This material has been produced by RBS sales and trading staff and should not be considered independent.

The Round Up
15 December 2009
Issue No. 239
The Round Up is a comprehensive daily note produced by the RBS Warrants
team providing an overview of market movements along with quality ideas for
warrant traders and investors.

In today’s issue
Global Market Action Scoreboard, commentary
Aussie Market Action SPI Comment, Events & Dividends
NWS (NWSKZJ) MINI Trading Buy USD rebound, more value in TV
QAN (QANKZK) MINI Trading Buy – Strong load factors
ASX (ASXKZI) MINI Trading Buy – Strong November trading
Round Up Corner Banks Update – ANZ,CBA,NAB,WBC

Equities

Move Last % Move Range Volume

ASX 200 +18.8 4654.0 +0.4% +19 to +19 $2.0 bn(L)

SPI - yesterday +15.0 4674.0 +0.3% -48 to +15 78,506(VH)
Dow Jones +29.9 10501.4 +0.3% -0 to +43 Low
S&P 500 +7.7 1114.1 +0.7% +1 to +8 Low
Nasdaq +21.8 2212.1 +1.0% +3 to +22 Low
FTSE +53.8 5315.3 +1.0% u.c to +69 Avg

Commodities

Move Last % Today % Past Month

Oil-WTI spot -0.2 69.7 -0.3% -8.7%
Gold Spot +8.9 1124.3 +0.8% +0.5%
Nickel (LME) +13.7 763.3 +1.8% +4.9%
Aluminium (LME) -0.8 100.8 -0.8% +16.1%
Copper (LME) +3.4 311.7 +1.1% +5.7%
Zinc (LME) +1.6 104.2 +1.5% +7.0%
Silver +0.2 17.4 +1.1% -0.5%
Sugar +1.3 24.7 +5.5% +11.8%
Dual Listed Companies (DLC’s)

Move %Move Last AUD Terms Diff to Aus

NWS (US) 0.13 0.01 +15.1 c 16.51 -11.3 c
RIO (UK) 41.50 0.01 +31.8 c 56.49 -1401.8 c
BLT (BHP UK) 31.00 0.02 +19.1 c 33.91 -674.2 c
BXB (UK) -6.25 -0.02 +3.5 c 6.16 -17.5 c

American Depository Receipts (ADR’s)

Move %Move Last AUD Terms Diff to Aus

BHP (US) 1.33 0.02 +75.1 c 40.96 +30.6 c
AWC (US) 0.29 0.05 +6.3 c 1.71 +4.5 c
TLS (US) 0.21 0.01 +16.0 c 3.49 -0.9 c
ANZ (US) -0.24 -0.01 +19.3 c 21.07 -9.3 c
WBC (US) 1.08 0.01 +108.7 c 23.71 -0.3 c
NAB (US) -0.18 -0.01 +25.6 c 27.93 -4.1 c
LGL (US) 0.92 0.03 +30.3 c 3.30 +4.0 c
RMD (US) -0.01 0.00 +52.8 c 5.76 -0.5 c
JHX (US) -0.16 0.00 +37.3 c 8.15 -9.2 c
PDN (CAN) 0.02 0.01 +3.7 c 3.78 -2.2 c

Overnight Commentary
United States Commentary
Like we saw here yesterday afternoon, investors took comfort in Abu Dhabi's $10bln pledge, although the Exxon news
meant the move from the Dow was good without being spectacular. Heading into the bell, the Dow is up 25pts led by
growth and financials, the S&P up 0.6% and the Nasdaq 0.8% higher.
Bellwethers - With comfort around the Dubai situation and default swaps declining, the market pushed back into the
growth names. Caterpillar up 1.6%, so too Dupont, Alcoa 1.3%, HP up 1.2% and Microsoft 1% higher. All of the
aforementioned in the Top10 and accounting for more than half the days gains.
Energy - Exxon's bid for XTO left more than a few pundits assuming the deal would be the first of many. Devon Energy
up over 5% and the S&P'100's best, Cabot Oil up 8% and Chesapeake Energy Trading 6% higher.
Tobacco - Philip Morris up over 3.5%, one of the S&P100's top performers after one broker added the stock to their high
conviction list. Also pushing through an upgrade to price target, the broker argued the market is underestimating the
groups potential for growth next year.
Energy - Exxon down 4.5%(stripping 25pts from the Dow) on news the biggest oil company in the US agreed to buy XTO
Energy Inc for $31bln. Assuming the all-stock transaction goes ahead, Exxon will assume control of the largest producer
of US natural gas. XTO jumped 15% on the news.
Financials - Citigroup nearly 7% lower and the S&P500's worst, on news mgmt had reached an agreement with the
Treasury to repay $20bln in TARP funds. Plans are for a $20.5bln equity issue , with the possibility of a further $3bln
worth of notes in Q1 2010.

