The user wants me to convert the provided text into a responsive HTML page.
I need to extract all the information and structure it correctly using HTML5.
Here’s a plan:
1. **Main Title (H1):** Identify the preferred stocks and create a suitable title. The report seems to be primarily about “SD Guthrie”. The main title should be “SD Guthrie Malaysia Corporate News Flash”.
2. **Responsive Design:**
* Use `box-sizing: border-box;` for all elements.
* Implement media queries for responsive layout (e.g., fluid widths, wrapping elements).
* Make tables horizontally scrollable on small screens.
* Set a max-width for the main container on larger screens and center it.
3. **Content Extraction and Structuring:**
* **Header:** Company logo (placeholder, as no images are allowed), report title, date, and sector.
* **Main Report Section:**
* “SPECIAL INSTRUCTION:” section – this is an instruction for me, not content for the HTML. I should ignore it.
* “Key Highlights” / “Special Inclusions” (from page 1).
* “Analysts” section with names and contact details (page 1).
* “SOG Guthrie (SDG MK) Buy (Maintained)” section (page 1).
* “Target Price” and other metrics (page 1).
* “SDG MK (SDG MK) Price Case” chart (data needs to be presented, but no image, so I’ll describe it or use a simple table).
* “Forecast Assumptions” (Table 1 from page 4).
* “SOP Valuation” (Table 2 from page 4).
* “Recommendation Chart” (describe the trend, no image).
* “Emissions And ESG” (Page 2 content)
* Trend analysis text.
* Emissions (tCO2e) table.
* Latest ESG-Related Developments text.
* ESG Unbundled section (scores and descriptions).
* ESG Rating History (describe, no image).
* “Financial Exhibits” (Page 3 content)
* Asia section.
* Valuation basis.
* Key drivers.
* Key risks.
* Company Profile.
* Financial Summary table.
* Valuation Metrics table.
* Income Statement table.
* Cash Flow table.
* Balance Sheet table.
* Key Metrics table.
* “Recommendation Chart” (from page 4, repeated, consolidate).
* “RHB Guide to Investment Ratings” (Page 5 content).
* “Investment Research Disclaimers” (Page 5, 6 content).
* “Restrictions on Distribution” (Page 5, 6 content).
* “Analyst Certification” (Page 6 content).
* Contact information (Page 7).
4. **No Images:** Use textual descriptions or simple HTML elements to represent charts/logos.
5. **No Comments:** Ensure the final HTML is clean.
6. **Table Handling:** All tables must be wrapped in a `div` for horizontal scrolling on small screens.
Let’s start structuring the HTML.
**Page 1 Content:**
* Header: “RHB” logo (text), “Malaysia Corporate News Flash”, “Agriculture | Agriculture”, “21 August 2025”
* Main Section: “SD Guthrie (SDG MK) Buy (Maintained)”
* “Collaborating With Gamuda On Solar Development” – main news headline.
* Bullet points regarding the solar project and its impact.
* Analysts table.
* Target Price, Market Cap, etc. table.
* Average Daily Turnover (MYR/USD).
* SDG MK Price Case chart – I will describe the trend in text or make a simple table with key points from the chart. Since it’s a “price case” with an actual chart, I’ll avoid reproducing complex data and just state what it shows.
* Financial details (Forecasted data, dividend yield, etc.) – these are detailed in tables on page 3 and 4, so I’ll link to them or ensure the data is present in the main tables.
* Summary bullet points.
**Page 2 Content (Emissions And ESG):**
* “Emissions And ESG” heading.
* “Trend analysis” paragraph.
* “Emissions (tCO2e)” table.
* “Latest ESG-Related Developments” heading and paragraphs.
* “ESG Unbundled” section with sub-scores and descriptions.
* “ESG Rating History” – I will describe the trend, as I cannot render the chart image.
**Page 3 Content (Financial Exhibits):**
* “Financial Exhibits” heading.
* “Asia” section.
* “Valuation basis” and bullet points.
* “Key drivers” and bullet points.
* “Key risks” and bullet points.
* “Company Profile” paragraph.
* Tables:
* Financial summary (MYRm)
* Valuation metrics
* Income statement (MYRm)
* Cash flow (MYRm)
* Balance sheet (MYRm)
* Key metrics
**Page 4 Content (Forecast Assumptions & Valuation):**
* “Figure 1: SDG’s forecast assumptions” table.
* “Figure 2: SOP valuation” table.
* “Recommendation Chart” – I will present the Recommendation Table. The chart itself cannot be rendered.
**Page 5, 6 Content (Disclaimers):**
* “RHB Guide to Investment Ratings” table.
