Download as pdf or txt
Download as pdf or txt
You are on page 1of 34

Asia Pacific Equity Research

12 December 2019

Vietnam Equity Strategy


Watch for reforms and flows in 2020

We reiterate our strong overweight view on Vietnam with a VN-Index target Southeast Asia and Emerging
at 1,105 points, implying 15% potential upside. Key policy reforms, BOP Markets Equity Strategist
inflows and benefits from the supply chain shift should continue to bolster growth Rajiv Batra AC
next year. We expect earnings growth to drive market returns (Bloomberg (65) 6882-8151
consensus 2020E: 15%). The VN-Index currently trades at 13.4x FY20E P/E, 5% rajiv.j.batra@jpmorgan.com
above the 10Y average and lower than ASEAN peers. We like cyclical sectors: Bloomberg JPMA BATRA <GO>
Banks, Consumer Discretionary, and IT based on high earnings visibility and J.P. Morgan Securities Singapore Private
discount valuation. We stay neutral on Real Estate as the sector’s post-2020 Limited
prospects look weak, offsetting the benefit from passive flows. EM Equity Strategist
Pedro Martins Junior, CFA
 Key catalyst to monitor: stock market reforms. The government passed a (55-11) 4950-4121
new securities law, improving regulations on FOL, trade settlement, and pedro.x.martins@jpmchase.com
participation of institutional investors. These changes should help Vietnam Banco J.P. Morgan S.A.
become included in the MSCI EM watch-list and open up the opportunity for Jainik Mody, CFA
foreign inflow, which is significantly affected by current FOL regulation. A (44 20) 3493-0443
total of 27 stocks, including 6/10 listed banks, with US$19bn market cap are not jainik.mody@jpmorgan.com
accessible by foreign investors. Implementation of the reform should be J.P. Morgan Securities plc
watched carefully: 1) Amendment of Investment Law & Enterprise Law in ASEAN Head of Research
2020, 2) Applying Delivery versus Payment (DvP), T+0 settlement, and 3) Ajay Mirchandani
Launching NVDRs for foreign-limited stocks. We think Vietnam might be (65) 6882-2419
included in the MSCI EM watch-list by 2021 based on the current reform ajay.mirchandani@jpmorgan.com
plan. J.P. Morgan Securities Singapore Private
Limited
 New product developments: The launch of new ETFs based on new indices
consisting of large-cap, high-liquid stocks that have FOLs maxed out can attract
inflows into the Vietnam stock market. The ETF based on VN30 Index raised
US$250mn of inflows into Vietnam in 2017-19 (44% of 2019 inflows). Similar
flows into new ETFs could provide potential upside to the market next year.

 Economics forecasts: J.P. Morgan economics team expects GDP growth to


moderate to a trend-like 6.4%y/y (average of 2014-16) from the high base of
7.1% in 2018 and 6.8% in 2019 as the continued benefits of the relocation of
manufacturing bases balance lukewarm global demand.

 Sector allocation & stock picks for 2020: We overweight Vietnam Banks
(OW TCB, ACB, and VCB; Neutral VPB), Consumer Discretionary, and
IT. Based on Bloomberg consensus estimates, stocks in those sectors are
expected to deliver 20-25% earnings growth in 2020 compared to the VN-Index
average of 15%. Meanwhile, the sectors currently trade at a discount valuation,
with 2020E P/E ratios lower than the VN-Index’s and 12M trailing P/E ratio
below the 5Y average. We stay neutral on Real Estate as new launches and
infrastructure development are slowing down, while passive fund flows to
MSCI/FTSE Vietnam Index is the only positive catalyst for this sector.

 Key risks to our call: 1) Slower global growth, exports & BOP flows, 2)
Complications of global trade tensions that directly affect Vietnam (US tariffs
on VN, currency manipulation tag), and 3) Potential credit rating downgrade.

See page 29 for analyst certification and important disclosures, including non-US analyst disclosures.
J.P. Morgan 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.
www.jpmorganmarkets.com
This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Vietnam Equity Strategy


Figure 1: VN-Index sector returns 2020 year ahead outlook
Looking forward to 2020, we stay overweight on Vietnam equities on the basis of
IT 48.8%
high-quality earning growth against a firm macro backdrop. Our base-case
Real Estate 19.4% FY20E target is 1,105 points for the VN-Index and 910 points for MSCI
Cons. Disc 17.8%
Vietnam (15% upside for both). In our view, key policy reforms, BOP inflows and
benefits from the supply chain shifts will continue to bolster growth and keep
Financials 15.7% inflation stable in 2020. Recently, the State Bank of Vietnam has announced the
Utilities 14.2% intention to curb deposit rates to support growth in 4Q19 and 2020. This firm
economic backdrop will materialize in corporates' earnings growth, which is
Health Care 12.4%
estimated to be 15% next year according to Bloomberg consensus. We expect
Energy 10.4% Vietnam equities to deliver a 15% return in 2020, in-line with consensus EPS
VN-Index 7.8%
growth. The VN-Index is traded at 13.4x 2020E P/E, 5% above the 10Yr average, we
expect market P/E to remain stable in our base case.
Materials -1.2%
Industrials -1.7% Bull case: VN-Index 1,220 points and MSCI VN 1,005 points (27% upside). In
our bull case, we expect market EPS growth to reach 17% and P/E re-rating to add
Cons. Staples -6.5%
10% to total return. Key catalysts that need to materialize in our bullish scenario:
Source: Bloomberg data as of 11 Dec 2019. 1) Global growth pick up stronger than expected; 2) Positive movement towards EM
status by FTSE/MSCI; 3) Significant foreign inflows following re-classification or
Figure 2: VN-Index vs peers returns market reforms; and 4) Accelerated infrastructure investments.
2019 YTD (USD)
Bear case: VN-Index 865 points and MSCI VN 712 points (10% downside). In
MSCI Frontier 10.6% our bear case, EPS growth would fall behind expectations by 10% and PE de-rate by
MSCI EM 9.0%
20%. Key risks that might trigger a bearish trend: 1) Slower global growth than
expected; 2) Delay of key reforms; and 3) Complications of global trade tensions that
VNINDEX 7.8% directly affect Vietnam (US tariffs on VN, currency manipulation tag).
PCOMP 7.8%
Table 1: VN-Index historical performance & JPM targets
SET 6.7%
12M 12M EPS
STI 4.5% Index Trailing Forward growth PE de/re- Index
JCI Year points P/E P/E (% y/y) rating return
3.1%
2006 751.8 45.0
FBMKLCI -7.8% 2007 927.0 28.6 128.4% -46.0% 23.3%
2008 315.6 13.5 -38.6% -44.5% -66.0%
Source: Bloomberg data as of 11 Dec 2019. 2009 494.8 12.1 12.5 74.2% -10.0% 56.8%
2010 484.7 10.4 12.8 13.9% -14.0% -2.0%
Figure 3: VN-Index vs peers 20E PE 2011 351.6 7.4 7.4 -13.6% -16.1% -27.5%
2012 413.7 11.8 8.7 -12.1% 33.9% 17.7%
2013 504.6 12.4 10.4 15.5% 5.6% 22.0%
FBMKLCI 15.5 2014 545.6 12.9 12.0 4.0% 4.0% 8.1%
2015 579.0 12.5 13.6 9.1% -2.7% 6.1%
PCOMP 15.3
2016 664.9 16.5 14.3 -7.5% 24.1% 14.8%
SET 15.2 2017 984.2 19.0 18.0 25.0% 18.4% 48.0%
2018 892.5 15.8 13.6 10.9% -18.2% -9.3%
JCI 14.4 Current 961.8 15.8 13.4 8.1% -0.6% 7.8%
Base case 1,105 15.8 15.0% 0.0% 15.0%
VNINDEX 13.4 2020 Bull case 1,220 17.6 17.0% 10.0% 27.0%
STI 12.4 Bear case 865 12.8 10.0% -20.0% -10.0%
Source: Bloomberg data as of 11 Dec 2019, J.P. Morgan estimates.
MXEF 12.4
MXFM 12.2

Source: Bloomberg data as of 11 Dec 2019.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 4: VN-Index absolute & Relative (vs. FM) performance Figure 5: VN-Index performance & ADTV
140 1050 250,000
135 Absolute return Relative to MSCI Frontier Market ADTV(U$ thousands, RHS) VN-Index (points,LHS)

130 1000
200,000
125
950
120
115 150,000
900
110
105 850
100,000
100
800
95
50,000
90 750
Nov-2017

Jan-2018

Mar-2018

May-2018

Sep-2018

Nov-2018

Jan-2019

Mar-2019

May-2019

Sep-2019

Nov-2019
Jul-2018

Jul-2019
700 -

Jan-19

Jun-19
Jul-19
Jul-19
Dec-18
Dec-18

Feb-19
Feb-19
Mar-19
Apr-19
May-19
May-19

Aug-19
Sep-19
Sep-19
Oct-19
Nov-19
Nov-19
Source: Bloomberg.
Source: Bloomberg, J.P. Morgan.

Figure 6: VN-Index – Forward PE Figure 7: VN-Index – Forward PE relative to FM


21 2.5
19
2.0
17

15
1.5
13

11 1.0

9
0.5
7

5 0.0
09 10 11 12 13 14 15 16 17 18 19 09 10 11 12 13 14 15 16 17 18 19
Vietnam vs FM rel. PE Average +1SD -1SD
12M Fwd PE Average +1SD -1SD
Source: Bloomberg, J.P. Morgan.
Source: Bloomberg, J.P. Morgan.

Figure 8: VN-Index EPS estimate over time Figure 9: VN-Index - foreign equity flows monthly (US$mn)
200.0
150 159.9
140
100.4 93.6
130 100.0
50.9
120 27.6
16.1 7.1
110 0.0
100 -13.7 -11.1

90 -53.6 -53.7
-100.0 -75.0
80
70
Jan-18 Apr-18 Jul-18 Oct-18 Jan-19 Apr-19 Jul-19 Oct-19 -200.0
Dec-18

Jan-19

Feb-19

Mar-19

Apr-19

May-19

Jun-19

Jul-19

Aug-19

Sep-19

Oct-19

Nov-19

2019E 2020E
Source: Bloomberg, J.P. Morgan. Source: Bloomberg, J.P. Morgan.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Key catalysts to watch


Figure 10: Vietnam equities by
ownership Stock market reforms and MSCI EM reclassification
% On November 26th 2019, Vietnam National Assembly approved the new securities
Local
Foreign
owned,
law, replacing the 2010 version (Source: Customs News). The new law would be
owned,
58%
25% effective from January 1st 2021. Key changes:
1) Introducing the concepts of Depository Receipts (DR) as a type of securities,
providing a legal framework for Non-Voting Depository Receipts (NVDR).
2) Further guidance on Foreign Ownership Limits (FOLs) on listed companies to be
provided by government.
Foreign
room,
17% 3) Merging Ho Chi Minh stock Exchange (HOSE) and Hanoi Stock Exchange
(HNX) into Vietnam Stock Exchange (VNX).
Source: Bloomberg.
4) Re-organizing Vietnam Securities Depository Center (VSD) into Depository and
Table 2: Vietnam equities by Clearing Corporation.
foreign room (HOSE)
5) Refining the definition of professional investors, related parties, insiders, and
Market public companies.
No. of cap
stocks (US$bn) 6) Refining the regulation on public offerings of securities, new IPOs have to list on
Foreign room <1% 27 19.2 the stock market within 30 days after IPO.
Foreign room >1% 350 124.4
Total 377 143.7 7) Requiring companies that become public to list on UpCOM Stock Exchange.
Source: HOSE, Bloomberg data.
8) Refining the regulation on information disclosure.
Table 3: Vietnam max FOL stocks Key points of the reforms align with MSCI’s and FTSE’s criteria for upgrading
by sector
Vietnam to emerging market status: the FOL-related issues would be addressed by
No. of points 1) and 2) while points 3) & 4) improve the clearing & settlement procedures.
Sector stocks The other changes would lead to better information disclosure, streamlining equity
Banks 6
Consumer Discretionary 5 issuance processes, and encourage more participation of foreign investors into
Information Technology 1 Vietnam.
Real Estate 1
Industrials 8 FOL has continued to be a key barrier to foreign investment in the Vietnam stock
Materials 2 market. Although the FOL has been lifted for several stocks (Vinamilk, Sabeco), it
Utilities 1 remains imposed on key sectors such as banking, real estate, retailing (6/10 banks in
Energy 1
Health Care 2
VN-Index have FOL maxed out). This severely limits investment choices and
Total 27 increases transaction costs for foreign investors in this market.
Source: HOSE, Bloomberg data. We see this revamped securities law as a critical step in developing the stock market
of Vietnam. Meaningful improvement to meet MSCI/FTSE criteria would be the key
catalyst to speed up the reclassification process and trigger foreign inflows.
Implementation of each reform point should be watched carefully, including:
1. Amendment of Investment Law and Enterprise Law to complete the legal
framework on NVDR and FOLs (Expected 2020).
2. Improving trade settlement process: applying Delivery versus Payment
(DvP) and T+0 settlement (Expected 2020-2021).
3. Launch of NVDR products (Expected 2021).
As most of the reforms would be applied at the earliest in 2020-21, we think
Vietnam might be included in the MSCI EM watch list in 2021. For further
information on Vietnam’s progress to EM classification, please refer to J.P. Morgan
index research: How Far Away Is Vietnam to Emerging Markets? (He Zhang, Mar
20 2019)

