Analysts’ stock ratings are defined as follows: Outperform (O): The stock’s total return is expected to outperform the relevant benchmark* by at least 10-15% (or more, depending on perceived risk) over the next 12 months. Neutral (N): The stock’s total return is expected to be in line with the relevant benchmark* (range of ±10-15%) over the next 12 months. Underperform (U): The stock’s total return is expected to underperform the relevant benchmark* by 10-15% or more over the next 12 months. *Relevant benchmark by region: As of 29th May 2009, Australia, New Zealand, U.S. and Canadian ratings are based on (1) a stock’s absolute total return potential to its current share price and (2) the relative attractiveness of a stock’s total return potential within an analyst’s coverage universe**, with Outperforms representing the most attractive, Neutrals the less attractive, and Underperforms the least attractive investment opportunities. Some U.S. and Canadian ratings may fall outside the absolute total return ranges defined above, depending on market conditions and industry factors. For Latin American, Japanese, and non-Japan Asia stocks, ratings are based on a stock’s total return relative to the average total return of the relevant country or regional benchmark; for European stocks, ratings are based on a stock’s total return relative to the analyst's coverage universe**. For Australian and New Zealand stocks, 12-month rolling yield is incorporated in the absolute total return calculation and a 15% and a 7.5% threshold replace the 10-15% level in the Outperform and Underperform stock rating definitions, respectively. The 15% and 7.5% thresholds replace the +10-15% and -10-15% levels in the Neutral stock rating definition, respectively. **An analyst's coverage universe consists of all companies covered by the analyst within the relevant sector. Restricted (R): In certain circumstances, Credit Suisse policy and/or applicable law and regulations preclude certain types of communications, including an investment recommendation, during the course of Credit Suisse's engagement in an investment banking transaction and in certain other circumstances. Volatility Indicator [V]: A stock is defined as volatile if the stock price has moved up or down by 20% or more in a month in at least 8 of the past 24 months or the analyst expects significant volatility going forward. Analysts’ coverage universe weightings are distinct from analysts’ stock ratings and are based on the expected performance of an analyst’s coverage universe* versus the relevant broad market benchmark**: Overweight: Industry expected to outperform the relevant broad market benchmark over the next 12 months. Market Weight: Industry expected to perform in-line with the relevant broad market benchmark over the next 12 months. Underweight: Industry expected to underperform the relevant broad market benchmark over the next 12 months. *An analyst’s coverage universe consists of all companies covered by the analyst within the relevant sector. **The broad market benchmark is based on the expected return of the local market index (e.g., the S&P 500 in the U.S.) over the next 12 months.

MTR Corporation (0066.HK / 66 HK)

8

19 June 2012

Credit Suisse’s distribution of stock ratings (and banking clients) is: Global Ratings Distribution Outperform/Buy* 48% (59% banking clients) Neutral/Hold* 41% (56% banking clients) Underperform/Sell* 9% (52% banking clients) Restricted 2% *For purposes of the NYSE and NASD ratings distribution disclosure requirements, our stock ratings of Outperform, Neutral, and Underperform most closely correspond to Buy, Hold, and Sell, respectively; however, the meanings are not the same, as our stock ratings are determined on a relative basis. (Please refer to definitions above.) An investor's decision to buy or sell a security should be based on investment objectives, current holdings, and other individual factors.