* “Investment Research Disclaimers” sections.
* “Restrictions on Distribution” sections.
* “Analyst Certification” sections.
**Page 7 Content (Contact Info):**
* Contact details for RHB Investment Bank Bhd (Kuala Lumpur), PT RHB Sekuritas Indonesia (Jakarta), RHB Bank Berhad (Singapore branch).
**CSS Strategy:**
* A main container `div` with `max-width` and `margin: auto` for centering on large screens.
* Fluid widths (`width: 100%`) for elements within the container.
* Flexbox or Grid for layout elements that need to wrap (e.g., analyst info).
* `overflow-x: auto` for tables wrapped in a `div`.
* Basic typography: font-family, line-height, font-size.
* Simple styling for headings, paragraphs, and lists.
* Borders for tables.
Let’s begin writing the HTML structure and content.
SD Guthrie
Agriculture | Agriculture
SD Guthrie Malaysia Corporate News Flash
SD Guthrie (SDG MK) Buy (Maintained)
Collaborating With Gamuda On Solar Development
+603 2302 8110
heelee.leng@rhbgroup.com
+603 2302 8114
iftaar.hakim.rusli@rhbgroup.com
Target Price (Return): | MYR6.10 (+19%) |
---|---|
Price (Market Cap): | MYR5.13 (USD8,400m) |
ESG Score: | 3.2 (out of 4) |
Avg Daily Turnover (MYR/USD): | 12.3m/2.80m |
Share Performance (%) | ||||||
---|---|---|---|---|---|---|
YTD | 1m | 3m | 6m | 12m | ||
Absolute | 3.6 | 7.5 | 10.8 | 6.9 | 11.3 | |
Relative | 4.8 | 8.3 | 8.1 | 6.1 | 12.5 | |
52-wk Price low/high (MYR) | 4.42 – 5.15 |
SDG MK Price Case (Simplified description of chart): The chart on the original document displays the price trend of SDG MK, showing fluctuations over time relative to its 52-week high and low. It suggests periods of volatility and growth, typical for the agricultural sector impacted by commodity prices. The performance is compared against an “RHB KLCI” reference.
Source: Bloomberg
Highlights
- Maintain Buy and MYR6.10 TP, 19% upside with c.2% FY26F yield. We are positive on SD Guthrie’s collaboration with Gamuda (GAM, BUY, TP: MYR6.52) to develop, own and operate solar power assets with a target 1.2GW capacity. SDG’s contribution will likely be in the form of landbank injection, while Gamuda will provide expertise in building/operating solar assets. Potential earnings contributions in the longer term could range MYR200-250m pa, assuming a 100% stake. Our valuation is reasonable in our view – at 21x FY26F P/E, a steeper range of 1.2-2.2x.
- SDG and Gamuda Energy have entered into a collaborative agreement to develop, own and operate solar power assets and other energy-related systems on SDG’s accumulated target capacity of 1.2GW. This partnership will leverage on SDG’s landbank and Gamuda’s experience and technical expertise in developing GW-scale of renewable energy (RE) projects across the Asia-Pacific. With this synergy, they aim to capitalise on the surging demand for RE from high-quality off-takers, which will be critical to meet the sustainability objectives of industrial and data centre players in Malaysia.
- 1.2GW of solar assets could cost around MYR3bn. We understand that SDG and Gamuda will jointly bid to operate these solar assets under the various Solar Programme available in Malaysia, with the Corporate Renewable Energy Power Purchase (CRESS) being an example. Based on our estimates, 1.2GW of solar assets will require about 1,800ha of land, and cost around MYR3bn. As there are no details on how this agreement will be structured yet, we are unable to assess the amount of capital outlay. If any is required by SDG to fund his solar assets. However, if we were to assign a MYR10psf value to 1,800ha of its land, the value would be close to RM2bn, or two-thirds of the expected cost.
- Earliest contribution could be in 2028/2029. The construction of these assets could take up to five years to fully materialise. As they will be developed gradually, contributions could start trickling in from 2028-2029. We understand that for each solar project, SDG could hold different stakes, based on the back-of-the-envelope calculations, annual earnings from 1.2GW of solar projects could range of MYR200-250m pa, depending on the tariff. These projects will help SDG in achieving solar project in Kedah, which it will start operating its 15MW Corporate Green Power Programme (CGPP) solar plant in Bukit Selarong in 4Q25.
- Maintain BUY, SOP-based TP of MYR6.10. Our TP also includes a 4% ESG premium. We make no changes to our forecasts, for now. We continue to like SDG for its asset monetisation strategy, while we believe earnings contributions from its New Verticals have yet to be priced in.