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Foreign flows from new ETFs
In November 2019, Ho Chi Minh City Stock Exchange launched 3 new indices: VN
Diamond, VN Fin Select and VN Fin Lead. The new indices are constructed based
on large-cap, high-liquidity stocks that currently have their FOL maxed out. These
indices can be used by domestic asset management firms to launch new Exchange-
Traded Funds (ETFs) that raise funds from foreign investors.
Table 4: New indices constituents & market cap
VN Diamond Market cap VN Fin Lead Market cap VN Fin Market cap
(US$mn) (US$mn) Select (US$mn)
CTD 209.56 BID 6,947.91 BID 6,947.91
CTG 3,220.03 BVH 2,030.46 BMI 98.80
DXG 307.93 CTG 3,220.03 BVH 2,030.46
FPT 1,609.81 EIB 886.46 CTG 3,220.03
GMD 293.10 HCM 304.86 EIB 886.46
KDH 627.38 HDB 1,164.15 HCM 304.86
MBB 2,121.06 MBB 2,121.06 MBB 2,121.06
MWG 2,101.35 SSI 425.20 SSI 425.20
NLG 300.07 STB 772.55 STB 772.55
PNJ 789.00 TCB 3,364.94 TCB 3,364.94
REE 490.36 TPB 748.53 TPB 748.53
TCB 3,364.94 VCB 13,641.67 TVB 27.21
TPB 748.53 VND 123.98 VCB 13,641.67
VPB 1,988.41 VPB 1,988.41 VCI 223.60
VND 123.98
VPB 1,988.41
Source: HOSE, NDH.vn
There are no restrictions for foreign investors in a mutual fund/ETF in Vietnam.
Thus, the new ETFs serve as a proxy to Vietnam stocks that are limited to foreigners.
As an example, Vietnam’s VN30 ETF (Ticker: E1VFVN30) attracted US$250mn of
inflows from foreign investors during 2017-19. VN30 flows account for 44% of total
market flows in 2019. If the new ETFs are launched in 2020, similar inflows could
provide potential upside next year.

Figure 11: VN30 ETF flows & VN-Index 2017-19 Figure 12: VN30 ETF cumulative flows during 2017-19
1200 300 120

1100 250 100


89.1
1000 200 83.3
80 78.9
900 150 60
800 100 40
700 50 20
600 0 0
Jan-2017
Mar-2017
May-2017
Jul-2017
Sep-2017
Nov-2017
Jan-2018
Mar-2018
May-2018
Jul-2018
Sep-2018
Nov-2018
Jan-2019
Mar-2019
May-2019
Jul-2019
Sep-2019
Nov-2019

-20
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
2017 2018 2019
VN-Index (LHS) Cummulative flows (US$mn - RHS)

Source: Bloomberg data. Source: Bloomberg data.

Figure 13: VN30 ETF flows/Total market flows (%) Figure 14: Major ETFs flows to Vietnam (US$mn)
50% 44% 150
100.9
40% 100 78.9 83.3 89.1

30% 31.8
50
2.2 9.2
20%
0
10% 7%
5%
-50 -19.9
-36.2
0% 2017 2018 2019
2017 2018 2019 VN30 ETF VNM US x-Tracker FTSE Vietnam
Source: Bloomberg data.
Source: Bloomberg data.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Sector allocation
Vietnam’s positive economic outlook leads to favorable earnings prospects of
cyclical sectors, especially for stocks in Banks, Consumer Discretionary, and IT.
Based on Bloomberg consensus estimates, stocks in those sectors are expected to
deliver 20-25% earnings growth in 2020 compared to the VN-Index average of 15%.
Meanwhile, the sectors currently trade at a discount valuation, with 2020E P/E ratios
lower than the VN-Index’s and 12M trailing P/E ratio below the 5Y average. We
decided to trade on this gap by overweighting Vietnam Banks, Consumer
Discretionary, and IT.

We stay neutral on Vietnam Real Estate stocks. Despite the sector’s highest 2020E
earnings growth, we remain cautious with the sector's prospects post-2020. On a
positive note, the sector might benefit from passive fund flows to Vietnam due to
their majority weight within MSCI Vietnam (49.2%) and FTSE Vietnam (36.3%).

Table 5: Sector EPS growth & 12M Figure 15: Vietnam sectors' EPS growth (x-axis), 12M Fwd PE (y-axis) & market cap (bubble size)
Fwd PE
35
FY20E Higher
FY20E
Sector Earnings PE
PE (x) 30 Health Care
growth
$ 1.3 bn

Real Estate 40.5% 18.5


25
Financials 26.3% 9.5
Cons. Cons. Staples
Staples 4.8% 21.0 20 $ 23.3 bn VN-Index FY2020E:
Energy Real Estate
Utilities 3.5% 14.8 15% earnings growth,
$ 3.6 bn $ 39.6 bn
Industrials 10.3% 14.4 Utilities
15 Industrials
$ 12.1 bn Cons. Disc
Energy 4.8% 15.3 $ 12.4 bn
$ 4.6 bn
Materials 20.3% 7.6 IT Higher growth
10 Financials
$ 1.9 bn (Bloomberg
$ 39.7 bn
Cons. Disc 21.2% 10.3 consensus)
Materials
IT 18.4% 9.5 5 $ 5.0 bn
Health Care 27.0% 27.1

VN-Index 15.0% 13.8 0


Source: Bloomberg consensus estimates, J.P. -10% 0% 10% 20% 30% 40% 50%
Morgan calculations. Source: Bloomberg.

Table 6: VN-Index sectors’ net income growth history and consensus estimates
NI growth 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019E 2020E
Real Estate 282% 151% -79% 32% 361% -44% 17% 90% 11% 108% 15% 41%
Financials 98% 9% 29% -8% -5% 6% 0% 21% 41% 23% 13% 26%
Consumer Staples 79% 48% -4% 0% -1% 14% 56% -21% 6% 3% 2% 5%
Utilities 0% -76% 14% 42% 33% 21% -36% -20% 38% 12% 0% 3%
Industrials 55% 29% -51% 4% 8% 66% 19% 82% 39% 4% -14% 10%
Energy -102% 10% -66% 332% 123% 28% 18% 47% -23% 10% 12% 6%
Materials 21% -1% 41% -4% 6% 7% 31% 60% 3% -3% -6% 20%
Consumer Discretionary 746% -31% 41% -6% -25% -5% 15% 52% 28% 36% 30% 24%
Information Technology 27% 19% 24% -8% 4% 4% 20% 3% 47% -12% 23% 18%
Health Care 68% 25% 7% 16% 17% -1% 12% 10% 7% -1% -47% 27%
Source: Bloomberg data, Bloomberg consensus.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Table 7: VN-Index sectors’ P/E (x)
12-month Trailing P/E 2020E
P/E
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 P/E
Real Estate 19.4 12.0 49.3 46.0 8.4 17.0 18.3 15.1 26.3 24.7 27.2 17.5
Financials 15.7 14.1 9.0 11.1 9.8 11.6 15.0 10.1 12.6 12.2 12.5 10.0
Consumer Staples 16.7 11.4 12.7 19.0 23.3 19.3 12.9 25.7 28.9 24.4 25.0 23.3
Utilities 10.0 15.6 9.2 7.4 9.8 8.8 6.8 12.8 14.6 13.8 16.4 15.6
Industrials 13.9 6.9 7.4 8.6 12.3 8.5 8.5 10.9 18.1 12.6 12.9 12.9
Energy NA 31.6 28.5 8.7 11.2 11.5 0.8 0.6 23.5 15.3 16.1 15.0
Materials 8.9 9.5 3.4 5.6 8.2 9.5 8.0 6.4 9.2 8.3 8.4 6.6
Consumer Discretionary 12.5 7.1 4.1 5.4 8.7 14.4 12.0 11.9 16.0 12.9 14.1 10.7
Information Technology 10.7 10.3 6.7 6.7 8.1 10.0 9.8 10.1 10.4 10.1 13.0 10.8
Health Care 11.5 8.5 7.6 9.0 12.1 13.8 7.2 10.9 21.1 15.6 16.2 24.2
VN-Index 13.5 11.1 9.3 11.3 11.1 11.8 11.2 12.4 17.3 15.7 16.6 13.7
Source: Bloomberg data, Bloomberg consensus.

Figure 16: Gap between each sector’s 12M trailing P/E and VN-Index’s

Source: Bloomberg data.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Banks: capital generators amidst high growth
We believe that Vietnam banks offer an increasingly rare combination of high and
self-sustaining earnings growth. This, along with a favorable credit cycle, should lead
to significant multi-year returns, in our view. Comparable investment opportunities
in the recent past include Indonesia (2005-13) and India (2010-17). High visibility on
nominal GDP and current account surplus in our forecast horizon allows for
extrapolation of strong earnings and credit growth in Vietnam. Yet, 104% bank
loans/GDP is high for ~US$2,500 GDP/capita, which should likely constrain growth
after the next few years.

J.P. Morgan Research team has initiated coverage on VCB, TCB and ACB at OW
and on VPB at Neutral, with 14-68% potential upside in the next 12 months.
(Vietnam Banks: Capital generators, amidst high growth, Harsh Wardhan Modi &
team, 1 November 2019).

Table 8: Vietnam banks valuations


Mkt 3M Avg
Bank Price Rating PT Cap Vol PE (x) PB (x) Div. Yield (%) RoE (%)
(LC) (LC) ($bn) ($mn) 2019E 2020E 2021E 2019E 2020E 2021E 2019E 2020E 2021E 2019E 2020E 2021E
JPM Coverage
ACB 24,300 OW 40,000 1.68 1.7 7.0 6.4 5.8 1.45 1.21 1.02 - 2.06 2.47 23.3 20.6 19.2
TCB 22,400 OW 40,000 3.58 2.0 8.7 7.5 6.6 1.36 1.15 0.98 - - - 16.9 16.6 16.0
VCB 85,400 OW 100,000 14.02 2.6 18.8 16.7 14.6 4.16 3.11 2.63 0.91 0.91 0.91 24.3 21.2 19.5
VPB 19,050 N 20,000 2.23 2.5 6.8 6.9 6.7 1.26 1.06 0.92 - - - 20.2 16.7 14.7
Not Covered
BID 39,950 - - 5.98 1.9 24.71 16.73 12.79 2.11 1.95 nm 1.86 2.22 2.86 12.6 13.7 16.9
CTG 20,000 - - 3.53 2.3 12.64 11.22 9.65 1.13 1.01 nm 3.18 3.18 3.18 10.8 12.1 13.1
HDB 27,850 - - 1.25 2.0 10.13 9.23 7.56 1.59 1.60 nm 1.19 5.38 6.21 18.6 19.0 20.0
MBB 21,100 - - 2.31 4.2 7.27 6.24 5.12 1.37 1.18 0.97 2.55 3.00 2.98 20.9 20.9 21.0
Average 15.7 13.1 11.1 2.61 2.09 1.95 1.23 1.57 1.73 19.4 18.1 17.8

Table 9: VN banks ROE expectations

RoE (%) 2013 2014 2015 2016 2017 2018 2019E 2020E 2021E
ACB 6.4% 7.5% 8.1% 9.5% 13.1% 26.9% 23.3% 20.6% 19.2%
TCB 4.8% 7.4% 9.6% 17.4% 27.7% 21.5% 16.9% 16.6% 16.0%
VCB 8.7% 8.8% 9.8% 11.7% 14.3% 22.5% 24.3% 21.2% 19.5%
VPB 26.3% 15.0% 20.1% 24.8% 26.9% 22.8% 20.2% 16.7% 14.7%
Sector 11.6% 9.7% 11.9% 15.8% 20.5% 23.4% 21.2% 18.8% 17.3%
Source: J.P. Morgan estimates, Company data.

Figure 17: VN banks P/B vs ROE


3.50
3.00 VCB

2.50
2020 PB (x)

2.00 BID
1.50 TCB HDB ACB
1.00 CTG VPB MBB
0.50
-
11.0 13.0 15.0 17.0 19.0 21.0 23.0
2020 RoE (%)
Source: J.P. Morgan estimates, Bloomberg. Bloomberg estimates for non-covered banks.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 18: Vietnam banks: Deposit growth and loan growth
35%
30%
25%
20%
15%
10%
5%
0%

Apr-13
Jul-13
Oct-13
Jan-14
Apr-14
Jul-14
Oct-14
Jan-15
Apr-15
Jul-15
Oct-15
Jan-16
Apr-16
Jul-16
Oct-16
Jan-17
Apr-17
Jul-17
Oct-17
Jan-18
Apr-18
Jul-18
Oct-18
Jan-19
Apr-19
Deposit growth (Y/Y) Loan growth (Y/Y)

Source: CEIC, J.P. Morgan

Figure 19: Asia: Loan growth (% y/y)


14.0%

12.0%

10.0%

8.0%

6.0%

4.0%

2.0%

0.0%
TH MY TW HK SG KR ID IN PH CH VN
Source: CEIC, J.P. Morgan. Note: VN as of Jul-19, latest monthly data for others.

