2. September 29, 2011 G loba l Str ate gy
Where do we see values? Based on S&P Capital IQ estimates, both CNOOC
Ltd and Sinopec are looking cheap, at 6.8x and 6.3x 2012 EPS (vs. E&P peers 2
and integrated peers at 9x and 7x respectively), and underpins our
preference for the stocks. Petrochina looks relatively expensive but its strong
domestic footing and above average dividend yields should ensure limited
downside.
Stand ard & Po orâ s Equit y R es e arch
3. September 29, 2011 G loba l Str ate gy
as 27
Select Integrated Oil & Gas and E&P Performance and Key Capital IQ Consensus Ratios a s of Sep. 27, 2011 3
Price Performance PER (x) PAT Growth
Market
Trading Cap (USD
Company Name CIQ Ticker Ccy Share Price mln) 1 Mth 3 Mths 6 Mths FY2011 FY2012 FY2011 FY2012
Integrated O&G
Exxon Mobil Corporation NYSE:XOM USD 72.91 354,497 0.4% -8.4% -12.7% 8.5x 8.2x 38.4% 2.9%
PetroChina Co. Ltd. SEHK:857 HKD 9.52 271,143 3.8% -15.8% -14.8% 9.7x 8.6x 10.6% 11.4%
Royal Dutch Shell plc LSE:RDSA GBP 20.36 203,705 4.1% -5.0% -9.0% 7.0x 6.7x 31.3% 9.0%
Chevron Corporation NYSE:CVX USD 93.54 187,359 -3.4% -6.8% -11.8% 6.9x 7.0x 39.6% 3.3%
BP plc LSE:BP. GBP 4.05 120,325 4.8% -8.7% -15.2% 5.4x 5.4x NM 3.4%
China Petroleum & Chemical Corp. (Sinopec) SEHK:386 HKD 7.55 92,171 7.5% -3.1% -1.8% 7.0x 6.3x 10.8% 10.7%
ConocoPhillips NYSE:COP USD 64.26 88,231 -1.9% -12.3% -19.2% 7.8x 7.3x 2.7% 1.5%
PTT Public Co. Ltd. SET:PTT THB 283.00 26,180 -10.7% -12.7% -18.2% 7.8x 7.1x 24.0% 10.2%
Average 0.58% -9.10% -12.84% 7.5x 7.1x 22.5% 6.5%
Exploration & Production (E&P)
CNOOC Ltd. SEHK:883 HKD 12.80 73,340 -11.1% -27.0% -31.6% 6.8x 6.8x 32.3% -0.1%
Statoil ASA OB:STL NOK 123.40 68,575 -0.8% -5.8% -19.6% 7.4x 6.8x 43.3% 7.9%
Suncor Energy Inc. TSX:SU CAD 28.38 43,828 -4.7% -24.4% -34.5% 9.4x 8.3x 33.8% 17.7%
Anadarko Petroleum Corporation NYSE:APC USD 71.31 35,499 2.9% -4.6% -13.1% 21.0x 17.7x 122.9% 28.8%
Apache Corp. NYSE:APA USD 85.86 32,964 -14.4% -28.3% -32.0% 7.1x 6.7x 56.0% 16.6%
Woodside Petroleum Ltd. ASX:WPL AUD 31.40 24,373 -11.3% -20.8% -33.3% 15.5x 12.0x 3.9% 39.7%
Hess Corporation NYSE:HES USD 56.87 19,329 2.1% -20.4% -31.5% 8.1x 7.4x 14.5% 17.1%
PTT Exploration and Production Public Co. Ltd. SET:PTTEP THB 151.50 16,301 -7.9% -8.7% -16.5% 10.6x 8.6x 15.3% 25.4%
Average -5.65% -17.51% -26.50% 10.7x 9.3x 40.2% 19.1%
EV/EBITDA PBV ROE Gross Margin Div Yield
Company
Compa ny Name FY2011 FY2012 FY2011 FY2012 FY2011 FY2012 FY2011 FY2012 FY2011 FY2012
Integrated O&G
Exxon Mobil Corporation NYSE:XOM 3.9x 3.7x 1.9x 1.7x 25.7% 23.5% 45.80% 47.70% 2.54% 2.69%
PetroChina Co. Ltd. SEHK:857 5.8x 5.3x 1.4x 1.3x 15.0% 15.2% 45.93% 46.37% 4.49% 5.02%
Royal Dutch Shell plc LSE:RDSA 3.6x 3.4x 1.2x 1.0x 17.4% 16.1% 23.00% 23.60% 5.28% 5.61%
Chevron Corporation NYSE:CVX 3.0x 2.9x 1.5x 1.3x 23.3% 19.8% 43.80% 46.00% 3.31% 3.47%