Emissions And ESG
Trend analysis
In FY24, SDG’s Scope 1 emissions decreased to 9.4m tCO2e (-8% YoY, FY23: 10.25m tCO2e) while Scope 2 emissions rose to 187.7k tCO2e (FY23: 167.7k tCO2e). Scope 3 emissions, on the other hand, marginally decreased by 1% to 9.03m tCO2e (FY23: 9.13m tCO2e).
Emissions (tCO2e) | Dec-22 | Dec-23 | Dec-24 | Dec-25 |
---|---|---|---|---|
Scope 1 | 9,742,966 | 10,245,293 | 9,398,397 | na |
Scope 2 | 164,201 | 167,688 | 187,678 | na |
Scope 3 | 8,961,121 | 9,128,227 | 9,031,799 | na |
Total emissions | 18,868,288 | 19,541,208 | 18,617,874 | na |
Source: Company data, RHB
Latest ESG-Related Developments
Achieving Net Zero: SDG has developed a 3-pronged approach achieve its net zero emissions target by 2050: i) Accelerating its renewable energy programme, ii) land use transformation, and iii) enhancing supplier engagement.
Traceability: In 2024, SDG recorded 84.9% traceability to plantation.
Sustainability certifications: In 2024, 100% of its upstream operations were RSPO-certified.
ESG Unbundled
Overall ESG Score: 3.2 (out of 4)
Last Updated: 2 Jul 2025
E Score: 3.3 (EXCELLENT)
SDG has recorded a 21% decrease in greenhouse gas (GHG) emissions intensity in 2024 vs 2023 levels. It maintains its target to reduce GHG emissions by 50% by 2030 against the 2020 baseline.
S Score: 3.0 (GOOD)
The US Customs and Border Patrol has lifted the 2-year ban on palm oil products for SDG (which was imposed on forced labour allegations). SDG continues to adhere to the guidelines from International Labour Organisations Conventions and Free and Fair Labour Principles for all its employees.
G Score: 3.0 (GOOD)
50% of SDG’s board members are independent directors. Additionally, it provides full disclosure on director remuneration, which includes salaries and bonuses on a named basis. SDG has an in-house investor relations team and holds investor briefings regularly, embodying good transparency and disclosure practices.
ESG Rating History (Simplified representation of chart data points)
Source: RHB
Financial Exhibits
Asia
Malaysia
Agriculture
SD Guthrie
SDG MK
Buy
Valuation basis
SOP, applying:
- 20x 2026F P/E to its plantation business;
- 18x 2026F P/E for its downstream division;
- RNAV for its property landbank.
Key drivers
- CPO price increase;
- Higher FFB production output;
- Improved competitiveness of its downstream processing division vs peers.
Key risks
- CPO price decline;
- Weather risks;
- Negative effect of a change in the demand and supply dynamics of the global vegetable oil industry.
Company Profile
SD Guthrie is the largest listed plantations company on Bursa Malaysia, with more than 600,000ha of oil palm landbank.
Financial summary (MYR) | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Recurring EPS | 0.14 | 0.32 | 0.26 | 0.24 | 0.25 |
DPS | 0.15 | 0.16 | 0.11 | 0.12 | 0.12 |
BVPS | 2.57 | 2.67 | 2.83 | 2.95 | 3.08 |
Return on average equity (%) | 10.9 | 12.0 | 9.5 | 8.4 | 8.3 |
Valuation metrics | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Recurring P/E (x) | 35.65 | 16.12 | 19.54 | 21.08 | 20.41 |
P/B (x) | 2.0 | 1.9 | 1.8 | 1.7 | 1.7 |
FCF Yield (%) | 2.8 | 2.2 | 4.6 | 2.5 | 2.6 |
Dividend Yield (%) | 2.9 | 3.2 | 2.1 | 2.3 | 2.3 |
EV/EBITDA (x) | 11.99 | 8.52 | 9.04 | 9.34 | 9.03 |
EV/EBIT (x) | 20.88 | 12.30 | 14.20 | 15.36 | 14.88 |
Income statement (MYRm) | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Total turnover | 18,428 | 19,831 | 16,416 | 17,033 | 18,440 |