Credit Suisse’s policy is to update research reports as it deems appropriate, based on developments with the subject company, the sector or the market that may have a material impact on the research views or opinions stated herein. Credit Suisse's policy is only to publish investment research that is impartial, independent, clear, fair and not misleading. For more detail please refer to Credit Suisse's Policies for Managing Conflicts of Interest in connection with Investment Research: http://www.csfb.com/research-and-analytics/disclaimer/managing_conflicts_disclaimer.html Credit Suisse does not provide any tax advice. Any statement herein regarding any US federal tax is not intended or written to be used, and cannot be used, by any taxpayer for the purposes of avoiding any penalties. See the Companies Mentioned section for full company names. Price Target: (12 months) for (0066.HK) Method: Our sum-of-the-parts based target price of HK$25.64 is set with 40% discount to the value of its property assets and at par valuation to its reail-related businesses. Risks: We believe the two key risks to our target price of HK$25.64 for MTRC are mainly from: (1) Hong Kong turning into a deflationary environment which will completely erode the pricing power of MTRC, (2) the movement of the Hong Kong yield curve. For a semi-utility company like MTRC, a rise in interest rate will hurt its valuation. Please refer to the firm's disclosure website at www.credit-suisse.com/researchdisclosures for the definitions of abbreviations typically used in the target price method and risk sections. See the Companies Mentioned section for full company names. The subject company (0066.HK) currently is, or was during the 12-month period preceding the date of distribution of this report, a client of Credit Suisse. Credit Suisse provided investment banking services to the subject company (0066.HK) within the past 12 months. Credit Suisse provided non-investment banking services, which may include Sales and Trading services, to the subject company (0066.HK) within the past 12 months. Credit Suisse expects to receive or intends to seek investment banking related compensation from the subject company (0066.HK) within the next 3 months. Credit Suisse has received compensation for products and services other than investment banking services from the subject company (0066.HK) within the past 12 months. Important Regional Disclosures Singapore recipients should contact a Singapore financial adviser for any matters arising from this research report. The analyst(s) involved in the preparation of this report have not visited the material operations of the subject company (0066.HK) within the past 12 months. Restrictions on certain Canadian securities are indicated by the following abbreviations: NVS--Non-Voting shares; RVS--Restricted Voting Shares; SVS--Subordinate Voting Shares. Individuals receiving this report from a Canadian investment dealer that is not affiliated with Credit Suisse should be advised that this report may not contain regulatory disclosures the non-affiliated Canadian investment dealer would be required to make if this were its own report. For Credit Suisse Securities (Canada), Inc.'s policies and procedures regarding the dissemination of equity research, please visit http://www.csfb.com/legal_terms/canada_research_policy.shtml. As of the date of this report, Credit Suisse acts as a market maker or liquidity provider in the equities securities that are the subject of this report.

Principal is not guaranteed in the case of equities because equity prices are variable. Commission is the commission rate or the amount agreed with a customer when setting up an account or at anytime after that. Taiwanese Disclosures: This research report is for reference only. Investors should carefully consider their own investment risk. Investment results are the responsibility of the individual investor. Reports may not be reprinted without permission of CS. Reports written by Taiwan-based analysts on non-Taiwan listed companies are not considered recommendations to buy or sell securities under Taiwan Stock Exchange Operational Regulations Governing Securities Firms Recommending Trades in Securities to Customers. To the extent this is a report authored in whole or in part by a non-U.S. analyst and is made available in the U.S., the following are important disclosures regarding any non-U.S. analyst contributors: The non-U.S. research analysts listed below (if any) are not registered/qualified as research analysts with FINRA. The non-U.S. research analysts listed below may not be associated persons of CSSU and therefore may not be subject to the NASD Rule 2711 and NYSE Rule 472 restrictions on communications with a subject company, public appearances and trading securities held by a research analyst account. • Cusson Leung, CFA, non-U.S. analyst, is a research analyst employed by Credit Suisse (Hong Kong) Limited. MTR Corporation (0066.HK / 66 HK)

9

19 June 2012

• Joyce Kwock, non-U.S. analyst, is a research analyst employed by Credit Suisse (Hong Kong) Limited. For Credit Suisse disclosure information on other companies mentioned in this report, please visit the website at www.creditsuisse.com/researchdisclosures or call +1 (877) 291-2683. Disclaimers continue on next page.