BP plc LSE:BP. 3.1x 3.1x 1.1x 1.0x 21.0% 18.6% 20.50% 21.20% 4.37% 4.69%
China Petroleum & Chemical Corp. (Sinopec) SEHK:386 4.7x 4.3x 1.1x 1.0x 17.0% 16.4% 15.37% 16.94% 3.75% 4.06%
ConocoPhillips NYSE:COP 3.5x 3.4x 1.3x 1.2x 17.0% 16.9% 25.70% 26.10% 4.04% 4.35%
PTT Public Co. Ltd. SET:PTT 6.1x 5.3x 1.4x 1.3x 19.4% 18.7% 8.95% 9.04% 4.44% 4.76%
Average 4.2x 3.9x 1.4x 1.2x 19.5% 18.2% 28.63% 29.62% 4.03% 4.33%
Exploration & Production (E&P)
CNOOC Ltd. SEHK:883 3.5x 3.4x 1.8x 1.5x 28.8% 23.9% 55.41% 54.22% 5.31% 5.10%
Statoil ASA OB:STL 1.8x 1.7x 1.5x 1.3x 25.5% 21.3% 49.68% 50.67% 5.32% 5.58%
Suncor Energy Inc. TSX:SU 4.9x 4.4x 1.1x 1.0x 12.9% 12.4% 60.80% 62.40% 1.52% 1.61%
Anadarko Petroleum Corporation NYSE:APC 5.5x 4.8x 1.6x 1.5x 7.3% 8.2% 70.35% 70.65% 0.51% 0.51%
Apache Corp. NYSE:APA 3.3x 2.9x 1.2x 1.0x 17.8% 16.7% 77.55% 78.15% 0.73% 0.73%
Woodside Petroleum Ltd. ASX:WPL 9.5x 6.3x 2.0x 1.8x 13.4% 17.7% 66.75% 68.60% 3.37% 4.31%
Hess Corporation NYSE:HES 3.1x 2.8x 1.0x 0.9x 13.5% 12.5% 25.10% 25.30% 0.73% 0.73%
PTT Exploration and Production Public Co. Ltd. SET:PTTEP 4.9x 3.9x 2.4x 2.0x 25.2% 26.0% 52.88% 53.04% 3.70% 4.60%
Average 4.5x 3.8x 1.6x 1.4x 18.0% 17.3% 57.31% 57.88% 2.65% 2.90%
Source: S&P Capital IQ
Stand ard & Po orâ s Equit y R es e arch
4. Sept emb er 29, 2 01 1 G loba l Str ate gy
EV- Enterprise Value
Glossary FCF- Free Cash Flow
FFO- Funds From Operations
4
FY- Fiscal Year
S&P STARS - Since January 1, 1987, Standard & Poorâs Equity Research Services P/E- Price/Earnings
has ranked a universe of U.S. common stocks, ADRs (American Depositary Receipts), PEG Ratio- P/E-to-Growth Ratio
and ADSs (American Depositary Shares) based on a given equityâs potential for PV- Present Value
future performance. Similarly, Standard & Poorâs Equity Research Services has used R&D- Research & Development
STARSÂź methodology to rank Asian and European equities since June 30, 2002. ROE- Return on Equity
Under proprietary STARS (STock Appreciation Ranking System), S&P equity analysts ROI- Return on Investment
rank equities according to their individual forecast of an equityâs future total return ROIC- Return on Invested Capital
potential versus the expected total return of a relevant benchmark (e.g., a regional ROA- Return on Assets
index (S&P Asia 50 Index, S&P Europe 350Âź Index or S&P 500Âź Index)), based on a SG&A- Selling, General & Administrative Expenses
12-month time horizon. STARS was designed to meet the needs of investors looking WACC- Weighted Average Cost of Capital
to put their investment decisions in perspective. Data used to assist in determining
the STARS ranking may be the result of the analystâs own models as well as internal Dividends on American Depository Receipts (ADRs) and American Depository
proprietary models resulting from dynamic data inputs. Shares (ADSs) are net of taxes (paid in the country of origin).