Gross profit | 9,030 | 9,717 | 8,044 | 8,346 | 9,035 |
EBITDA | 3,362 | 4,733 | 4,374 | 4,229 | 4,370 |
Depreciation and amortisation | (1,432) | (1,453) | (1,591) | (1,657) | (1,718) |
Operating profit | 1,930 | 3,280 | 2,784 | 2,572 | 2,652 |
Net interest | (175) | (119) | (76) | (53) | (50) |
Pre-tax profit | 2,752 | 3,150 | 2,635 | 2,439 | 2,514 |
Taxation | (719) | (796) | (646) | (585) | (603) |
Reported net profit | 1,860 | 2,175 | 1,816 | 1,683 | 1,739 |
Recurring net profit | 995 | 2,201 | 1,816 | 1,683 | 1,739 |
Cash flow (MYRm) | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Change in working capital | 723 | (645) | 541 | (107) | (209) |
Cash flow from operations | 3,075 | 2,757 | 4,121 | 3,403 | 3,419 |
Capex | (2,096) | (1,968) | (2,500) | (2,500) | (2,500) |
Cash flow from investing activities | (630) | (1,280) | (2,500) | (2,500) | (2,500) |
Dividends paid | (642) | (1,134) | 0 | 0 | 0 |
Cash flow from financing activities | (2,244) | (1,685) | (1,161) | (830) | (830) |
Cash at beginning of period | 635 | 830 | 625 | 1,085 | 1,159 |
Net change in cash | 201 | (208) | 460 | 73 | 89 |
Ending balance cash | 830 | 625 | 1,088 | 1,162 | 1,251 |
Balance sheet (MYRm) | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Total cash and equivalents | 830 | 625 | 1,085 | 1,159 | 1,248 |
Tangible fixed assets | 19,145 | 19,365 | 20,274 | 21,117 | 21,899 |
Total investments | 60 | 60 | 60 | 60 | 60 |
Total assets | 31,886 | 32,047 | 32,218 | 33,411 | 34,692 |
Short-term debt | 1,701 | 1,742 | 1,742 | 1,742 | 1,742 |
Total long-term debt | 3,582 | 3,360 | 2,960 | 2,960 | 2,960 |
Total liabilities | 13,711 | 13,117 | 12,184 | 12,477 | 12,801 |
Total equity | 18,175 | 18,930 | 20,035 | 20,934 | 21,891 |
Total liabilities & equity | 31,886 | 32,047 | 32,218 | 33,411 | 34,692 |
Key metrics | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
---|---|---|---|---|---|
Revenue growth (%) | (12.4) | 7.6 | (17.2) | 3.8 | 8.3 |
Recurrent EPS growth (%) | (53.5) | 121.2 | (17.5) | (7.3) | 3.3 |
Gross margin (%) | 49.0 | 49.0 | 49.0 | 49.0 | 49.0 |
Operating EBITDA margin (%) | 18.2 | 23.9 | 26.6 | 24.8 | 23.7 |
Net profit margin (%) | 10.1 | 11.0 | 11.1 | 9.9 | 9.4 |
Dividend payout ratio (%) | 55.8 | 52.0 | 41.9 | 49.3 | 47.7 |
Capex/sales (%) | 11.4 | 9.9 | 15.2 | 14.7 | 13.6 |
Interest cover (x) | 9.77 | 22.63 | 27.40 | 26.36 | 27.17 |
Source: Company data, RHB
Figure 1: SDG’s forecast assumptions | |||||
---|---|---|---|---|---|
FYE | Dec-23 | Dec-24 | Dec-25F | Dec-26F | Dec-27F |
CPO price (MYR/tonne) | 3,772 | 4,101 | 4,300 | 4,100 | 4,100 |
FFB production (m tonnes) | 8.7 | 8.8 | 9.2 | 9.4 | 9.7 |
Downstream margin (%) | 3.5 | 3.2 | 3.5 | 3.5 | 3.5 |
Source: RHB
Figure 2: SOP valuation | ||
---|---|---|
Basis | Valuation (MYRm) | |
Plantations (upstream) | 2026F P/E Target of 20x | 27,459 |
Plantations (downstream) | 2026F P/E Target of 18x | 5,587 |
Property development | 75% Discount to RNAV | 7,634 |
TOTAL | 40,680 | |
No. issued shares (m) | 6,916 | |
SOP/share (MYR) | 5.88 | |
ESG premium/(discount) | 4% | 0.24 |
TP (MYR) | 6.12 |
Source: RHB
Recommendation Chart
The recommendation chart visually represents the stock’s price movements and RHB’s recommendations (Buy, Neutral, Take Profit) over time. Key data points from the chart are summarized in the table below, showing target prices and actual closing prices for each recommendation.