Figure 20: Vietnam Banks: LDR


115%
110%
105%
100%
95%
90%
85%
80%
Apr-12
Aug-12
Dec-12
Apr-13
Aug-13
Dec-13
Apr-14
Aug-14
Dec-14
Apr-15
Aug-15
Dec-15
Apr-16
Aug-16
Dec-16
Apr-17
Aug-17
Dec-17
Apr-18
Aug-18
Dec-18
Apr-19
Source: CEIC, J.P. Morgan

Figure 21: Asia: LDR (%)


120%
110%
100%
90%
80%
70%
60%
50%
40%
IN TW PH MY HK TH VN ID SG CH KR

Source: CEIC, J.P. Morgan. Note: VN as of Jul-19, latest monthly data for others.

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Consumers: Discretionary over Staples
Vietnam’s consumer stocks have been expanding rapidly with average earnings
growth of major stocks at 60% p.a. over the last 5 years. This development is fueled
by the growing middle-income population, stable inflation, strong tourist growth, and
deeper penetration of modern retail channels (E-commerce, convenience stores, and
shopping malls). In 2020, consensus estimate for earning growth of Consumer
Staples stocks is flat (5%) with a premium valuation (23.3x 20E P/E) compared to
Consumer Discretionary stocks (24% earnings growth and 10.7x 20E P/E).

Although many Consumer Discretionary stocks have maxed out their foreign
ownership limit (49%) and can only be purchased at a premium (ranging from 7% to
30% for different stocks), we believe this premium could be justified by a better
growth/valuation trade-off. Our strategy is overweighting Consumer
Discretionary.

Figure 22: Vietnam's average monthly wage and growth Figure 23: Monthly retail sales & growth
USD/month, %12m/12m VND Billion/month, %y/y
350 14% 450,000 50%
Monthly retail sales & consumer services revenue (LHS)
12% %y/y (RHS) 45%
300 400,000
40%
10%
250
350,000 35%
8%
200 30%
6% 300,000
150 25%
4% 250,000
20%
100
2%
200,000 15%
50 0% 10%
150,000
0 -2% 5%
3Q15
4Q15
1Q16
2Q16
3Q16
4Q16
1Q17
2Q17
3Q17
4Q17
1Q18
2Q18
3Q18
4Q18
1Q19
2Q19
3Q19

100,000 0%
Jul-13
Oct-13

Apr-14
Jul-14
Oct-14

Apr-15
Jul-15
Oct-15

Apr-16
Jul-16
Oct-16

Apr-17
Jul-17
Oct-17

Apr-18
Jul-18
Oct-18

Apr-19
Jul-19
Oct-19
Jan-14

Jan-15

Jan-16

Jan-17

Jan-18

Jan-19
Average wage (USD/month) Change (%12m/12m)

Source: Ministry of Labor, CEIC Data.


Source: CEIC Data, GSO.

Figure 24: Inflation Figure 25: Vietnam's tourist growth


% y/y % y/y
6.0 80.0%
Headline CPI Core CPI
70.0%
5.0 60.0%

50.0%
4.0
40.0%

3.0 30.0%
South Korea, 22.1%
2.24 20.0% Japan, 15.0%
Total, 13.0%
2.0 10.0% China, 9.4%
1.99
USA, 8.0%
0.0%
1.0
-10.0%

-20.0%
0.0 2010 2011 2012 2013 2014 2015 2016 2017 2018 9M19
Jan-15
Apr-15
Jul-15
Oct-15
Jan-16
Apr-16
Jul-16
Oct-16
Jan-17
Apr-17
Jul-17
Oct-17
Jan-18
Apr-18
Jul-18
Oct-18
Jan-19
Apr-19
Jul-19
Oct-19

USA Total China South Korea Japan

Source: CEIC Data, GSO.


Source: CEIC Data, GSO.

10

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Table 10: Consumer Staples stocks comp table (Top 5)
EPS Growth (%) ROE (%) P/E (x) EV/EBITDA (x) Net
T12M
Price Mkt Cap Debt/
Company Ticker 5Y Div.yld
(US$) (US$MM) FY19E FY20E FY19E FY20E FY19E FY20E FY19E FY20E EBITDA
Avg. (%)
(x)
Vietnam Dairy Products JSC VNM VN 5.1 8,800.8 22.1 5.6 6.2 38.7 38.1 20.9 19.7 14.5 13.6 -0.5 3.8
Saigon Beer Alcohol Beverage Corp SAB VN 10.2 6,531.8 13.8 27.1 23.1 33.5 36.0 30.0 24.4 21.4 17.2 -2.4 0.6
Masan Group Corp MSN VN 2.6 3,087.6 219.9 -15.7 16.5 13.9 14.5 15.9 13.7 10.6 9.6 2.3 NA
Hanoi Beer Alcohol & Beverage JSC BHN VN 3.4 790.3 -16.1 NA NA NA NA NA NA NA NA -4.5 9.6
Hoang Anh Gia Lai Intl. Agriculture JSC HNG VN 0.7 724.8 NA NA NA NA NA NA NA NA NA 18.7 NA
Average 59.9 5.7 15.3 28.7 29.5 22.3 19.2 15.5 13.5 2.7 4.7
Source: Bloomberg data, Bloomberg consensus.

Table 11: Consumer Discretionary stocks comp table (Top 5)


EPS Growth (%) ROE (%) P/E (x) EV/EBITDA (x) Net
Price Mkt Cap Debt/ T12M
Company Ticker 5Y
(US$) (US$MM) FY19E FY20E FY19E FY20E FY19E FY20E FY19E FY20E EBITDA Div.yld
Avg. (x) (%)
Mobile World Investment Corp MWG VN 4.8 2,113.1 34.8 25.7 25.5 34.4 32.1 13.2 10.5 7.7 6.1 0.3 1.4
Phu Nhuan Jewelry JSC PNJ VN 3.6 793.4 46.1 15.5 19.5 27.8 28.2 16.6 13.9 12.9 10.7 1.4 2.9
Phuoc Hoa Rubber JSC PHR VN 2.3 317.0 139.4 34.3 1.3 30.8 35.3 6.8 6.7 6.1 7.3 -2.3 0.9
Taseco Air Services JSC AST VN 3.8 171.9 NA 15.9 15.7 33.2 33.1 21.4 18.5 13.6 11.3 -1.0 2.3
Danang Rubber JSC DRC VN 1.0 117.9 29.3 30.5 23.9 12.2 13.8 14.9 12.0 5.4 5.0 1.0 4.3
Average 62.4 24.4 17.2 27.7 28.5 14.6 12.3 9.1 8.1 -0.1 2.4
Source: Bloomberg data, Bloomberg consensus.

11

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
IT: growing strong with global demand
The main revenue stream Vietnam’s IT sector is from providing outsourcing services
(IT-BPO) to developed markets such as US, EU, and Japan. The sector has grown
rapidly in the last 5 years with average earning growth at 13% p.a. (23% expected in
2019).

We continue to see the key factors in play to support Vietnam’s IT growth as: 1)
Uptrend of global IT spending, especially in the US market; 2) Competitive IT labor
cost compared to other outsourcing hubs; 3) Government’s support in curbing
lending rate to the Technology sector; and 4) The sector currently trades at 10.8x PE,
a discount to the VN-Index while having stronger EPS growth prospects in 2020.

Table 12: Information Technology stocks comp table (Top 3)


EPS Growth (%) ROE (%) P/E (x) EV/EBITDA (x) Net
Price Mkt Cap Debt/ T12M
Company Ticker 5Y
(US$) (US$MM) FY19E FY20E FY19E FY20E FY19E FY20E FY19E FY20E EBITDA Div.yld
Avg. (x) (%)
FPT Corp FPT VN 2.4 1,618.8 19.7 31.4 17.9 24.0 24.7 11.9 10.1 7.0 5.7 -0.2 3.5
CMC Corp/Vietnam CMG VN 1.6 161.8 13.4 NA NA NA NA NA NA NA NA -0.6 2.0
Digiworld Corp DGW VN 1.0 43.3 NA 28.8 23.6 17.6 18.9 6.8 5.5 7.1 6.0 2.8 2.1
Average 16.6 30.1 20.7 20.8 21.8 9.4 7.8 7.1 5.9 0.7 2.5
Source: Bloomberg data, Bloomberg consensus.

Figure 26: Global IT spending and growth Figure 27: Software spending growth
% y/y %y/y
4,000 6.0% 14.0%

3,500 12.0%
5.0%
3,000 10.0% 9.7%
4.0% 8.5%
2,500
8.0%
2,000 3.0% 6.3%
6.0%
1,500
2.0% 3.9%
4.0%
1,000
1.0% 2.0%
500

- 0.0% 0.0%
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2010 2011 2012 2013 2014 2015 2016 2017 2018
Global IT spending (US$bn, LHS) Growth (%y/y, RHS) Total N.America Western Europe Japan

Source: Bloomberg Data. Source: Bloomberg Data.

Figure 28: Computer service/Total services exports Figure 29: IT labor cost - Vietnam & peers
90 USD/month
80 76.7 6,000 5,636
71.9
70
60.8 5,000
60 4,184
50 4,000
38.4
40 32.4
3,000
30 2,314 2,150
20 14.5 1,814
2,000
8.3 1,368
10 1,003 937
1,000 703 872
0 367 515
180 233 270
Philippines
Vietnam

Thailand

Indonesia

Malaysia

China

India

-
Vietnam Philippines Malaysia India China
25% Percentile Median 75% Percentile

Source: CEIC Data. Source: SalaryExplorer.com

12

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Real Estate: Neutral outlook, a play on passive flows
Despite strong EPS growth (40.5%) in 2020 as estimated by Bloomberg consensus,
we see several headwinds for Vietnam’s property sector in the near term: 1) Slower
new launches in 2019 that signal a weaker earning prospect post-2020; 2) Sluggish
infrastructure investment that weigh on residential development; and 3) Expensive
valuation compared to the VN-Index. Our strategy is staying neutral for the sector
in 2020. On a positive note, the sector might benefit from passive fund flows into
Vietnam due to their majority weight within MSCI Vietnam (49.2%) and FTSE
Vietnam (36.3%).
Table 13: Real Estate stocks comp table (Top 5)
EPS Growth (%) ROE (%) P/E (x) EV/EBITDA (x) Net
Price Mkt Cap Debt/ T12M
Company Ticker 5Y
(US$) (US$MM) FY19E FY20E FY19E FY20E FY19E FY20E FY19E FY20E EBITDA Div.yld
Avg. (x) (%)
Vingroup JSC VIC VN 5.0 16,850.1 9.9 22.4 69.8 6.1 8.1 74.6 43.9 24.2 14.7 3.9 NA
Vinhomes JSC VHM VN 4.0 13,299.8 23.4 21.2 45.7 31.4 34.9 16.7 11.4 17.3 10.6 3.5 1.1
Vincom Retail JSC VRE VN 1.5 3,538.0 NA -3.2 27.6 9.6 10.7 29.6 23.2 17.1 14.4 -0.1 3.0
No Va Land Investment NVL VN 2.5 2,322.5 NA -13.8 5.9 14.6 12.9 18.5 17.5 19.9 12.8 4.2 NA
Khang Dien House JSC KDH VN 1.2 630.9 47.8 9.8 31.0 12.9 15.0 15.7 12.0 11.2 8.7 NA 1.4
Average 27.0 7.3 36.0 14.9 16.3 31.0 21.6 17.9 12.3 2.9 1.8
Source: Bloomberg data, Bloomberg consensus.

Figure 30: Ho Chi Minh City's number of projects approvals and Figure 31: Government investment disbursement & growth (%4Q/4Q)
construction approvals 200,000 40%
90 83 175,000 35%
80
150,000 30%
69
70
125,000 25%
59
60 53 100,000 20%
50
75,000 15%
40
50,000 10%
30 24
25,000 5%
20
12
- 0%
10
(25,000) -5%
0
1Q16

2Q16

3Q16

4Q16

1Q17

2Q17

3Q17

4Q17

1Q18

2Q18

3Q18

4Q18

1Q19

2Q19

3Q19
Project approval Construction approval
2017 2018 2019 Government investment (VND Bn - LHS) Growth (%4Q/4Q - RHS)

Source: Ho Chi Minh City Real Estate Association Source: CEIC Data.