MTR Corporation (0066.HK / 66 HK)

10

19 June 2012 Asia Pacific/Hong Kong Equity Research

This report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation or which would subject Credit Suisse AG, the Swiss bank, or its subsidiaries or its affiliates (“CS”) to any registration or licensing requirement within such jurisdiction. All material presented in this report, unless specifically indicated otherwise, is under copyright to CS. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of CS. All trademarks, service marks and logos used in this report are trademarks or service marks or registered trademarks or service marks of CS or its affiliates. The information, tools and material presented in this report are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities or other financial instruments. CS may not have taken any steps to ensure that the securities referred to in this report are suitable for any particular investor. CS will not treat recipients as its customers by virtue of their receiving the report. The investments or services contained or referred to in this report may not be suitable for you and it is recommended that you consult an independent investment advisor if you are in doubt about such investments or investment services. Nothing in this report constitutes investment, legal, accounting or tax advice or a representation that any investment or strategy is suitable or appropriate to your individual circumstances or otherwise constitutes a personal recommendation to you. CS does not offer advice on the tax consequences of investment and you are advised to contact an independent tax adviser. Please note in particular that the bases and levels of taxation may change. CS believes the information and opinions in the Disclosure Appendix of this report are accurate and complete. Information and opinions presented in the other sections of the report were obtained or derived from sources CS believes are reliable, but CS makes no representations as to their accuracy or completeness. Additional information is available upon request. CS accepts no liability for loss arising from the use of the material presented in this report, except that this exclusion of liability does not apply to the extent that liability arises under specific statutes or regulations applicable to CS. This report is not to be relied upon in substitution for the exercise of independent judgment. CS may have issued, and may in the future issue, a trading call regarding this security. Trading calls are short term trading opportunities based on market events and catalysts, while stock ratings reflect investment recommendations based on expected total return over a 12-month period as defined in the disclosure section. Because trading calls and stock ratings reflect different assumptions and analytical methods, trading calls may differ directionally from the stock rating. In addition, CS may have issued, and may in the future issue, other reports that are inconsistent with, and reach different conclusions from, the information presented in this report. Those reports reflect the different assumptions, views and analytical methods of the analysts who prepared them and CS is under no obligation to ensure that such other reports are brought to the attention of any recipient of this report. CS is involved in many businesses that relate to companies mentioned in this report. These businesses include specialized trading, risk arbitrage, market making, and other proprietary trading. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgement at its original date of publication by CS and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Investors in securities such as ADR’s, the values of which are influenced by currency volatility, effectively assume this risk. Structured securities are complex instruments, typically involve a high degree of risk and are intended for sale only to sophisticated investors who are capable of understanding and assuming the risks involved. The market value of any structured security may be affected by changes in economic, financial and political factors (including, but not limited to, spot and forward interest and exchange rates), time to maturity, market conditions and volatility, and the credit quality of any issuer or reference issuer. Any investor interested in purchasing a structured product should conduct their own investigation and analysis of the product and consult with their own professional advisers as to the risks involved in making such a purchase. Some investments discussed in this report have a high level of volatility. High volatility investments may experience sudden and large falls in their value causing losses when that investment is realised. Those losses may equal your original investment. Indeed, in the case of some investments the potential losses may exceed the amount of initial investment, in such circumstances you may be required to pay more money to support those losses. Income yields from investments may fluctuate and, in consequence, initial capital paid to make the investment may be used as part of that income yield. Some investments may not be readily realisable and it may be difficult to sell or realise those investments, similarly it may prove difficult for you to obtain reliable information about the value, or risks, to which such an investment is