Date | Recommendation | Target Price | Price |
---|---|---|---|
2025-08-08 | Buy | 6.10 | 4.85 |
2025-07-08 | Buy | 5.45 | 4.74 |
2025-05-07 | Buy | 5.65 | 4.68 |
2025-02-28 | Buy | 5.65 | 5.07 |
2024-11-21 | Buy | 5.55 | 4.80 |
2024-11-11 | Buy | 5.75 | 5.13 |
2024-08-22 | Buy | 5.35 | 4.58 |
2024-08-12 | Neutral | 4.25 | 4.50 |
2024-06-02 | Neutral | 3.90 | 4.25 |
2024-02-22 | Neutral | 4.15 | 4.50 |
2023-11-26 | Neutral | 4.55 | 4.34 |
2023-11-19 | Neutral | 4.35 | 4.38 |
2023-08-23 | Neutral | 4.20 | 4.32 |
2023-07-23 | Neutral | 4.40 | 4.53 |
2023-05-24 | Neutral | 4.00 | 4.41 |
Source: RHB, Bloomberg
RHB Guide to Investment Ratings
Rating | Description |
---|---|
Buy: | Share price may exceed 10% over the next 12 months |
Trading Buy: | Share price may exceed 15% over the next 3 months, however longer-term outlook remains uncertain |
Neutral: | Share price may fall within the range of +/- 10% over the next 12 months |
Take Profit: | Target price has been attained. Look to accumulate at lower levels |
Sell: | Share price may fall by more than 10% over the next 12 months |
Not Rated: | Stock is not within regular research coverage |
Investment Research Disclaimers
RHB has issued this report for information purposes only. This report is intended for circulation amongst RHB and its affiliates’ clients generally or such persons as may be deemed eligible by RHB to receive this report and does not have regard to the specific investment objectives, financial situation and the particular needs of any specific person who may receive this report. This report is not intended, and should not under any circumstances be construed as, an offer or a solicitation of an offer to buy or sell the securities referred to herein or any related financial instruments.
This report may further consist of, whether in whole or in part, summaries, research, compilations, extracts or analysis that has been prepared by RHB’s strategic, joint venture and/or business partners. No representation or warranty (express or implied) is given as to the accuracy or completeness of such information and accordingly investors should make their own informed decisions before relying on the same.
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 the applicable laws or regulations. By accepting this report, the recipient hereof (i) represents and warrants that it is lawfully able to receive this document under the laws and regulations of the jurisdiction in which it is located or other applicable laws and (ii) acknowledges and agrees to be bound by the limitations contained herein. Any failure to comply with these limitations may constitute a violation of applicable laws.
All the information contained herein is based upon publicly available information and has been obtained from sources that RHB believes to be reliable and correct at the time of issue of this report. However, such sources have not been independently verified by RHB and/or its affiliates and this report does not purport to contain all information that a prospective investor may require. The opinions expressed herein are RHB’s present opinions only and are subject to change without prior notice. RHB is not under any obligation to update or keep current the information and opinions expressed herein or to provide the recipient with access to any additional information. Consequently, RHB does not guarantee, represent or warrant, expressly or impliedly, as to the adequacy, accuracy, reliability, fairness or completeness of the information and opinion contained in this report. Neither RHB (including its officers, directors, associates, connected parties, and/or employees) nor does any of its agents accept any liability for any direct, indirect or consequential losses, loss of profits and/or damages that may arise from the use or reliance of this research report and/or further communications given in relation to this report. Any such responsibility or liability is hereby expressly disclaimed.
Whilst every effort is made to ensure that statement of facts made in this report are accurate, all estimates, projections, forecasts, expressions of opinion and other subjective judgments contained in this report are based on assumptions considered to be reasonable and must not be construed as a representation that the matters referred to therein will occur. Different assumptions by RHB or any other source may yield substantially different results and recommendations contained on one type of research product may differ from recommendations contained in other types of research. The performance of currencies may affect the value of, or income from, the securities or any other financial instruments referenced in this report. Holders of depositary receipts backed by the securities discussed in this report assume currency risk. Past performance is not a guide to future performance. Income from investments may fluctuate. The price or value of the investments to which this report relates, either directly or indirectly, may fall or rise against the interest of investors.
This report may contain comments, estimates, projections, forecasts and expressions of opinion relating to macroeconomic research published by RHB economists of which should not be considered as investment ratings/advice and/or a recommendation by such economists on any securities discussed in this report.
This report does not purport to be comprehensive or to contain all the information that a prospective investor may need in order to make an investment decision. The recipient of this report is making its own independent assessment and decisions regarding any securities or financial instruments referenced herein. Any investment discussed or recommended in this report may be unsuitable for an investor depending on the investor’s specific investment objectives and financial position. The material in this report is general information intended for recipients who understand the risks of investing in financial instruments. This report does not take into account whether an investment or course of action and any associated risks are suitable for the recipient. Any recommendations contained in this report must therefore not be relied upon as investment advice based on the recipient’s personal circumstances. Investors should make their own independent evaluation of the information contained herein, consider their own investment objective, financial situation and particular needs and seek their own financial, business, legal, tax and other advice regarding the appropriateness of investing in any securities or the investment strategies discussed or recommended in this report.