Figure 32: MSCI Vietnam Index sector weights Figure 33: FTSE Vietnam Index sector weights
Industrials, Utilities, 2.6% Oil & Gas, Materials,
5.3% Financial 3.2% 0.8%
Energy, 1.0% Services, Industrials,
Materials, 11.4% 8.6%
6.9% Real Estate,
49.2%
Financials,
8.6% F&B, 15.9%

Real Estate,
36.3%
Retail, 9.5%

Conosumer Travel &


Staples, Leisure, 5.7%
26.3% Banks, 7.3%
Utilities, 1.5%

Source: FTSE
Source: MSCI

13

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Figure 34: Vietnam Industrial Production


Economic overview
(Notes extracted from J.P.Morgan Economics
Publication, Author: Park Seok Gil - November 29 2019)

Vietnam’s strong industrial production and customs


exports performance in 3Q is fading in 4Q, likely
reflecting the tech mini cycle that boosted 3Q activity
with new model launches. That said, in 2020 we expect
GDP growth to moderate to a trend-like 6.4%y/y
(average of 2014-16) from the high base of 7.1% in 2018 Source: GSO, CEIC, and J.P. Morgan

and 6.8% in 2019 as the continued benefits of the


Figure 35: Manufacturing PMI and IP
relocation of manufacturing bases balance lukewarm
global demand.

Table 14: Vietnam macro forecasts


2019E 2020E 2021E
Growth (% oya) 6.8 6.4 6.5
Inflation (% eop) 3.0 3.0 3.2
USD/VND (eop)
Current account (% GDP) 1.9 1.9 1.8
Overall fiscal balance (% GDP) -4.5 -4.3 -4.1
Public debt/GDP (%) 57.4 57.1 56.8
Ratings Outlook: Stable
Source: J.P. Morgan estimates. Source: GSO, Markit, and J.P. Morgan

IP likely has peaked Figure 36: Vietnam Customs Exports


Vietnam’s industrial production rose by 1.0%m/m, sa in
October, a modest pace compared with its performance
earlier this year. Three-month sequential growth slowed
to 27.4%3m/3m, saar from 34.3% in September, and
likely peaked in 3Q19. The tech sector’s strong 3Q
production gain is likely to fade in 4Q, related to new
model launch cycles.

Customs exports fell again in October


Customs exports also fell for the second month in
October (-0.4%m/m, sa, after -1.9% in September). As a Source: GSO and J.P. Morgan
result, three-month sequential growth slowed to
16.3%3m/3m, saar from 35.0% in September, led by a Figure 37: Manufacturing PMI and Exports
correction in tech exports (down 4.3%m/m, sa in
September and 2.3% in October).

The payback is more evident in the foreign-invested


sector (down 2.4%m/m, sa in October and 1.7% in
September) than in domestic sector exports, and exports
to EM Asia (excluding China) fell while exports toward
the US continued to rise strongly. These details suggest
that the regional tech manufacturing supply chain is
easing somewhat after 3Q’s rise, while Vietnam
continues to benefit from US-China trade tension. Source: GSO, Markit, and J.P. Morgan
Manufacturing PMI exports orders fell for the second
month to 51.1, the lowest level since November 2015,
hinting at a further near-term cooldown in exports.

14

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 38: Vietnam FDI

Incoming FDI maintains robust trend


Incoming foreign direct investment (FDI) is a potential
source for strong economic growth. Likely reflecting US-
China trade tension and re-based manufacturing,
Vietnam’s planned incoming FDI surged in 1H19, and
implementation of FDI is also rising after a short 2Q ease
following a strong 1Q rise. This robust trend in incoming
FDI plans suggests that Vietnam’s GDP growth should
remain robust in 2020, albeit at a modestly slower pace
than in 2019. Source: Vietnam Foreign Investment Agency, CEIC, and J.P. Morgan

Inflation to rise on swine flu outbreak Figure 39: Vietnam's CPI inflation
In 2019, consumer inflation drifted lower to 2.2%oya in
October from 3.0% in December 2018, as supply-side
price pressures eased in food and transportation prices
and core prices stabilized at under 3%. That said, we
expect consumer prices to rise sharply on food price
inflation from the outbreak of swine flu, returning to
3.0% by the end of 2019.

Source: GSO and J.P. Morgan


Table 15: Economic activity heat map
Economic indicators Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
Industrial Industrial output (% y/y) 9.1 7.7 9.6 11.4 7.9 10.3 9.1 9.3 10.0 9.6 9.7 10.5 10.2
Activities PMI (SA) 51.5 53.9 56.5 53.8 51.9 51.2 51.9 52.5 52.0 52.5 52.6 51.4 50.5
Retail sales (% y/y) 10.9 NA 11.1 11.7 11.4 12.8 13.1 13.2 13.2 12.7 12.5 12.4 12.4
Consumption Auto sales (% y/y) 24.7 39.1 37.1 35.7 25.2 -6.1 44.9 -2.8 16.8 22.2 27.8 6.3
Tourists (% y/y) 22.9 22.4 21.3 19.9 5.0 8.0 7.0 7.6 8.8 7.5 7.9 8.7 10.8
Exports (% y/y) 6.0 2.5 8.1 -0.1 -1.1 1.9 6.0 8.3 7.8 8.8 11.2 17.2 12.2
External Imports (% y/y) 8.5 14.3 13.4 2.8 3.8 10.4 15.5 19.7 9.8 11.3 6.9 8.6 13.6
factors FDI registration (% y/y) -3.0 -7.8 -20.3 -15.5 81.9 75.7 80.1 50.4 38.7 -37.2 -37.4 -32.3 -22.3
FDI disbursement (% y/y) -9.1 8.8 -22.2 73.3 9.2 10.8 0.7 29.5 -3.0 11.1 -2.0 0.7
Credit growth (%ytd) 10.3 11.2 12.3 13.9 1.9 1.1 3.1 4.5 3.1 6.2 8.4
Monetary
M2 growth (%ytd) 9.0 9.8 10.6 12.4 3.0 1.8 2.9 3.6 5.4 7.1 6.1 8.4
Fiscal Public investment growth (%y/y) 17.5 17.1 14.2 8.5 3.9 4.7 1.1 4.9 2.7 2.2 4.1 3.7 N/A
Source: GSO, Bloomberg, CEIC, State Bank of Vietnam. Note: Green = acceleration, yellow = deceleration, red= contraction.

Table 16: Government target & Figure 40: Quarterly GDP growth and Govt. target (%)
indicators 9.0
Quarterly GDP growth Government target
2019 9M19
Key indicators Target Actual
GDP growth 6.8% 6.98% y/y 8.0 7.7
7.5 7.5
Headline CPI < 4% 1.98% y/y 7.3 7.3
Credit growth 14% 8.4% YTD 7.0 7.0
7.0 6.8 6.8 6.9 6.8 6.7
Exports/Imports growth 8-10% 8.4% y/y
6.5 6.6 6.7
Retail sales growth 12% 13% y/y 6.3
Public debt/GDP < 61.3% 58.4% (*) 6.0 6.1 6.1
External debt/GDP < 49% 49.7% (*) 6.0 5.8
5.5 5.5
Budget (VND Tn) 5.3
5.1 5.2
Revenue 1,411.3 1,028.7
Expenditure 1,633.3 962.2 5.0
Public Investment 429.3 174.3
Fiscal Balance (222.0) 66.5
(*) 4Q18 Data 4.0
Sep-13
Dec-13
Mar-14
Jun-14
Sep-14
Dec-14
Mar-15
Jun-15
Sep-15
Dec-15
Mar-16
Jun-16
Sep-16
Dec-16
Mar-17
Jun-17
Sep-17
Dec-17
Mar-18
Jun-18
Sep-18
Dec-18
Mar-19
Jun-19
Sep-19

Source: Government of Vietnam, GSO, MOF.

Source: Government of Vietnam, Bloomberg.

15

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Inflation
Figure 41: Headline & Core Inflation
%y/y
8.0
Headline CPI Core CPI
7.0

6.0

5.0

4.0 3.52

3.0

2.0 1.99

1.0

0.0
Aug-13

Nov-13

Feb-14

May-14

Aug-14

Nov-14

Feb-15

May-15

Aug-15

Nov-15

Feb-16

May-16

Aug-16

Nov-16

Feb-17

May-17

Aug-17

Nov-17

Feb-18

May-18

Aug-18

Nov-18

Feb-19

May-19

Aug-19

Nov-19
Source: Vietnam GSO, Bloomberg.

Figure 42: CPI Basket


%

Source: Vietnam GSO.


Table 17: CPI by component
%y/y

Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19
Headline CPI 3.46 2.98 2.56 2.64 2.70 2.93 2.88 2.16 2.44 2.26 1.98 2.24 3.52
Core CPI 1.72 1.70 1.83 1.82 1.84 1.88 1.90 1.96 2.04 1.95 1.96 1.99 2.18
Clothing 1.68 1.68 1.73 1.67 1.67 1.75 1.80 1.87 1.86 1.85 1.82 1.74 1.59
Entertainment 1.73 1.72 1.98 1.92 1.92 1.94 1.96 2.03 1.91 1.67 1.64 1.65 1.63
Food and Foodstuff 4.80 5.10 5.32 5.53 4.68 4.27 3.42 2.44 2.33 1.69 1.81 2.65 5.62
Household Appliances & Goods 1.32 1.35 1.35 1.34 1.30 1.31 1.32 1.44 1.41 1.36 1.36 1.33 1.35
Housing & Construction Materials 2.27 1.13 0.94 1.73 2.80 3.25 4.21 3.33 2.92 2.80 2.72 2.94 3.73
Medical Products & Health Care 0.50 3.65 1.80 1.75 -0.20 -0.21 -0.31 -0.29 5.93 8.88 8.83 8.84 8.88
Telecommunications -0.86 -0.81 -0.81 -0.76 -0.79 -0.78 -0.69 -0.69 -0.65 -0.62 -0.52 -0.56 -0.58
Transport & Communication 6.24 0.21 -3.95 -4.54 -1.66 1.36 2.27 -0.53 -0.03 -0.62 -2.65 -3.19 -2.13
Misc 2.32 2.40 2.35 2.07 2.12 2.30 2.41 2.54 2.93 2.95 3.04 3.12 3.13
Source: Vietnam GSO, Bloomberg.

16

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Consumption
Retail sales and consumer Figure 43: Retail sales & consumer services revenue growth
services continued to grow VND Bn, %y/y
450,000 50.0%
firmly, increasing by 12.7% Monthly retail sales & consumer services revenue (LHS) %y/y (RHS)
y/y, higher than recent months. 45.0%
400,000
40.0%
10M19 consumption grew by
12.3% y/y, higher than last 350,000 35.0%
year’s growth (11.2% y/y)
30.0%
300,000

25.0%

250,000
20.0%

200,000 15.0%

10.0%
150,000
5.0%

100,000 0.0%
Jul-13
Oct-13

Jan-14
Apr-14

Jul-14
Oct-14

Jan-15
Apr-15

Jul-15
Oct-15

Jan-16
Apr-16

Jul-16
Oct-16

Jan-17
Apr-17

Jul-17
Oct-17

Jan-18
Apr-18

Jul-18
Oct-18

Jan-19
Apr-19

Jul-19
Oct-19
Source: Vietnam GSO, CEIC data.

Figure 44: Retail sales & consumer services revenue growth – by components
%y/y
While tourism growth has 35.0%
slowed down from a 3-year Total Goods Accomodation, F&B Services Other Services Tourism
high in 2018, sales of goods 30.0%
have picked up remarkably in
10M19 (+13.4% y/y) and
25.0%
became the main driver for
consumer sales.
20.0%

15.0% Goods, 13.4%


Total, 12.3%
Tourism, 11.6%
10.0%
Accomodation, F&B
Services, 9.5%
5.0% Other Services, 8.0%

0.0%
2013 2014 2015 2016 2017 2018 10M19

Source: Vietnam GSO, CEIC data.

Figure 45: Consumer confidence index


According to Nielsen’s report, 135
Vietnam consumer index
129 129
reached a record high in 1Q19, 130

leading the regional average by 125


124
122
12 points and ranked third 120
120
globally, only behind the 117
115
Philippines and India. (Source: 115
112
Link) 110 108
109
107 107

105

100
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19

Source: Tradingeconomics.com, Nielsen.

17

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 46: Tourists arrival growth
After a muted 1H19, tourist %y/y
arrival started to regain 80.0%
momentum in 3Q19, with
monthly Chinese tourists 70.0%
starting to increase on a y/y
basis (9M19 up 4.4% y/y). 60.0%

10M19 growth of visitors from 50.0%


South Korea maintained a
40.0%
solid 22.1% y/y increase,
Japanese tourists accelerated 30.0%
(+15% y/y). Chinese tourists South Korea, 22.1%
bounced back in 3Q19 (+9.4% 20.0% Japan, 15.0%
q/q, +25% y/y), bringing 9M19 Total, 13.0%
arrivals growth to 4.4% y/y. 10.0% China, 9.4%
USA, 8.0%
0.0%

-10.0%

-20.0%
2010 2011 2012 2013 2014 2015 2016 2017 2018 10M19
USA Total China South Korea Japan

Source: Vietnam GSO, CEIC data.