exposed. This report may provide the addresses of, or contain hyperlinks to, websites. Except to the extent to which the report refers to website material of CS, CS has not reviewed the linked site and takes no responsibility for the content contained therein. Such address or hyperlink (including addresses or hyperlinks to CS’s own website material) is provided solely for your convenience and information and the content of the linked site does not in any way form part of this document. Accessing such website or following such link through this report or CS’s website shall be at your own risk. This report is issued and distributed in Europe (except Switzerland) by Credit Suisse Securities (Europe) Limited, One Cabot Square, London E14 4QJ, England, which is regulated in the United Kingdom by The Financial Services Authority (“FSA”). This report is being distributed in Germany by Credit Suisse Securities (Europe) Limited Niederlassung Frankfurt am Main regulated by the Bundesanstalt fuer Finanzdienstleistungsaufsicht ("BaFin"). This report is being distributed in the United States by Credit Suisse Securities (USA) LLC ; in Switzerland by Credit Suisse AG; in Canada by Credit Suisse Securities (Canada), Inc.; in Brazil by Banco de Investimentos Credit Suisse (Brasil) S.A. or its affiliates; in Mexico by Banco Credit Suisse (México), S.A. (transactions related to the securities mentioned in this report will only be effected in compliance with applicable regulation); in Japan by Credit Suisse Securities (Japan) Limited, Financial Instrument Firm, Director-General of Kanto Local Finance Bureau (Kinsho) No. 66, a member of Japan Securities Dealers Association, The Financial Futures Association of Japan, Japan Securities Investment Advisers Association, Type II Financial Instruments Firms Association; elsewhere in Asia/Pacific by whichever of the following is the appropriately authorised entity in the relevant jurisdiction: Credit Suisse (Hong Kong) Limited, Credit Suisse Equities (Australia) Limited , Credit Suisse Securities (Thailand) Limited, Credit Suisse Securities (Malaysia) Sdn Bhd, Credit Suisse AG, Singapore Branch, Credit Suisse Securities (India) Private Limited regulated by the Securities and Exchange Board of India (registration Nos. INB230970637; INF230970637; INB010970631; INF010970631), having registered address at 9th Floor, Ceejay House,Dr.A.B. Road, Worli, Mumbai - 18, India, T- +91-22 6777 3777, Credit Suisse Securities (Europe) Limited, Seoul Branch, Credit Suisse AG, Taipei Securities Branch, PT Credit Suisse Securities Indonesia, Credit Suisse Securities (Philippines ) Inc., and elsewhere in the world by the relevant authorised affiliate of the above. Research on Taiwanese securities produced by Credit Suisse AG, Taipei Securities Branch has been prepared by a registered Senior Business Person. Research provided to residents of Malaysia is authorised by the Head of Research for Credit Suisse Securities (Malaysia) Sdn. Bhd., to whom they should direct any queries on +603 2723 2020. In jurisdictions where CS is not already registered or licensed to trade in securities, transactions will only be effected in accordance with applicable securities legislation, which will vary from jurisdiction to jurisdiction and may require that the trade be made in accordance with applicable exemptions from registration or licensing requirements. Non-U.S. customers wishing to effect a transaction should contact a CS entity in their local jurisdiction unless governing law permits otherwise. U.S. customers wishing to effect a transaction should do so only by contacting a representative at Credit Suisse Securities (USA) LLC in the U.S. Please note that this report was originally prepared and issued by CS for distribution to their market professional and institutional investor customers. Recipients who are not market professional or institutional investor customers of CS should seek the advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. This research may relate to investments or services of a person outside of the UK or to other matters which are not regulated by the FSA or in respect of which the protections of the FSA for private customers and/or the UK compensation scheme may not be available, and further details as to where this may be the case are available upon request in respect of this report. Any Nielsen Media Research material contained in this report represents Nielsen Media Research's estimates and does not represent facts. NMR has neither reviewed nor approved this report and/or any of the statements made herein. If this report is being distributed by a financial institution other than Credit Suisse AG, or its affiliates, that financial institution is solely responsible for distribution. Clients of that institution should contact that institution to effect a transaction in the securities mentioned in this report or require further information. This report does not constitute investment advice by Credit Suisse to the clients of the distributing financial institution, and neither Credit Suisse AG, its affiliates, and their respective officers, directors and employees accept any liability whatsoever for any direct or consequential loss arising from their use of this report or its content. Copyright 2012 CREDIT SUISSE AG and/or its affiliates. All rights reserved.

CG0322.doc