S&P Quality Rankings (also known as S&P Earnings & Dividend Rankings
Rankings Rankings)-
Growth and stability of earnings and dividends are deemed key elements in
establishing S&Pâs earnings and dividend rankings for common stocks, which are
Disclosures/Disclaimers
Disclosures/Disclaimer s
designed to capsulize the nature of this record in a single symbol. It should be noted,
Required Disclosures
however, that the process also takes into consideration certain adjustments and
modifications deemed desirable in establishing such rankings. The final score for
each stock is measured against a scoring matrix determined by analysis of the scores
In contrast to the qualitative STARS recommendations covered in this report, which
of a large and representative sample of stocks. The range of scores in the array of
are determined and assigned by S&P equity analysts, S&Pâs quantitative
this sample has been aligned with the following ladder of rankings:
evaluations are derived from S&Pâs proprietary Fair Value quantitative model. In
A+ Highest B+ Average C Lowest particular, the Fair Value Ranking methodology is a relative ranking methodology,
A High B Below Average D In Reorganization whereas the STARS methodology is not. Because the Fair Value model and the
A- Above Average B- Lower NR Not Ranked STARS methodology reflect different criteria, assumptions and analytical methods,
quantitative evaluations may at times differ from (or even contradict) an equity
S&P Issuer Credit Rating - A Standard & Poorâs Issuer Credit Rating is a current analystâs STARS recommendations. As a quantitative model, Fair Value relies on
opinion of an obligorâs overall financial capacity (its creditworthiness) to pay its history and consensus estimates and does not introduce an element of subjectivity
financial obligations. This opinion focuses on the obligorâs capacity and willingness as can be the case with equity analysts in assigning STARS recommendations.
to meet its financial commitments as they come due. It does not apply to any specific
financial obligation, as it does not take into account the nature of and provisions of
the obligation, its standing in bankruptcy or liquidation, statutory preferences, or the
S&P Global STARS Distribution
legality and enforceability of the obligation. In addition, it does not take into account In North America
the creditworthiness of the guarantors, insurers, or other forms of credit As of June 30, 2011, research analysts at Standard & Poorâs Equity Research
enhancement on the obligation. Services U.S. recommended 38.4% of issuers with buy recommendations, 54.8%
with hold recommendations and 6.8% with sell recommendations.
Core
S&P Core Earnings - Standard & Poor's Core Earnings is a uniform methodology for
adjusting operating earnings by focusing on a company's after-tax earnings In Europe
generated from its principal businesses. Included in the Standard & Poor's definition As of June 30, 2011, research analysts at Standard & Poorâs Equity Research
are employee stock option grant expenses, pension costs, restructuring charges from Services Europe recommended 36.0% of issuers with buy recommendations, 48.3%
ongoing operations, write-downs of depreciable or amortizable operating assets, with hold recommendations and 15.7% with sell recommendations.
purchased research and development, M&A related expenses and unrealized
In Asia
gains/losses from hedging activities. Excluded from the definition are pension gains,
As of June 30, 2011, research analysts at Standard & Poorâs Equity Research
impairment of goodwill charges, gains or losses from asset sales, reversal of prior-
Services Asia recommended 45.1% of issuers with buy recommendations, 47.7%
year charges and provision from litigation or insurance settlements.
with hold recommendations and 7.2% with sell recommendations.
S&P 12 Month Target Price â The S&P equity analystâs projection of the market
Globally
price a given security will command 12 months hence, based on a combination of
As of June 30, 2011, research analysts at Standard & Poorâs Equity Research
intrinsic, relative, and private market valuation metrics, including S&P Fair Value.
Services globally recommended 38.6% of issuers with buy recommendations,
Standard & Poorâs Equity Research Services â Standard & Poorâs Equity Research 53.2% with hold recommendations and 8.2% with sell recommendations.
Services U.S. includes Standard & Poorâs Investment Advisory Services LLC;
upon
Additional information is available upon request.