United Kingdom & Europe Commentary

The FTSE, up 1% or 54pts, climbed to its highest level in a week as financials gave the market a boost with Dubai fears
easing. The FTSE Eurofirst 300 added 0.5%, the DAX was up 0.8% and the CAC rose 0.7%.

UK Banks - Concerns over the Dubai debt problems eased. Standard Chartered was helped by a broker upgrade and
continued its solid run up 4.3%, HSBC added 2.4%, Barclays was up 1.3% and RBS rose 1.4%. Lloyds fell 1.9% though
after completing its £13.5bn raising.
Euro Banks - The Dubai news and speculation that the Greek PM may announce measures to reduce the budget deficit
helped sentiment. Deutsche Bank rose 3.4%, Commerzbank added 0.6%, BNP was up 0.9%, SocGen climbed 1.1% and
Greek banks bounced.

Financials - LSE jumped 9.9% as worries that shareholder Dubai Bourse might have to sell its stake in the British firm
receded. LSE also talked about offering futures and options in direct competition to the Liffe (owned by NYSE Euronext).
Insurers Prudential, Aviva, and Standard Life added between 0.1% and 2.7%.

Auto - Continental rose 3.6% after a broker note cited expected benefits from a planned capital raising. Daimler, which is
partly owned by Abu Dhabi’s Aabar Investments, added 2.25%.

Commodites Commentary
Miners - Firmer metal prices and strong confidence post the China data last week saw the miners higher. BHP rose
1.7%, Rio was up 1.3%, Anglo added 3%, Xstrata climbed 2.6% and Vedanta ended 1.8% higher.

Energy - Oil majors BG Group, BP and Shell added between 0.9% and 1.6%, despite a slightly weaker crude price.
Exxon announced it would buy XTO Energy and Shell has continued its asset sales this time offering its Swedish arm.

SPI Commentary
The SPI traded up 42pts or 0.9% to 4659. Open at 4614 with a high of 4662 and a low of 4606. Volume 45,598. Overnight the SPI
traded down 1pt to 4656.

SPI Intraday SPI Daily

*SPI report taken from the 9:50am open to the 4:30pm close on the previous trading day. Charts taken from IRESS

Upcoming Economic Events for the Week

Monday AUS Aus ANZ job ads

US
Tuesday AUS Aus NAB business confidence, Aus current account balance
US US consumer credit
Wednesday AUS Aus trade balance, Aus housing finance
US
Thursday AUS Aus unemployment rate
US US wholesale inventories
NZ NZ RBNZ cash rate decision
Friday AUS
US US trade balance, US retail sales
*Dates are indicative only and may change
MINI Trading Buy:

News Corp (NWSKZJ) – USD rebound, more value in TV

NWS share price has bounced a dollar last week from low $15 to last closing price of $16.14. NWS remains a key RBS
Research conviction buy and believe it could break this trading range on it’s 3rd attempt on market upgrades to earnings.
NWS has been weighted down on the falling USD index of late. The stock was well supported at this level and with a
stabilising/rising USD, NWS could break strongly from this level. RBS Research believes that the introduction of
retransmission fees will add a substantial uplift to the TV revenues and valuation. RBS Research has a $19.92 Target
Price on NWS which represents a healthy 31.4% upside. Get Long NWS with NWSKZJ.

Source: IRESS

Retransmission fees could be a share-price catalyst

News Corp has indicated that it intends to try to start charging the cable, satellite and IPTV operators for the right to
retransmit the Fox Network to their pay TV customers. We estimate potential additional revenue and operating profit for
News Corp of US$500m+ over a threeto four-year time-frame, which could help drive News Corp’s TV operating profit
back up to US$1bn by FY14F (from only US$174m in FY09). etransmission revenues will take time to ramp up as
agreements come up for renewal, but the announcement of an initial deal could be a catalyst for an overall re-assessment
of the valuation of News Corp’s TV assets.

Retransmission fees could add US$3.2bn+ to TV valuation

We currently value News Corp’s TV operations at US$3.8bn (8.5x FY11F EBITDA). We estimate that retransmission
revenues of cUS$500m per annum would add US$3.2bn to our TV DCF valuation (equivalent to US$1.25 or A$1.40 per
share), with further upside if News Corp is able to achieve a rate per subscriber above that of CBS.

Buy rating and A$19.92 price target retained

We believe guidance for FY10 operating profit growth of ‘high single to low double digit’ is conservative and see potential
for ongoing upgrades as the year progresses (we forecast growth of 16%). The stock looks cheap on both peer multiple
and a sum-of-the-parts basis, with possible catalysts around retransmission deals and eventual capital management.