This report may contain forward-looking statements which are often but not always identified by the use of words such as “believe”, “estimate”, “intend” and “expect” and statements that an event or result “may”, “will” or “might” occur or be achieved and other similar expressions. Such forward-looking statements are based on assumptions made and information currently available to RHB and are subject to known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievement to be materially different from any future results, performance or achievement, expressed or implied by such forward-looking statements. Caution should be taken with respect to such statements and recipients of this report should not place undue reliance on any such forward-looking statements. RHB expressly disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or circumstances after the date of this publication or to reflect the occurrence of unanticipated events.
The use of any website to access this report electronically is done at the recipient’s own risk, and it is the recipient’s sole responsibility to take precautions to ensure that it is free from viruses or other items of a destructive nature. This report may also provide the addresses of, or contain hyperlinks to, websites. RHB takes no responsibility for the content contained therein. Such addresses or hyperlinks (including addresses or hyperlinks to RHB own website material) are provided solely for the recipient’s convenience. The information and the content of the linked site do not in any way form part of this report. Accessing such website or following such link through the report or RHB website shall be at the recipient’s own risk.
This report may contain information obtained from third parties. Third party content providers do not guarantee the accuracy, completeness, timeliness or availability of any information and are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such content. Third party content providers give no express or implied warranties, including, but not limited to, any warranties of merchantability or fitness for a particular purpose or use. Third party content providers shall not be liable for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or profits and opportunity costs) in connection with any use of their content.
The research analysts responsible for the production of this report hereby certifies that the views expressed herein accurately and exclusively reflect his or her personal views and opinions about any and all of the issuers or securities analysed in this report and were prepared independently and autonomously. The research analysts that authored this report are precluded by RHB in all circumstances from trading in the securities or other financial instruments referenced in the report, or from having an interest in the company(ies) that they cover.
The contents of this report is strictly confidential and may not be copied, reproduced, published, distributed, transmitted or passed, in whole or in part, to any other person without the prior express written consent of RHB and/or its affiliates. This report has been delivered to RHB and its affiliates’ clients for information purposes only and upon the express understanding that such parties will use it only for the purposes set forth above. By electing to view or accepting a copy of this report, the recipients have agreed that they will not print, copy, videotape, record, hyperlink, download, or otherwise attempt to reproduce or re-transmit (in any form including hard copy or electronic distribution format) the contents of this report. RHB and/or its affiliates accepts no liability whatsoever for the actions of third parties in this respect.
The contents of this report are subject to copyright. Please refer to Restrictions on Distribution below for information regarding the distributors of this report. Recipients must not reproduce or disseminate any content or findings of this report without the express permission of RHB and the distributors.
The securities mentioned in this publication may not be eligible for sale in some states or countries or certain categories of investors. The recipient of this report should have regard to the laws of the recipient’s place of domicile when contemplating transactions in the securities or other financial instruments referred to herein. The securities discussed in this report may not have been registered in such jurisdiction. Without prejudice to the foregoing, the recipient is to note that additional disclaimers, warnings or qualifications may apply based on geographical location of the person or entity receiving this report.
The term “RHB” shall denote, where appropriate, the relevant entity distributing or disseminating the report in the particular jurisdiction referenced below, or, in every other case, RHB Investment Bank Berhad and its affiliates, subsidiaries and related companies.
RESTRICTIONS ON DISTRIBUTION
Malaysia
This report is issued and distributed in Malaysia by RHB Investment Bank Berhad (“RHBIB”). The views and opinions in this report are our own as of the date hereof and is subject to change. If the Financial Services and Markets Act of the United Kingdom or the rules of the Financial Conduct Authority apply to a recipient, our obligations owed to such recipient therein are unaffected. RHBIB has no obligation to update its opinion or the information in this report.
Indonesia
This report is issued and distributed in Indonesia by PT RHB Sekuritas Indonesia. This research does not constitute an offering document and it should not be construed as an offer of securities in Indonesia. Any securities offered or sold, directly or indirectly, in Indonesia or to any Indonesian citizen or corporation (wherever located) or to any Indonesian resident or corporation, must be sold pursuant to the requirements of the Indonesian capital market laws and regulations.
Indonesian resident in a manner which constitutes a public offering under Indonesian laws and regulations must comply with the prevailing Indonesian laws and regulations.