Figure 47: Tourists by origin


%
100%
Strong and resilient tourism 90%
growth from South Korea has 36% 35%
80% 39%
expanded the country’s share 52% 51% 51% 49% 45%
55% 54%
of visitors to Vietnam, 70%
4%
increasing its share to 25% 60% 5%
4%
5% 6%
compared to China’s 31%. 50% 6% 6%
6% 6% 6% 7%
7% 6% 22% 24%
40% 9% 8% 8% 8% 19%
8% 8% 15%
30% 9% 10% 11%
9% 14%
10%
10%
20%
31% 32% 31%
24% 25% 25% 22% 27%
10% 18% 21%

0%
2010 2011 2012 2013 2014 2015 2016 2017 2018 9M19

China South Korea Japan USA Others

Source: Vietnam GSO, CEIC data.

18

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Production
Table 18: Industrial Production indices
%y/y
Production heat map Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19
Overall 9.6 11.4 7.9 10.3 9.1 9.3 10.0 9.6 9.7 10.5 10.2 9.2 5.4
Animal Feed 6.6 7.3 5.5 4.7 10.6 6.7 9.0 7.0 9.0 7.6 7.0 2.6 1.1
Aquatic Product 13.2 22.9 12.4 13.4 6.0 13.1 8.9 6.9 11.1 12.7 9.8 8.3 15.7
Bedding 20.1 30.1 12.4 25.9 5.2 16.8 10.7 21.8 9.7 12.7 18.5 9.5 13.0
Beer 4.3 7.1 13.9 15.8 16.6 16.4 10.6 10.5 8.4 12.2 13.4 9.0 11.3
Butter 10.9 18.1 12.9 9.5 9.1 7.3 6.9 6.2 7.4 7.6 7.4 10.3 9.6
Cables and Wires 17.1 23.4 17.0 22.5 13.5 22.1 20.8 15.3 11.6 15.1 26.2 9.8 15.6
Cement 8.6 8.2 7.2 11.3 0.9 7.3 7.1 10.0 17.9 10.9 13.3 11.3 13.3
Coal -0.3 5.5 6.6 5.8 7.2 13.9 5.8 9.1 28.3 33.4 16.9 8.1 6.6
Soap & Detergent 8.5 24.6 14.2 24.6 6.9 20.9 5.5 24.0 12.5 15.9 12.9 18.5 16.3
Fertilizer 19.4 11.3 2.6 3.6 0.9 -1.6 8.3 8.3 11.3 13.1 -9.4 -2.6 3.3
Manufacturing 11.0 13.7 10.1 12.8 10.3 10.5 11.6 10.6 10.4 10.3 12.3 10.8 6.5
Mining and Quarrying 0.2 -3.2 -6.7 -5.0 0.4 2.0 -1.5 4.0 4.4 14.4 -6.6 -0.2 -5.3
Motorbikes -0.3 -0.4 7.9 4.9 4.0 -1.3 -4.5 -2.9 -15.3 -9.0 -11.4 -12.2 -5.8
Motored Vehicles 25.6 20.1 20.4 21.2 30.9 19.8 12.0 -6.4 17.3 0.9 -2.5 1.6 8.2
Other 10.7 28.8 16.7 11.5 2.9 21.7 20.2 29.3 19.1 19.6 20.6 19.9 12.1
Other Metal Product 15.0 16.0 17.7 1.9 6.0 12.4 -2.7 6.0 5.7 6.7 6.0 4.0 3.9
Other Plastic Products 4.1 11.1 11.3 16.4 13.4 16.8 17.2 19.1 20.1 14.9 16.4 11.6 13.2
Paint 8.6 25.4 17.4 24.3 14.4 20.1 14.6 14.2 15.6 17.5 13.4 10.0 6.8
Paper Label and Packing 11.5 17.9 9.6 4.1 18.1 29.7 14.8 13.3 18.1 12.3 18.3 12.5 17.7
Pharmaceutical Products 32.5 24.2 -12.2 -15.4 13.7 2.2 5.7 3.3 11.4 -10.7 -14.5 2.3 6.9
Power Generation 9.2 11.7 8.8 10.9 9.8 9.4 11.0 8.6 10.5 10.3 10.6 8.1 7.5
Shoes and Sandals 16.4 17.0 9.9 7.4 4.0 8.6 6.8 12.4 14.3 15.0 11.4 14.1 18.6
Steel 38.9 37.6 32.9 44.9 40.0 47.3 43.4 44.0 42.7 37.0 16.7 15.0 14.0
Stone Sand Pebble and Clay 0.7 3.6 0.7 4.6 0.0 -2.4 5.3 8.6 10.4 8.1 3.9 -1.2 -0.1
Tobacco 7.6 24.4 2.6 2.3 -0.8 10.6 0.6 2.7 -0.1 8.7 7.6 1.6 -1.6
Water Supplying 7.6 9.4 6.8 5.1 12.6 8.2 9.0 7.9 8.7 7.9 8.8 8.2 7.0
Source: GSO, Bloomberg.
Note: Green = acceleration, yellow = deceleration, red= contraction.

Table 19: Purchasing Manager Index


%y/y
Purchasing Manager Index Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov- 19
PMI (SA) 56.5 53.8 51.9 51.2 51.9 52.5 52.0 52.5 52.6 51.4 50.5 50.0 51.0
Employment SA 57.8 54.0 52.5 48.8 49.7 52.1 49.5 52.4 50.6 50.9 49.2 48.8 50.5
New Export Orders SA 67.7 52.3 49.3 47.2 58.1 58.1 53.2 51.5 50.9 51.7 52.0 49.8 52.1
Backlogs of Work SA 50.3 51.1 49.5 44.6 51.0 50.1 50.0 53.2 50.8 48.2 50.8 51.0 51.4
Future Output Index 81.4 74.3 74.5 68.1 72.8 73.5 77.4 70.7 72.9 69.9 65.6 69.9 67.8
Input Prices SA 55.5 48.7 50.4 50.6 50.8 54.0 53.8 51.9 51.1 50.4 50.7 52.2 50.3
New Orders SA 57.5 55.7 52.1 52.4 53.7 53.6 54.1 54.2 54.4 52.3 52.0 50.7 51.2
Output SA 57.8 53.6 52.3 53.2 54.0 52.8 53.0 53.1 54.9 51.0 49.7 49.8 52.0
Output Prices SA 53.4 47.2 50.5 50.0 50.2 50.2 49.5 49.0 48.4 49.3 48.1 50.4 49.6
Quantity of Purchases SA 57.4 56.4 53.1 54.5 55.4 53.4 54.3 55.3 55.2 53.1 50.2 50.0 52.1
Suppliers' Delivery Times SA 50.1 49.3 49.5 50.1 50.7 49.8 50.4 50.9 50.3 48.8 49.2 49.9 50.7
Stocks of Finished Goods SA 63.8 47.6 50.6 46.5 50.4 49.9 49.8 50.1 53.2 49.3 49.6 48.9 49.4
Stocks of Purchases SA 57.5 53.4 50.9 49.2 49.5 52.6 51.5 51.4 50.1 50.7 50.2 50.4 51.4
Source: GSO, Bloomberg.
Note: Green = acceleration, yellow = deceleration, red= contraction.

19

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 48: Vietnam monthly power generation and manufacturing output growth
%y/y
30.0
Power generation Manufacturing output

25.0

20.0

15.0

10.0

5.0

0.0
Sep-13
Dec-13
Mar-14
Jun-14
Sep-14
Dec-14
Mar-15
Jun-15
Sep-15
Dec-15
Mar-16
Jun-16
Sep-16
Dec-16
Mar-17
Jun-17
Sep-17
Dec-17
Mar-18
Jun-18
Sep-18
Dec-18
Mar-19
Jun-19
Sep-19
Source: Vietnam GSO, Bloomberg.

Figure 49: Vietnam total volume of cargo transported


'000 tons, %y/y

Total cargo volume (thousand tons) Growth (%y/y)


1,800,000 25%

1,600,000
20%
1,400,000

1,200,000
15%
1,000,000

800,000
10%
600,000

400,000 5%
200,000

- 0%
2010 2011 2012 2013 2014 2015 2016 2017 2018 1H19
Source: Vietnam GSO, Bloomberg.

20

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Foreign direct investment
Table 20: Key FDI projects in manufacturing - 2019
The shift of manufacturers to
Date Projects Industry Capital (U$mm)
avoid the effects of US-China
Sep-19 LG Display Hai Phong (Expansion) Electronics 410
trade tensions is reflected in
the FDI flows to Vietnam from May-19 Meiko Vietnam (Hong Kong) Electronics 200
late 2018 into 2019. Mar-19 Royal Pagoda Private Limited (Singapore) Textiles 200
Mar-19 Cooper Tire & Rubber Holding and Sailun group (China) Tires 280
We took note of several key Mar-19 Universal Alloy Corporation Asia Pte., Ltd (Singapore) Aerospace 170
manufacturing FDI projects Feb-19 Guizhou Advance Type Investment co.,ltd (China) Tires 214
that registered in Vietnam in Jan-19 New Wing Interconnect Technology Bac Giang (Foxconn) Electronics 110
9M19, including new factories Jan-19 GoerTek (Hong Kong) Electronics 260
and expansion of Meiko, Jan-19 Keytronic EMS Electronics 70
Foxconn, Keytronic, and Source: Vietnam Ministry of Planning & Investment.
GoerTek.
Figure 50: Monthly FDI registration and disbursement
US$mn
10,000
Total FDI registered in 9,000
Vietnam in 9M19 was 3% y/y
higher. The growth rate looks 8,000

slow due to several mega real 7,000


estate projects logged in June
6,000
2018. The number of FDI
projects has increased 5,000

meaningfully in the last 12 4,000


months (+27% y/y). 9M19 FDI
3,000
disbursement grew at a steady
pace of 7% y/y. 2,000

1,000

0
Mar-17
Apr-17

Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jan-18

Mar-18
Apr-18

Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19

Mar-19
Apr-19

Jun-19
Jul-19
Aug-19
Feb-17

May-17

Feb-18

May-18

Feb-19

May-19
Monthly FDI Registration Monthly FDI disbursement

Source: Vietnam Ministry of Planning & Investment, CEIC.

Chinese investors have Figure 51: Changes in number of FDI projects registration in Vietnam – total and top countries
increased their number of new (%12m/12m)
projects by 72% y/y, faster 80%
China, 72%
than investors from Singapore 70%
(+10% y/y), Korea (+2% y/y)
60%
and Japan (+5% y/y).
50%

40%

30% Total, 27%


Korea has claimed back the
no.1 FDI investor spot in 20%
Vietnam with 19% of FDI 10%
Singapore, 10%
value registration, followed by Japan, 5%
0% Korea, 2%
China (18%).
-10%

-20%
May-17
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19

Source: Vietnam Ministry of Planning & Investment, Bloomberg.

21

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Figure 52: Number of FDI project registrations - by country
3500
3,046
3000 2,759
2,556 2,591

2500 959

2,013
899 893
2000 226 1,629
1,588
713 186
1500 1,275 210
580 1043
130
1000 424 828 861 118
106
105 702 490
505 429
500 366
341 367 219
298 299
291 389
169 278 284 303
0 89 99
2013 2014 2015 2016 2017 2018 9M19

China Japan Korea Singapore Others Total

Source: Vietnam Ministry of Planning & Investment, Bloomberg.

Figure 53: Countries' share of new FDI capital registration


%
100%

90% 21%
28% 28%
37% 39% 35%
80%

70% 18%
64% 8%
60% 21%
13%
15% 10% 20%
50% 19%

40% 19%
26%
7% 36%
30% 39%
36% 37% 14%
20% 9% 17%

10% 6% 18%
16% 8%
8% 8% 7% 7%
0% 2% 4%
2013 2014 2015 2016 2017 2018 9M19
China Japan Korea Singapore Others

Source: Vietnam Ministry of Planning & Investment, Bloomberg.

22

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Trade
Figure 54: Vietnam trade balance Figure 55: Import export growth and monthly trade balance
with top trade partners – 9M19 %y/y, US$mn
US$bn 60% 4,500
Exports Trade balance Exports growth (%y/y) Imports growth (%y/y)
80 68.6
Imports 4,000
60 Trade balance 50%
44.7 3,500
40 28.2
34.0 40% 3,000
15.0 14.8
20 18.3 2,500
30%
0 0.8 2,000

-20 (14.2) (20.5) (10.7) 20% 1,500


(27.2)
-40 1,000
(35.3)
10%
-60 (50.3) 500
(55.4)
-80 0% -
China

Japan

S.Korea

Others
US

(500)
-10%
(1,000)
Source: CEIC Data, Vietnam GSO.
-20% (1,500)
Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 Sep-18 Nov-18 Jan-19 Mar-19 May-19 Jul-19 Sep-19

Source: Vietnam Customs, CEIC.

Figure 56: Vietnam import share by product

Source: Vietnam Customs.

Figure 57: Vietnam export share by product

Source: Vietnam Customs.