Standard & Poorâs Equity Research Services Europe includes Standard & Poorâs LLC-
London; Standard & Poorâs Equity Research Services Asia includes Standard &
Other Disclosures
Poorâs LLCâs offices in Singapore, Standard & Poorâs Investment Advisory Services
(HK) Limited in Hong Kong, Standard & Poorâs Malaysia Sdn Bhd, and Standard & This report has been prepared and issued by Standard & Poorâs and/or one of its
Poorâs Information Services (Australia) Pty Ltd. affiliates. In the United States, research reports are prepared by Standard & Poorâs
Investment Advisory Services LLC (âSPIASâ). In the United States, research reports
Abbreviations Used in S&P Equity Research Reports
are issued by Standard & Poorâs (âS&Pâ); in the United Kingdom by Standard &
CAGR- Compound Annual Growth Rate
Poorâs LLC (âS&P LLCâ), which is authorized and regulated by the Financial
CAPEX- Capital Expenditures
Services Authority; in Hong Kong by Standard & Poorâs Investment Advisory
CY- Calendar Year
Services (HK) Limited, which is regulated by the Hong Kong Securities Futures
DCF- Discounted Cash Flow
Commission; in Singapore by Standard & Poorâs LLC, which is regulated by the
EBIT- Earnings Before Interest and Taxes
Monetary Authority of Singapore; in Malaysia by Standard & Poorâs Malaysia Sdn
EBITDA- Earnings Before Interest, Taxes, Depreciation and Amortization
Bhd (âS&PMâ), which is regulated by the Securities Commission; in Australia by
EPS- Earnings Per Share
Stand ard & Po orâ s Equit y R es e arch
5. Sept emb er 29, 2 01 1 G loba l Str ate gy
Standard & Poorâs Information Services (Australia) Pty Ltd (âSPISâ), which is the skill, judgment and experience of the user, its management, employees,
regulated by the Australian Securities & Investments Commission; and in Korea by advisors and/or clients when making investment and other business decisions. 5
SPIAS, which is also registered in Korea as a cross-border investment advisory Standard & Poorâs rating opinions do not address the suitability of any security.
company. Standard & Poorâs does not act as a fiduciary. While Standard & Poorâs has
obtained information from sources it believes to be reliable, Standard & Poorâs
The research and analytical services performed by SPIAS, S&P LLC, S&PM, and SPIS
does not perform an audit and undertakes no duty of due diligence or independent
are each conducted separately from any other analytical activity of Standard &
verification of any information it receives.
Poorâs.
Standard & Poorâs keeps certain activities of its business units separate from each
Standard & Poor's or an affiliate may license certain intellectual property or provide
other in order to preserve the independence and objectivity of their respective
pricing or other services to, or otherwise have a financial interest in, certain issuers of
activities. As a result, certain business units of Standard & Poorâs may have
securities, including exchange-traded investments whose investment objective is to
information that is not available to other Standard & Poorâs business units.
substantially replicate the returns of a proprietary Standard & Poor's index, such as
Standard & Poorâs has established policies and procedures to maintain the
the S&P 500. In cases where Standard & Poor's or an affiliate is paid fees that are tied
confidentiality of certain non-public information received in connection with each
to the amount of assets that are invested in the fund or the volume of trading activity
analytical process.
in the fund, investment in the fund will generally result in Standard & Poor's or an
affiliate earning compensation in addition to the subscription fees or other Standard & Poorâs Ratings Services did not participate in the development of this
compensation for services rendered by Standard & Poorâs. A reference to a particular report. Standard & Poorâs may receive compensation for its ratings and certain
investment or security by Standard & Poorâs and/or one of its affiliates is not a credit-related analyses, normally from issuers or underwriters of securities or from
recommendation to buy, sell, or hold such investment or security, nor is it considered obligors. Standard & Poorâs reserves the right to disseminate its opinions and
to be investment advice. analyses. Standard & Poorâs public ratings and analyses are made available on its
Web sites, www.standardandpoors.com (free of charge), and
Indexes are unmanaged, statistical composites and their returns do not include
www.ratingsdirect.com and www.globalcreditportal.com (subscription), and may
payment of any sales charges or fees an investor would pay to purchase the
be distributed through other means, including via Standard & Poorâs publications
securities they represent. Such costs would lower performance. It is not possible to
and third-party redistributors. Additional information about our ratings fees is
invest directly in an index.
available at www.standardandpoors.com/usratingsfees.