Singapore
This report is issued and distributed in Singapore by RHB Bank Berhad (through its Singapore branch) which is an exempt capital markets services entity and an exempt financial adviser under the Financial Advisers Act in Singapore and is regulated by the Monetary Authority of Singapore. For the avoidance of doubt, the information provided in this report has been produced by RHB Investment Bank Berhad (Malaysia) and is not a product of RHB Bank Berhad (through its Singapore branch).
RHB Bank Berhad (through its Singapore branch) does not assume responsibility for the accuracy or completeness of any information or conclusion, if any, contained in this report. In Singapore, this report is distributed only to institutional investors, accredited investors or expert investors as defined in section 4A of the Securities and Futures Act (Chapter 289 of Singapore). It is not 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 the applicable laws or regulations. By accepting this document, the recipient hereof (i) represents and warrants that it is lawfully able to receive this document under the laws and regulations of the jurisdiction in which it is located or other applicable laws and (ii) acknowledges and agrees to be bound by the limitations contained herein. Any failure to comply with these limitations may constitute a violation of applicable laws.
This report has been prepared by RHB Bank Berhad (through its Singapore branch) for its clients in Singapore and is not intended for any other person. This report is not a solicitation or an offer to buy or sell any security or financial instrument discussed herein. Any security or financial instrument discussed herein may not be suitable for all investors. Investors should make their own independent judgment and seek their own financial, legal, business and tax advice before making any investment decision. The contents of this report is strictly confidential and may not be copied, reproduced, published, distributed, transmitted or passed, in whole or in part, to any other person without the prior express written consent of RHB Bank Berhad (through its Singapore branch). RHB Bank Berhad (through its Singapore branch) does not guarantee, represent or warrant, expressly or impliedly, as to the adequacy, accuracy, reliability, fairness or completeness of the information and opinion contained in this report. Neither RHB Bank Berhad (through its Singapore branch) nor its affiliates nor any of their respective associates, directors, employees or agents accepts any liability for any direct, indirect or consequential losses, loss of profits and/or damages that may arise from the use or reliance of this report and/or further communications given in relation to this report. Any such responsibility or liability is hereby expressly disclaimed.
United States
This research report was prepared by RHB for distribution solely to “major U.S. institutional investors” as defined in Rule 15a-6(a)(2) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) via a registered U.S. broker-dealer as appointed by RHB from time to time. This report does not constitute an offer to sell or the solicitation of an offer to buy any security or related financial instrument. In the United States, research reports prepared by non-U.S. broker-dealers are not subject to U.S. rules regarding the preparation of research reports and analyst certification. Consequently, RHB is not subject to any applicable restrictions under Financial Industry Regulatory Authority (“FINRA”) rules on communications with a subject company, public appearances, and personal trading in any non-U.S. securities or related financial instruments discussed in this research report. Prior to placing an order to import or export this report to the U.S. or to effect any transaction in any security discussed in this research report, investors should contact a U.S. registered broker-dealer.
RHB does not have a license to operate in the United States and has not registered as a broker-dealer in the United States. This research report may not be circulated to any U.S. Person (as defined in Regulation S of the Securities Act of 1933) who is not a “major U.S. institutional investor” (as defined in Rule 15a-6(a)(2) of the Exchange Act).
The US broker-dealer (if any) disseminating this report does not have any responsibility for the content of this report or for the accuracy of the information or for the statements or opinions made herein. No person or entity accessing this report from within the US (other than a major US institutional investor) may rely on this report for any purpose whatsoever.
The disclosures and disclaimers herein apply to PT RHB Sekuritas Indonesia, RHB Investment Bank Berhad, and RHB Bank Berhad (Singapore branch) which are members of the RHB Group of companies.
DISCLOSURE OF CONFLICTS OF INTEREST
RHB Bank Berhad (including its regional offices) and associated companies (“RHB Group”) form a diversified financial group, undertaking various activities including, but not limited to, investment banking, asset management, securities trading, market making and corporate finance advisory.
RHB Group may have a financial interest in the issuer(s) or any securities issued by the issuer(s) referred to in this research report. RHB Group may also, from time to time, have business relationships with, hold any positions in or act as market makers for the securities of, or provide corporate finance or other services to, the issuer(s) or any related corporation(s) referred to in this research report. RHB Group is committed to maintaining the highest standards of integrity and will not knowingly engage in any business activities that create conflicts of interest with its client interests. Where any conflict of interest does arise, RHB Group will take all reasonable steps to protect its client interests.
RHB Group does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that RHB Group 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.