23

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com
Table 21: Exports growth by product (%y/y)
Exports Latest month (US$mn) Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
Total 23,000 6.0 2.5 8.1 (0.1) (1.1) 1.9 6.0 8.3 7.8 8.8 11.2 17.2 12.2
Electronics 3,300 11.8 6.6 (0.9) 4.2 (5.0) 4.8 20.0 16.3 9.6 20.6 24.2 32.0 22.2
Textile & Garment 3,000 17.8 21.2 20.0 11.7 6.4 (1.8) 16.4 8.7 10.4 3.8 13.2 13.8 7.1
Footwear 1,400 15.1 5.7 2.3 7.6 12.9 7.5 13.1 11.3 13.9 16.8 18.4 14.3 16.7
Machinery 1,500 20.6 23.4 21.2 20.7 14.5 1.8 (5.8) (4.5) (0.5) 3.1 15.1 11.1 15.4
Wood 850 6.1 18.4 22.2 11.1 16.3 (8.5) 24.1 22.7 20.9 13.3 16.4 16.4 25.0
Fishery 750 (0.9) (0.7) 4.1 3.6 4.5 (13.6) (10.3) (9.4) (2.1) (1.8) (3.3) (6.3) (3.8)
Transport 650 13.6 5.7 18.9 4.8 5.1 1.0 17.8 11.6 5.5 14.2 11.6 21.7 8.3
Bags 300 (3.9) 20.9 11.3 6.6 1.0 (6.7) 17.1 22.8 1.2 13.6 15.7 17.9 20.1
Vegetables 285 17.9 24.8 (10.4) (10.0) (1.0) (25.1) (6.7) 25.7 15.3 (1.8) (18.9) (33.3) (13.6)
Cashew Nuts 276 (24.6) (23.4) (21.9) (10.7) (9.9) (33.4) (18.3) (21.3) (13.7) (3.1) (4.2) (8.0) 9.6
Plastic Products 280 9.0 12.3 15.0 14.6 13.4 1.2 15.0 14.9 8.4 9.0 7.0 7.7 21.7
Rice 223 (19.6) (26.8) 21.3 39.8 (24.8) (17.1) (24.4) (29.8) (24.0) (3.1) 18.6 6.8 17.1
Steel 289 6.2 4.4 (0.9) 3.0 26.3 (22.1) (23.0) (27.0) 7.3 (22.8) (29.4) (20.7) (7.4)
Coffee 175 20.0 24.5 21.7 (13.3) (22.1) (30.2) (28.1) (21.1) (25.3) (15.7) 6.3 (10.6) (22.0)
Gasoline 144 43.1 68.0 81.1 53.4 22.7 43.6 7.4 (22.8) 52.5 18.2 16.9 (1.5) 37.5
Chemicals 160 17.1 100.8 34.0 49.9 51.7 38.2 22.1 26.8 56.3 14.3 (1.1) (12.5) 23.1
Electric Wires 190 17.8 8.3 (11.5) (9.8) (16.7) (3.4) (0.1) 16.7 12.1 7.7 22.5 23.2 15.2
Valuable Stones 320 (21.1) (5.1) 21.9 8.2 (2.0) 9.9 11.4 8.7 (23.6) 186.4 706.1 1,011.1 611.1
Chemical Products 100 17.3 28.5 23.5 21.6 10.7 1.9 19.5 23.5 14.6 30.4 40.6 44.4 11.6
Pepper 37 (20.0) (5.5) (17.6) (24.9) (33.8) (26.3) (17.2) (6.5) 19.7 20.0 15.1 (7.7) (28.5)
Cassava 80 (25.2) (2.3) (15.3) (36.1) (0.1) 11.5 (11.2) 14.3 (28.4) (25.5) 7.9 67.2 26.7
Ceramics 40 6.0 10.6 0.4 9.7 5.8 2.1 (7.9) 8.1 0.9 (3.7) 13.4 - -
Coal 10 (24.3) 74.5 (60.4) (9.7) (21.7) (91.0) (89.3) (100.0) (100.0) 97.0 (77.8) (40.8) (49.7)
Rattan 35 13.2 19.6 38.1 34.4 40.6 7.8 69.5 40.0 51.1 43.2 41.6 33.3 40.0
Tea 22 (18.7) (4.8) 1.1 13.1 (0.9) (7.8) 16.9 3.3 (7.1) (16.1) (0.1) 20.8 31.0
Others 16,000 6.1 0.2 6.7 (5.0) (5.1) 0.7 4.9 7.1 6.3 8.5 8.5 16.4 7.4
Source: Vietnam Customs, Bloomberg.
Table 22: Import growth by product (%y/y)
Imports Latest month (US$mn) Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19
Total 22,500 8.5 14.3 13.4 2.8 3.8 10.4 15.5 19.7 9.8 11.3 6.9 8.6 13.6
Electronics 5,100 1.4 16.1 14.4 (2.7) 0.0 17.1 18.9 46.8 16.1 32.7 27.0 35.1 34.2
Machinery 3,100 6.1 14.6 8.0 4.3 2.9 9.0 17.7 22.4 4.5 8.8 8.7 8.5 10.7
Fabric 1,000 7.5 5.3 10.1 3.1 5.3 22.0 17.6 9.2 (0.3) 14.3 6.6 (4.3) 2.0
Steel 794 23.5 3.2 3.7 6.9 (2.6) (0.4) 23.5 5.0 (7.0) (1.7) (3.5) (10.9) (4.6)
Plastics 765 15.7 28.0 33.1 12.8 3.0 (2.4) 7.4 17.4 4.5 (2.6) 9.4 6.7 5.8
Automobile 590 30.7 29.5 9.3 (9.4) 134.2 100.8 60.9 94.2 118.8 73.2 49.3 22.1 21.8
Raw Materials 450 2.3 6.3 15.8 5.0 5.2 11.3 12.1 10.7 8.3 11.8 19.5 4.2 (2.2)
Other Metals 595 10.6 16.7 11.2 2.4 9.2 (15.8) (18.6) 17.3 10.8 (0.5) (51.7) (14.3) 20.9
Plastic Products 570 (3.1) 5.2 10.8 3.6 5.5 5.3 12.0 27.5 15.7 11.5 12.9 7.7 14.0
Chemical Products 450 1.9 14.4 8.4 2.0 6.1 6.3 5.9 5.9 13.1 5.5 15.2 4.5 12.5
Chemicals 410 17.4 22.7 28.5 8.0 7.9 12.3 3.5 5.1 12.5 (1.7) (0.7) 2.4 2.5
Petroleum 435 0.1 (15.6) (21.1) (49.4) (67.2) (60.4) (34.6) (18.0) (50.8) (57.6) (21.2) (8.8) (13.5)
Cotton 170 14.1 16.9 40.5 21.8 12.1 (7.8) 4.4 19.4 7.2 3.0 (16.5) (29.8) (31.4)
Cattle Feed 320 37.8 27.0 27.1 63.4 3.9 2.2 (0.8) (5.8) 17.1 (24.8) 29.2 32.0 (8.6)
Medicaments 240 (11.3) (15.2) 8.0 (7.2) 10.7 1.3 9.3 8.2 9.9 15.2 14.0 - 20.0
Wood 220 15.2 27.9 16.2 6.1 13.1 14.5 18.0 25.4 29.7 23.0 13.5 12.5 10.0
Textile & Leather 220 35.9 38.7 27.1 17.5 12.0 6.5 10.6 29.7 8.5 4.2 11.1 (8.7) 8.8
Seafood 140 2.5 22.4 3.3 9.8 4.0 1.3 4.5 26.7 10.2 (2.0) 22.8 (3.6) 12.0
Vegetables 130 16.9 16.9 (3.9) 22.1 1.7 12.3 13.1 105.8 64.9 19.1 (18.0) (35.7) (18.8)
Paper 150 22.3 16.4 6.7 4.5 12.3 1.2 - (4.6) (1.0) (0.2) 18.0 (2.5) (5.3)
Transport 60 3.0 72.3 (2.6) 44.7 12.0 (15.5) 48.0 8.4 34.8 2.9 165.9 592.3 (7.7)
Rubber 111 5.0 26.6 4.1 6.5 17.7 12.9 8.1 43.8 10.7 6.0 36.9 17.1 17.5
Fertilizer 77 21.8 11.4 9.0 34.5 70.9 12.8 (23.7) (21.8) (2.6) (23.4) 32.7 (18.9) 20.1
Milk 75 24.4 21.8 16.5 2.3 10.3 77.7 (2.6) 6.8 16.1 19.4 18.0 - -
Other Oil Products 80 3.7 6.1 36.7 39.2 15.2 27.5 (20.2) (5.5) 19.5 (0.2) (6.1) (6.7) 14.3
Insecticides 65 (1.9) 2.7 4.1 (18.2) 30.1 (0.0) (2.9) (3.0) 16.7 (4.5) (3.9) (6.7) -
Motorbike 80 31.4 44.3 64.8 91.3 54.7 56.7 41.5 61.8 18.2 50.1 33.7 23.1 60.0
Liquefied Gas 82 (27.5) 82.2 (45.4) 15.1 (57.0) 1.3 5.2 145.4 27.2 (30.8) (27.0) 28.6 52.8
Animal Oil and Fat 55 (2.8) (11.8) (3.2) (5.1) (3.2) (2.3) (5.1) 26.0 39.8 (20.5) (5.0) (8.0) (21.4)
Wheat 70 58.2 7.3 53.5 (43.9) (36.0) 21.7 (83.7) (33.5) (59.7) (39.5) (4.8) (66.4) (18.6)
Source: Vietnam Customs, Bloomberg.

24

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Banking, interest rates, and foreign exchange


Vietnam posted moderate credit Figure 59: Credit, deposit & M2 growth
growth during 1H19 (+7.3% ytd, %
+14.1% y/y), which is aligned with 40%
M2 growth (% y/y) Credit growth (% y/y) Deposit growth (%y/y)
the government target of 14% for
35%
2019. The State Bank of Vietnam
has noted an increase in proportion 30%
of credit to manufacturing and
exports-oriented industries. 25%

20%
Deposits grew at a slower pace of
9.9% y/y and M2 expanded by 9% 15% 14.1%
y/y.
9.9%
10%
9.0%
5%

0%
2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 1H19
Source: State Bank of Vietnam, CEIC.

Figure 60: Credit/GDP and M2/GDP


Figure 58: Credit by sector %
Agriculture, Forestry
Other
& Fishery 170% 164.7%
Activities Credit/GDP M2/GDP
9.1%
36.3% Industrials 160%
19.9%

150%

140% 134.1%

130%

120%

Transportation/
110%
Construction
Telecom 9.7%
3.0% 100%
Trading
21.9%
90%

Source: State Bank of Vietnam, CEIC. 80%


2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

Source: State Bank of Vietnam, GSO.


Table 23: Interbank interest rates
%
Tenor Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19
O/N 4.35 4.50 5.05 3.95 4.15 2.45 2.95 3.25 2.75 4.40 1.70 1.65 3.90
1 Week 4.90 4.75 5.05 4.05 4.25 3.20 3.05 3.25 2.85 4.40 2.50 1.95 4.00
1 Month 5.00 5.05 5.15 4.30 4.25 3.35 3.45 3.55 3.20 4.40 3.00 2.85 4.30
3 Month 5.25 5.25 5.40 4.50 4.85 4.10 3.90 3.80 3.95 4.40 4.10 4.15 4.60
6 Month 5.30 5.25 5.45 4.60 4.70 4.50 4.30 4.30 4.25 4.45 4.40 4.15 4.60
9 Month 5.30 5.50 5.40 4.60 4.60 4.45 4.50 4.50 4.30 4.75 4.60 4.15 4.70
12 Month 5.30 5.50 5.40 4.75 4.75 4.45 4.80 4.80 4.30 4.80 4.70 4.15 4.80
Source: Bloomberg.

25

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Figure 61: USD/Vietnamese Dong Exchange Rate


24,000
USD/VND spot SBV BID Price Upper trading band Lower Trading band

23,500

23,000

22,500

22,000

21,500

21,000
Sep-16

Oct-16

Nov-16

Dec-16

Jan-17

Feb-17

Mar-17

Apr-17

May-17

Jun-17

Jul-17

Aug-17

Sep-17

Oct-17

Nov-17

Dec-17

Jan-18

Feb-18

Mar-18

Apr-18

May-18

Jun-18

Jul-18

Aug-18

Sep-18

Oct-18

Nov-18

Dec-18

Jan-19

Feb-19

Mar-19

Apr-19

May-19

Jun-19

Jul-19

Aug-19

Sep-19
Source: Bloomberg.

26

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Government bonds

Figure 62: Public Debt/GDP and External Debt/GDP


%
70
Public Debt External Debt Public debt ceiling External Debt ceiling
65

60
58.4

55

50
49.7
45

40

35

30

25

20
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

Source: Bloomberg, Ministry of Finance.