Standard & Poor's and its affiliates provide a wide range of services to, or relating to,
This material is not intended as an offer or solicitation for the purchase or sale of
many organizations, including issuers of securities, investment advisers, broker-
any security or other financial instrument. Securities, financial instruments or
dealers, investment banks, other financial institutions and financial intermediaries,
strategies mentioned herein may not be suitable for all investors. Any opinions
and accordingly may receive fees or other economic benefits from those
expressed herein are given in good faith, are subject to change without notice, and
organizations, including organizations whose securities or services they may
are only current as of the stated date of their issue. Prices, values, or income from
recommend, rate, include in model portfolios, evaluate or otherwise address.
any securities or investments mentioned in this report may fall against the interests
For a list of companies mentioned in this report with whom Standard & Poorâs and/or of the investor and the investor may get back less than the amount invested. Where
one of its affiliates has had business relationships within the past year, please go to: an investment is described as being likely to yield income, please note that the
amount of income that the investor will receive from such an investment may
http://www.standardandpoors.com/products- fluctuate. Where an investment or security is denominated in a different currency to
services/articles/en/us/?assetID=1245187982940 the investorâs currency of reference, changes in rates of exchange may have an
adverse effect on the value, price or income of or from that investment to the
.
investor. The information contained in this report does not constitute advice on the
tax consequences of making any particular investment decision. This material is not
Disclaimers intended for any specific investor and does not take into account your particular
investment objectives, financial situations or needs and is not intended as a
With respect to reports issued to clients in Japan and in the case of inconsistencies
recommendation of particular securities, financial instruments or strategies to you.
between the English and Japanese version of a report, the English version prevails.
Before acting on any recommendation in this material, you should consider
With respect to reports issued to clients in German and in the case of inconsistencies
whether it is suitable for your particular circumstances and, if necessary, seek
between the English and German version of a report, the English version prevails.
professional advice.
Neither S&P nor its affiliates guarantee the accuracy of the translation. Assumptions,
opinions and estimates constitute our judgment as of the date of this material and This document does not constitute an offer of services in jurisdictions where
are subject to change without notice. Past performance is not necessarily indicative Standard & Poorâs or its affiliates do not have the necessary licenses.
of future results.
For residents of the U.K. âthis report is only directed at and should only be relied on
Standard & Poorâs, its affiliates, and any third-party providers, as well as their by persons outside of the United Kingdom or persons who are inside the United
directors, officers, shareholders, employees or agents (collectively S&P Parties) do Kingdom and who have professional experience in matters relating to investments
not guarantee the accuracy, completeness or adequacy of this material, and S&P or who are high net worth persons, as defined in Article 19(5) or Article 49(2) (a) to
Parties shall have no liability for any errors, omissions, or interruptions therein, (d) of the Financial Services and Markets Act 2000 (Financial Promotion) Order
regardless of the cause, or for the results obtained from the use of the information 2005, respectively.
provided by the S&P Parties. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR
IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF For residents of Singapore - Anything herein that may be construed as a
recommendation is intended for general circulation and does not take into account
MERCHANTABILITY, SUITABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR
the specific investment objectives, financial situation or particular needs of any
USE. In no event shall S&P Parties be liable to any party for any direct, indirect,
incidental, exemplary, compensatory, punitive, special or consequential damages, particular person. Advice should be sought from a financial adviser regarding the
suitability of an investment, taking into account the specific investment objectives,
costs, expenses, legal fees, or losses (including, without limitation, lost income or
financial situation or particular needs of any person in receipt of the
lost profits and opportunity costs) in connection with any use of the information
contained in this document even if advised of the possibility of such damages. recommendation, before the person makes a commitment to purchase the
investment product.
Capital IQ is a business of Standard & Poor's
For residents of Malaysia - All queries in relation to this report should be referred to
Ratings from Standard & Poorâs Ratings Services are statements of opinion as of the
date they are expressed and not statements of fact or recommendations to purchase, Ching Wah Tam.
hold, or sell any securities or to make any investment decisions. Standard & Poorâs For residents of Indonesia - This research report does not constitute an offering
assumes no obligation to update its opinions following publication in any form or document and it should not be construed as an offer of securities in Indonesia, and
format. Standard & Poorâs ratings should not be relied on and are not substitutes for
that any such securities will only be offered or sold through a financial institution.
Stand ard & Po orâ s Equit y R es e arch
6. Sept emb er 29, 2 01 1 G loba l Str ate gy
For residents of the Philippines - The securities being offered or sold have not been
registered with the Securities and Exchange Commission under the Securities 6
Regulation Code of the Philippines. Any future offer or sale thereof is subject to
registration requirements under the Code unless such offer or sale qualifies as an
exempt transaction.
Europe
STANDARD & POORâS, S&P, S&P 500, S&P Euro pe 350 and STARS
are registered trademarks of Standard & Poorâs Financial Services
LLC.
Stand ard & Po orâ s Equit y R es e arch
7. Sept emb er 29, 2 01 1 G loba l Str ate gy
This page intentionally left blank 7
Stand ard & Po orâ s Equit y R es e arch