Please note that the RHB Group of companies that includes RHB Bank Berhad (through its Singapore branch) and the RHB Investment Bank Berhad (Malaysia) and PT RHB Sekuritas Indonesia (Indonesia) are separate legal entities, and the analysis and recommendations in this report apply to the shares of the company, and are based on the information as of the date of the report. The analysis and recommendations in this report may differ from those provided by other members of the RHB Group of companies due to different analytical methodologies, assumptions, and/or different market perspectives.
Malaysia
For the disclosure of the following, RHB Investment Bank Berhad declares that:
- RHB Investment Bank Berhad does not have a financial interest in the securities or other capital market products of the subject company(ies) covered in this report.
- RHB Investment Bank Berhad has not received compensation for investment banking or corporate finance services from the subject company in the past 12 months.
- RHB Investment Bank Berhad has not provided corporate finance or advisory services to the subject company in the past 12 months.
- RHB Investment Bank Berhad has not received a retainer fee from the subject company in the past 12 months.
- RHB Investment Bank Berhad does not have any relationship or arrangement with the subject company that could affect the objectivity of this report.
- RHB Investment Bank Berhad does not have any other relationships or arrangements with the subject company that could affect the objectivity of this report.
- As of the date of this report, RHB Investment Bank Berhad and/or its affiliates do not have actual knowledge of any material conflict of interest that could affect the objectivity of this report.
Indonesia
Set forth in the following link RHB Research Conflict Disclosures Aug 2025 and to the best of our knowledge, PT RHB Sekuritas Indonesia hereby declares that:
- PT RHB Sekuritas Indonesia and its affiliates have not had any financial interest in the securities of the subject company(ies) covered in this report.
- PT RHB Sekuritas Indonesia and its affiliates do not directly or indirectly, individually or jointly own/hold securities or derivatives of the subject company(ies) and PT RHB Sekuritas Indonesia and its affiliates are not a market maker in any of the subject company(ies)’ securities covered in this report.
- PT RHB Sekuritas Indonesia and its affiliates have not received compensation for investment banking or corporate finance services from the subject company in the past 12 months.
- PT RHB Sekuritas Indonesia and its affiliates have not provided corporate finance or advisory services to the subject company in the past 12 months.
- PT RHB Sekuritas Indonesia and its affiliates have not received a retainer fee from the subject company in the past 12 months.
- PT RHB Sekuritas Indonesia and its affiliates do not have any relationship or arrangement with the subject company that could affect the objectivity of this report.
- As of the date of this report, PT RHB Sekuritas Indonesia and/or its affiliates do not have actual knowledge of any material conflict of interest that could affect the objectivity of this report.
- The overall disclosure is limited to information pertaining to PT RHB Sekuritas Indonesia only.
Singapore
Save as disclosed in the following link RHB Research Conflict Disclosures Aug 2025 and to the best of our knowledge, RHB Bank Berhad (through its Singapore branch) hereby declares that:
- RHB Bank Berhad (through its Singapore branch) and associated companies do not make a market in any issuer covered by the Singapore branch research analysts in this report.
- RHB Bank Berhad (through its Singapore branch) and associated companies do not have a financial interest (including a shareholding of 1% or more) in the issuer(s) covered by the Singapore branch research analysts in this report.
- RHB Bank Berhad’s Singapore research staff or connected persons do not serve as directors or board members of the issuer(s) covered by the Singapore branch research analysts in this report.
- RHB Bank Berhad’s subsidiaries and/or its associated companies do not have any interest in the subject company that could affect the objectivity of this report.
- RHB Bank Berhad (through its Singapore branch) and associated companies have not received compensation from the subject company that is the subject of this report in the past 12 months.
- RHB Bank Berhad’s Singapore research analysts do not receive any compensation, directly or indirectly, related to the specific recommendations or views expressed in this report.
- RHB Bank Berhad’s Singapore research analysts have not been involved in the preparation of this report.
Analyst Certification
The analyst(s) who prepared this report, and their associates hereby certify that:
- They do not have any financial interest in the securities or other capital market products of the subject company mentioned in the analyst-report concept.
Analyst | Compared with |
---|---|
(1) | 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. |
KUALA LUMPUR
RHB Investment Bank Bhd
Level 3A, Tower One, RHB Centre
Jalan Tun Razak
Kuala Lumpur 50400
Malaysia
Tel: +603 2302 8100
Fax: +603 2302 8134
JAKARTA
PT RHB Sekuritas Indonesia
Revenue Tower, 11th Floor, District 8 – SCBD
Jl. Jendral Sudirman Kav 52-53
Jakarta 12190
Indonesia
Tel: +6221 5093 9888
Fax: +6221 5093 9777
SINGAPORE
RHB Bank Berhad (Singapore branch)
90 Cecil Street
#04-00 RHB Bank Building
Singapore 069531
Fax: +65 6509 0470