Figure 63: Government bond yield curve


6.0
5.5
5.0
4.5
4.0
Bond yield (%)

3.5
3.0 Nov-19

2.5 May-19

2.0 Nov-18

1.5
1.0
0.5
0.0
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Bond Tenor (yrs)
Source: Bloomberg.

27

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Figure 64: Government bond yield movements


6.0

5.5

5.0

4.5

4.0

3.5

3.0
1Y
2Y
2.5
3Y
5Y
2.0
7Y
10Y
1.5
15Y

1.0
Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19
Source: Bloomberg.

Table 24: Government bond yield


%
Tenor Nov-18 Dec-18 Jan-19 Feb-19 Mar-19 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19
1Y 4.15 4.10 3.34 2.99 3.26 3.25 3.26 3.27 2.98 2.80 2.80 2.17 2.15
2Y 4.26 4.21 3.48 3.23 3.37 3.49 3.46 3.54 3.07 2.90 2.94 2.28 2.20
3Y 4.41 4.30 3.61 3.40 3.51 3.59 3.61 3.66 3.15 3.00 3.02 2.39 2.30
5Y 4.63 4.56 3.80 3.76 3.88 3.92 3.85 3.91 3.51 3.32 3.08 2.54 2.41
7Y 4.90 4.76 4.20 4.13 4.20 4.27 4.29 4.26 4.02 3.79 3.66 3.18 3.31
10Y 5.19 5.13 4.86 4.76 4.83 4.80 4.75 4.69 4.46 4.17 4.07 3.69 3.59
15Y 5.43 5.41 5.18 5.07 5.15 5.15 5.10 5.07 4.73 4.49 4.32 3.80 3.71
Source: Bloomberg.

28

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Analyst Certification: The research analyst(s) denoted by an “AC” on the cover of this report certifies (or, where multiple research
analysts are primarily responsible for this report, the research analyst denoted by an “AC” on the cover or within the document
individually certifies, with respect to each security or issuer that the research analyst covers in this research) that: (1) all of the views
expressed in this report accurately reflect the research analyst’s personal views about any and all of the subject securities or issuers; and
(2) no part of any of the research analyst's compensation was, is, or will be directly or indirectly related to the specific recommendations
or views expressed by the research analyst(s) in this report. For all Korea-based research analysts listed on the front cover, if applicable,
they also certify, as per KOFIA requirements, that their analysis was made in good faith and that the views reflect their own opinion,
without undue influence or intervention.
All authors named within this report are research analysts unless otherwise specified. In Europe, Sector Specialists may be shown on this
report as contacts but are not authors of the report or part of the Research Department.
Research excerpts: This note includes excerpts from previously published research. For access to the full reports, including analyst
certification and important disclosures, investment thesis, valuation methodology, and risks to rating and price targets, please contact your
salesperson or the covering analyst’s team or visit www.jpmorganmarkets.com.

Important Disclosures

 Market Maker/ Liquidity Provider: J.P. Morgan is a market maker and/or liquidity provider in the financial instruments of/related to
Asia Commercial Bank, Techcombank, Vietcombank, VP Bank.
 Manager or Co-manager: J.P. Morgan acted as manager or co-manager in a public offering of securities or financial instruments (as
such term is defined in Directive 2014/65/EU) for VP Bank within the past 12 months.
 Client: J.P. Morgan currently has, or had within the past 12 months, the following entity(ies) as clients: Asia Commercial Bank,
Techcombank, Vietcombank, VP Bank.
 Client/Investment Banking: J.P. Morgan currently has, or had within the past 12 months, the following entity(ies) as investment
banking clients: VP Bank.
 Client/Non-Investment Banking, Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following
entity(ies) as clients, and the services provided were non-investment-banking, securities-related: Asia Commercial Bank, Techcombank,
Vietcombank, VP Bank.
 Client/Non-Securities-Related: J.P. Morgan currently has, or had within the past 12 months, the following entity(ies) as clients, and
the services provided were non-securities-related: Asia Commercial Bank, Vietcombank.
 Investment Banking (past 12 months): J.P. Morgan received in the past 12 months compensation for investment banking services
from VP Bank.
 Investment Banking (next 3 months): J.P. Morgan expects to receive, or intends to seek, compensation for investment banking
services in the next three months from VP Bank.
 Non-Investment Banking Compensation: J.P. Morgan has received compensation in the past 12 months for products or services
other than investment banking from Asia Commercial Bank, Techcombank, Vietcombank, VP Bank.
 Debt Position: J.P. Morgan may hold a position in the debt securities of Asia Commercial Bank, Techcombank, Vietcombank, VP
Bank, if any.
 MSCI: The MSCI sourced information is the exclusive property of MSCI. Without prior written permission of MSCI, this information
and any other MSCI intellectual property may not be reproduced, redisseminated or used to create any financial products, including any
indices. This information is provided on an 'as is' basis. The user assumes the entire risk of any use made of this information. MSCI, its
affiliates and any third party involved in, or related to, computing or compiling the information hereby expressly disclaim all warranties of
originality, accuracy, completeness, merchantability or fitness for a particular purpose with respect to any of this information. Without
limiting any of the foregoing, in no event shall MSCI, any of its affiliates or any third party involved in, or related to, computing or
compiling the information have any liability for any damages of any kind. MSCI and the MSCI indexes are services marks of MSCI and
its affiliates.
Company-Specific Disclosures: Important disclosures, including price charts and credit opinion history tables, are available for
compendium reports and all J.P. Morgan–covered companies by visiting https://www.jpmm.com/research/disclosures, calling 1-800-477-
0406, or e-mailing research.disclosure.inquiries@jpmorgan.com with your request. J.P. Morgan’s Strategy, Technical, and Quantitative
Research teams may screen companies not covered by J.P. Morgan. For important disclosures for these companies, please call 1-800-477-
0406 or e-mail research.disclosure.inquiries@jpmorgan.com.

29

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Asia Commercial Bank (ACB.HM, ACB VN) Price Chart Date Rating Price (D) Price Target
(D)
57,673 01-Nov-19 OW 24100.00 40,000

49,434

41,195
OW D40,000
32,956
Price(D)

24,717

16,478

8,239

0
Dec Mar Jun Sep Dec Mar Jun Sep Dec Mar Jun Sep Dec
16 17 17 17 17 18 18 18 18 19 19 19 19

Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Nov 01, 2019. All share prices are as of market close on the previous business day.

Techcombank (TCB.HM, TCB VN) Price Chart Date Rating Price (D) Price Target
(D)
70,272 01-Nov-19 OW 23700.00 40,000

61,488

52,704

OW D40,000
43,920

Price(D) 35,136

26,352

17,568

8,784

0
Jun Sep Jan Apr Aug Dec
18 18 19 19 19 19

Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Nov 01, 2019. All share prices are as of market close on the previous business day.

30

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Vietcombank (VCB.HM, VCB VN) Price Chart Date Rating Price (D) Price Target
(D)
01-Nov-19 OW 87700.00 100,000
145,068

124,344

103,620
OW D100,000

82,896
Price(D)

62,172

41,448

20,724

0
Dec Mar Jun Sep Dec Mar Jun Sep Dec Mar Jun Sep Dec
16 17 17 17 17 18 18 18 18 19 19 19 19

Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Nov 01, 2019. All share prices are as of market close on the previous business day.

VP Bank (VPB.HM, VPB VN) Price Chart Date Rating Price (D) Price Target
(D)
01-Nov-19 N 21500.00 20,000
64,967

55,686

46,405 N D20,000

Price(D) 37,124

27,843

18,562

9,281

0
Aug Nov Feb May Aug Nov Feb May Aug Nov
17 17 18 18 18 18 19 19 19 19

Source: Bloomberg and J.P. Morgan; price data adjusted for stock splits and dividends.
Initiated coverage Nov 01, 2019. All share prices are as of market close on the previous business day.

The chart(s) show J.P. Morgan's continuing coverage of the stocks; the current analysts may or may not have covered it over the entire
period.
J.P. Morgan ratings or designations: OW = Overweight, N= Neutral, UW = Underweight, NR = Not Rated
Explanation of Equity Research Ratings, Designations and Analyst(s) Coverage Universe:
J.P. Morgan uses the following rating system: Overweight [Over the next six to twelve months, we expect this stock will outperform the
average total return of the stocks in the analyst’s (or the analyst’s team’s) coverage universe.] Neutral [Over the next six to twelve
months, we expect this stock will perform in line with the average total return of the stocks in the analyst’s (or the analyst’s team’s)
coverage universe.] Underweight [Over the next six to twelve months, we expect this stock will underperform the average total return of
the stocks in the analyst’s (or the analyst’s team’s) coverage universe.] Not Rated (NR): J.P. Morgan has removed the rating and, if
applicable, the price target, for this stock because of either a lack of a sufficient fundamental basis or for legal, regulatory or policy
reasons. The previous rating and, if applicable, the price target, no longer should be relied upon. An NR designation is not a
recommendation or a rating. In our Asia (ex-Australia and ex-India) and U.K. small- and mid-cap equity research, each stock’s expected
total return is compared to the expected total return of a benchmark country market index, not to those analysts’ coverage universe. If it
does not appear in the Important Disclosures section of this report, the certifying analyst’s coverage universe can be found on J.P.
Morgan’s research website, www.jpmorganmarkets.com.

31

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

J.P. Morgan Equity Research Ratings Distribution, as of October 05, 2019


Overweight Neutral Underweight
(buy) (hold) (sell)
J.P. Morgan Global Equity Research Coverage 45% 40% 14%
IB clients* 53% 48% 38%
JPMS Equity Research Coverage 43% 43% 14%
IB clients* 76% 64% 55%
*Percentage of subject companies within each of the "buy," "hold" and "sell" categories for which J.P. Morgan has provided investment banking services
within the previous 12 months. Please note that the percentages might not add to 100% because of rounding.
For purposes only of FINRA ratings distribution rules, our Overweight rating falls into a buy rating category; our Neutral rating falls into a hold rating
category; and our Underweight rating falls into a sell rating category. Please note that stocks with an NR designation are not included in the table above.
This information is current as of the end of the most recent calendar quarter.

Equity Valuation and Risks: For valuation methodology and risks associated with covered companies or price targets for covered
companies, please see the most recent company-specific research report at http://www.jpmorganmarkets.com, contact the primary analyst
or your J.P. Morgan representative, or email research.disclosure.inquiries@jpmorgan.com. For material information about the proprietary
models used, please see the Summary of Financials in company-specific research reports and the Company Tearsheets, which are
available to download on the company pages of our client website, http://www.jpmorganmarkets.com. This report also sets out within it
the material underlying assumptions used.
Analysts' Compensation: The research analysts responsible for the preparation of this report receive compensation based upon various
factors, including the quality and accuracy of research, client feedback, competitive factors, and overall firm revenues.
Registration of non-US Analysts: Unless otherwise noted, the non-US analysts listed on the front of this report are employees of non-US
affiliates of J.P. Morgan Securities LLC, may not be registered as research analysts under FINRA rules, may not be associated persons of
J.P. Morgan Securities LLC, and may not be subject to FINRA Rule 2241 or 2242 restrictions on communications with covered
companies, public appearances, and trading securities held by a research analyst account.

Other Disclosures
J.P. Morgan is a marketing name for investment banking businesses of JPMorgan Chase & Co. and its subsidiaries and affiliates worldwide.

All research reports made available to clients are simultaneously available on our client website, J.P. Morgan Markets. Not all research content is
redistributed, e-mailed or made available to third-party aggregators. For all research reports available on a particular stock, please contact your sales
representative.

Any data discrepancies in this report could be the result of different calculations and/or adjustments.

Any long form nomenclature for references to China; Hong Kong; Taiwan; and Macau within this research report are Mainland China; Hong Kong SAR,
China; Taiwan, China; Macau SAR, China.

Options and Futures related research: If the information contained herein regards options or futures related research, such information is available only
to persons who have received the proper options or futures risk disclosure documents. Please contact your J.P. Morgan Representative or visit
https://www.theocc.com/components/docs/riskstoc.pdf for a copy of the Option Clearing Corporation's Characteristics and Risks of Standardized Options
or http://www.finra.org/sites/default/files/Security_Futures_Risk_Disclosure_Statement_2018.pdf for a copy of the Security Futures Risk Disclosure
Statement.

Private Bank Clients: Where you are receiving research as a client of the private banking businesses offered by JPMorgan Chase & Co. and its
subsidiaries (“J.P. Morgan Private Bank”), research is provided to you by J.P. Morgan Private Bank and not by any other division of J.P. Morgan,
including but not limited to the J.P. Morgan corporate and investment bank and its research division.

Legal entity responsible for the production of research: The legal entity identified below the name of the Reg AC research analyst who authored this
report is the legal entity responsible for the production of this research. Where multiple Reg AC research analysts authored this report with different legal
entities identified below their names, these legal entities are jointly responsible for the production of this research.

Legal Entities Disclosures


U.S.: JPMS is a member of NYSE, FINRA, SIPC and the NFA. JPMorgan Chase Bank, N.A. is a member of FDIC. Canada: J.P. Morgan Securities
Canada Inc. is a registered investment dealer, regulated by the Investment Industry Regulatory Organization of Canada and the Ontario Securities
Commission and is the participating member on Canadian exchanges. U.K.: JPMorgan Chase N.A., London Branch, is authorised by the Prudential
Regulation Authority and is subject to regulation by the Financial Conduct Authority and to limited regulation by the Prudential Regulation Authority.
Details about the extent of our regulation by the Prudential Regulation Authority are available from J.P. Morgan on request. J.P. Morgan Securities plc
(JPMS plc) is a member of the London Stock Exchange and is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct
Authority and the Prudential Regulation Authority. Registered in England & Wales No. 2711006. Registered Office 25 Bank Street, London, E14 5JP.
Germany: This material is distributed in Germany by J.P. Morgan Securities plc, Frankfurt Branch which is regulated by the Bundesanstalt für
Finanzdienstleistungsaufsich and also by J.P. Morgan AG (JPM AG) which is a member of the Frankfurt stock exchange and is regulated by the Federal

32

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Financial Supervisory Authority (BaFin), JPM AG is a company incorporated in the Federal Republic of Germany with registered office at Taunustor 1,
60310 Frankfurt am Main, the Federal Republic of Germany. South Africa: J.P. Morgan Equities South Africa Proprietary Limited is a member of the
Johannesburg Securities Exchange and is regulated by the Financial Services Board. Hong Kong: J.P. Morgan Securities (Asia Pacific) Limited (CE
number AAJ321) is regulated by the Hong Kong Monetary Authority and the Securities and Futures Commission in Hong Kong and/or J.P. Morgan
Broking (Hong Kong) Limited (CE number AAB027) is regulated by the Securities and Futures Commission in Hong Kong. JP Morgan Chase Bank, N.A.,
Hong Kong is organized under the laws of U.S.A. with limited liability. Korea: This material is issued and distributed in Korea by or through J.P. Morgan
Securities (Far East) Limited, Seoul Branch, which is a member of the Korea Exchange(KRX) and is regulated by the Financial Services Commission
(FSC) and the Financial Supervisory Service (FSS). Australia: J.P. Morgan Securities Australia Limited (JPMSAL) (ABN 61 003 245 234/AFS Licence
No: 238066) is regulated by ASIC and is a Market, Clearing and Settlement Participant of ASX Limited and CHI-X. Taiwan: J.P. Morgan Securities
(Taiwan) Limited is a participant of the Taiwan Stock Exchange (company-type) and regulated by the Taiwan Securities and Futures Bureau. India: J.P.
Morgan India Private Limited (Corporate Identity Number - U67120MH1992FTC068724), having its registered office at J.P. Morgan Tower, Off. C.S.T.
Road, Kalina, Santacruz - East, Mumbai – 400098, is registered with Securities and Exchange Board of India (SEBI) as a ‘Research Analyst’ having
registration number INH000001873. J.P. Morgan India Private Limited is also registered with SEBI as a member of the National Stock Exchange of India
Limited and the Bombay Stock Exchange Limited (SEBI Registration Number – INZ000239730) and as a Merchant Banker (SEBI Registration Number -
MB/INM000002970). Telephone: 91-22-6157 3000, Facsimile: 91-22-6157 3990 and Website: www.jpmipl.com. For non local research reports, this
material is not distributed in India by J.P. Morgan India Private Limited. Thailand: This material is issued and distributed in Thailand by JPMorgan
Securities (Thailand) Ltd., which is a member of the Stock Exchange of Thailand and is regulated by the Ministry of Finance and the Securities and
Exchange Commission and its registered address is 3rd Floor, 20 North Sathorn Road, Silom, Bangrak, Bangkok 10500. Indonesia: PT J.P. Morgan
Sekuritas Indonesia is a member of the Indonesia Stock Exchange and is regulated by the OJK a.k.a. BAPEPAM LK. Philippines: J.P. Morgan Securities
Philippines Inc. is a Trading Participant of the Philippine Stock Exchange and a member of the Securities Clearing Corporation of the Philippines and the
Securities Investor Protection Fund. It is regulated by the Securities and Exchange Commission. Brazil: Banco J.P. Morgan S.A. is regulated by the
Comissao de Valores Mobiliarios (CVM) and by the Central Bank of Brazil. Mexico: J.P. Morgan Casa de Bolsa, S.A. de C.V., J.P. Morgan Grupo
Financiero is a member of the Mexican Stock Exchange and authorized to act as a broker dealer by the National Banking and Securities Exchange
Commission. Singapore: This material is issued and distributed in Singapore by or through J.P. Morgan Securities Singapore Private Limited (JPMSS)
[MCI (P) 058/04/2019 and Co. Reg. No.: 199405335R], which is a member of the Singapore Exchange Securities Trading Limited and/or JPMorgan Chase
Bank, N.A., Singapore branch (JPMCB Singapore) [MCI (P) 070/09/2019], both of which are regulated by the Monetary Authority of Singapore. This
material is issued and distributed in Singapore only to accredited investors, expert investors and institutional investors, as defined in Section 4A of the
Securities and Futures Act, Cap. 289 (SFA). This material is not intended to be issued or distributed to any retail investors or any other investors that do not
fall into the classes of “accredited investors,” “expert investors” or “institutional investors,” as defined under Section 4A of the SFA. Recipients of this
document are to contact JPMSS or JPMCB Singapore in respect of any matters arising from, or in connection with, the document. Japan: JPMorgan
Securities Japan Co., Ltd. and JPMorgan Chase Bank, N.A., Tokyo Branch are regulated by the Financial Services Agency in Japan. Malaysia: This
material is issued and distributed in Malaysia by JPMorgan Securities (Malaysia) Sdn Bhd (18146-X) which is a Participating Organization of Bursa
Malaysia Berhad and a holder of Capital Markets Services License issued by the Securities Commission in Malaysia. Pakistan: J. P. Morgan Pakistan
Broking (Pvt.) Ltd is a member of the Karachi Stock Exchange and regulated by the Securities and Exchange Commission of Pakistan. Dubai: JPMorgan
Chase Bank, N.A., Dubai Branch is regulated by the Dubai Financial Services Authority (DFSA) and its registered address is Dubai International Financial
Centre - Building 3, Level 7, PO Box 506551, Dubai, UAE. Russia: CB J.P. Morgan Bank International LLC is regulated by the Central Bank of Russia.
Argentina: JPMorgan Chase Bank Sucursal Buenos Aires is regulated by Banco Central de la República Argentina (“BCRA”- Central Bank of Argentina)
and Comisión Nacional de Valores (“CNV”- Argentinian Securities Commission”)

Country and Region Specific Disclosures


U.K. and European Economic Area (EEA): Unless specified to the contrary, issued and approved for distribution in the U.K. and the EEA by JPMS plc.
Investment research issued by JPMS plc has been prepared in accordance with JPMS plc's policies for managing conflicts of interest arising as a result of
publication and distribution of investment research. Many European regulators require a firm to establish, implement and maintain such a policy. Further
information about J.P. Morgan's conflict of interest policy and a description of the effective internal organisations and administrative arrangements set up
for the prevention and avoidance of conflicts of interest is set out at the following link https://www.jpmorgan.com/jpmpdf/1320742677360.pdf. This report
has been issued in the U.K. only to persons of a kind described in Article 19 (5), 38, 47 and 49 of the Financial Services and Markets Act 2000 (Financial
Promotion) Order 2005 (all such persons being referred to as "relevant persons"). This document must not be acted on or relied on by persons who are not
relevant persons. Any investment or investment activity to which this document relates is only available to relevant persons and will be engaged in only
with relevant persons. In other EEA countries, the report has been issued to persons regarded as professional investors (or equivalent) in their home
jurisdiction. Australia: This material is issued and distributed by JPMSAL in Australia to "wholesale clients" only. This material does not take into
account the specific investment objectives, financial situation or particular needs of the recipient. The recipient of this material must not distribute it to any
third party or outside Australia without the prior written consent of JPMSAL. For the purposes of this paragraph the term "wholesale client" has the
meaning given in section 761G of the Corporations Act 2001. J.P. Morgan’s research coverage universe spans listed securities across the ASX All
Ordinaries index, securities listed on offshore markets, unlisted issuers and investment products which Research management deem to be relevant to the
investor base from time to time. J.P. Morgan seeks to cover companies of relevance to the domestic and international investor base across all GIC sectors,
as well as across a range of market capitalisation sizes. Germany: This material is distributed in Germany by J.P. Morgan Securities plc, Frankfurt Branch
which is regulated by the Bundesanstalt für Finanzdienstleistungsaufsicht. Korea: This report may have been edited or contributed to from time to time by
affiliates of J.P. Morgan Securities (Far East) Limited, Seoul Branch. Singapore: As at the date of this report, JPMSS is a designated market maker for
certain structured warrants listed on the Singapore Exchange where the underlying securities may be the securities discussed in this report. Arising from its
role as designated market maker for such structured warrants, JPMSS may conduct hedging activities in respect of such underlying securities and hold or
have an interest in such underlying securities as a result. The updated list of structured warrants for which JPMSS acts as designated market maker may be
found on the website of the Singapore Exchange Limited: http://www.sgx.com. In addition, JPMSS and/or its affiliates may also have an interest or holding
in any of the securities discussed in this report – please see the Important Disclosures section above. For securities where the holding is 1% or greater, the
holding may be found in the Important Disclosures section above. For all other securities mentioned in this report, JPMSS and/or its affiliates may have a
holding of less than 1% in such securities and may trade them in ways different from those discussed in this report. Employees of JPMSS and/or its
affiliates not involved in the preparation of this report may have investments in the securities (or derivatives of such securities) mentioned in this report and
may trade them in ways different from those discussed in this report. Taiwan: Research relating to equity securities is issued and distributed in Taiwan by
J.P. Morgan Securities (Taiwan) Limited, subject to the license scope and the applicable laws and the regulations in Taiwan. According to Paragraph 2,

33

This document is being provided for the exclusive use of VIET LINH VU.
Rajiv Batra Asia Pacific Equity Research
(65) 6882-8151 12 December 2019
rajiv.j.batra@jpmorgan.com

Article 7-1 of Operational Regulations Governing Securities Firms Recommending Trades in Securities to Customers (as amended or supplemented)
and/or other applicable laws or regulations, please note that the recipient of this material is not permitted to engage in any activities in connection with the
material which may give rise to conflicts of interests, unless otherwise disclosed in the “Important Disclosures” in this material. India: For private
circulation only, not for sale. Pakistan: For private circulation only, not for sale. New Zealand: This material is issued and distributed by JPMSAL in
New Zealand only to "wholesale clients" (as defined in the Financial Advisers Act 2008). The recipient of this material must not distribute it to any third
party or outside New Zealand without the prior written consent of JPMSAL. Canada: This report is distributed in Canada by or on behalf of J.P.Morgan
Securities Canada Inc. The information contained herein is not, and under no circumstances is to be construed as an offer to sell securities described herein,
or solicitation of an offer to buy securities described herein, in Canada or any province or territory thereof. The information contained herein is under no
circumstances to be construed as investment advice in any province or territory of Canada and is not tailored to the needs of the recipient. Dubai: This
report has been distributed to persons regarded as professional clients or market counterparties as defined under the DFSA rules. Brazil: Ombudsman J.P.
Morgan: 0800-7700847 / ouvidoria.jp.morgan@jpmorgan.com.

General: Additional information is available upon request. Information has been obtained from sources believed to be reliable but JPMorgan Chase & Co.
or its affiliates and/or subsidiaries (collectively J.P. Morgan) do not warrant its completeness or accuracy except with respect to any disclosures relative to
JPMS and/or its affiliates and the analyst's involvement with the issuer that is the subject of the research. All pricing is indicative as of the close of market
for the securities discussed, unless otherwise stated. Opinions and estimates constitute our judgment as of the date of this material and are subject to change
without notice. Past performance is not indicative of future results. This material is not intended as an offer or solicitation for the purchase or sale of any
financial instrument. The opinions and recommendations herein do not take into account individual client circumstances, objectives, or needs and are not
intended as recommendations of particular securities, financial instruments or strategies to particular clients. The recipient of this report must make its own
independent decisions regarding any securities or financial instruments mentioned herein. JPMS distributes in the U.S. research published by non-U.S.
affiliates and accepts responsibility for its contents. Periodic updates may be provided on companies/industries based on company specific developments or
announcements, market conditions or any other publicly available information. Clients should contact analysts and execute transactions through a J.P.
Morgan subsidiary or affiliate in their home jurisdiction unless governing law permits otherwise.

"Other Disclosures" last revised October 26, 2019.


Copyright 2019 JPMorgan Chase & Co. All rights reserved. This report or any portion hereof may not be reprinted, sold or
redistributed without the written consent of J.P. Morgan. #$J&098$#*P

34
Completed 12 Dec 2019 01:54 AM HKT Disseminated 12 Dec 2019 01:55 AM HKT
This document is being provided for the exclusive use of VIET LINH VU.

You might also like