RBS MINIs over UGL

Security ExPrc Stop Loss CP ConvFac Delta Description

NWSKZJ 1157.22 1272 Long 1 1 MINI Long
NWSKZI 783.16 861 Long 1 1 MINI Long
MINI Trading Buy:

Qantas (QANKZK) – Strong load factors

QAN's October operating statistics highlight strong load factors and a further moderation in yield declines. With
price increases appearing sticky for Domestic and less discounting on offer for International flights, we expect
further yield improvement (and hence earnings growth) over coming months. Buy maintained.

Buy new MINI QANKZK

Source: IRESS

Load factors show further strengthening…

October group load factor increased 3.4ppt to 83.3%, driven by stronger demand and ongoing capacity management.
Jetstar Domestic continues to perform well, recording both capacity and load factor growth in the period (+1.0% and
+1.9ppts respectively) while effective capacity management (ASKs -4.6%) drove a 2.7ppt increase in loads (to 85.0%) for
Qantas. International operations also saw solid load factor growth. Qantas’s load factor grew 5.4ppt on the back of a
sharp 11.5% decrease in capacity, while Jetstar continues to grow with ASKs up 45.5% and load factor up 2.0ppt (to
76.6%). With load factors at or near record levels for both sets of operations, and economic conditions recovering (while
capacity still remains constrained), we expect similarly strong figures over coming months.

Strong loads to lead earnings recovery; Buy maintained

Load factor improvement generally leads yield recovery. With loads now strong, we expect yield improvement to drive
earnings recovery and, hence, share price performance over the next 12 months. With QAN now trading at 1.1x P/NTA
(vs 1.3x historical average), RBS Research maintain a Buy recommendation in the belief that QAN presents solid value to
investors.

RBS MINIs over QAN

Security ExPrc Stop Loss CP ConvFac Delta Description

QANKZK 200 220 Long 1 1 MINI Long
MINI Trading Buy:

Aust Securities Exchange (ASXKZI) – Strong November trading

RBS Research have a Buy recommendation on ASX with a 12mth Target Price of $40. Yesterday ASX released
November trading activity showing a surprisingly strong rebound to trading volumes in cash and deriviative
products. Cash equity volumes were in line with RBS Research’s forecast at 541k/day (up 31% on the pcp), while
futures & options volumes were up a sizeable 47% on an average daily basis. Furthermore, both primary and
secondary issuances remained healthy.

Get long ASX with ASXKZI for a valuation uplift to Target Price of $40.

Source: IRESS

Cash equities – value traded up 19% on the pcp at A$5.1bn

Total average daily volume traded was 541k in November, up 31% on the pcp. The daily average value traded was up
19% on the pcp to A$5.1bn (although this is down on the A$5.4bn in October). Overall we view these as strong numbers
and remain confident that our forecast of A$6.0bn in average value traded for FY10 remains intact.

Futures & options – November volumes up 47% on the pcp

November was an exceptionally strong month for futures & options with average daily volumes up 47% on the pcp.
Management attributed this strength to strong trading in 3-year treasury bond futures, as the contract has become the
focal point of liquidity across the yield curve. The uncertainty around future cash rates contributed to the volumes, as did
the high level of Commonwealth Government bond issuance (A$4.8bn).

ASX last traded $33.33, BUY ASXKZI for 1-for-1 upside towards RBS Target Price of $40.00

RBS SFIs over ASX

Security ExPrc Stop Loss CP ConvFac Delta Description

ASXKZI 2101.11 2415 Call 1 1 MINI Long
RBS Round Up Corner:

Banks Sector Update – ANZ,CBA,NAB,WBC

Post the bank reporting season, CBA trading update and ANZ, NAB and WBC going ex dividend, the banks have
underperformed. RBS Research believe banks will wait until they understand how businesses are performing post
Christmas before poviding further upbeat commentary. This is likely to weigh on relative share price performance in the
short term, however the BDD cycle seems to be peaking and any pullbacks in the banks into the end of the year should
be used as a buying opportunity.

Sector performance
Banks' PE relative (to All Ords) is back down to 86%, having underperformed the market over the last month. While this is
above the long-run average, given short-term structural advantages, we believe the sector can trade at a premium. The
banks are now trading at an average PE of 13.5x FY10F on IBES consensus.

Investment view – RBS Research prefer ANZ and NAB to WBC and CBA
As a result of a normalising earnings cycle, we believe relative valuation will again play a significant role in the relative
performance of stocks in the sector. RBS believe ANZ and NAB still have the greater share price upside potential over
the next six to 12 months, given their 1-2 PE point discounts.
For further information please do not hesitate to contact us on the details below

Contact
Equities Structured Products & Warrants
Toll free 1800 450 005 www.rbs.com.au/warrants
Trading Products Team
Ben Smoker 02 8259 2085 ben.smoker@rbs.com
Ryan Corrigan 02 8259 2425 ryan.corrigan@rbs.com
Investment Products Team
Elizabeth Tian 02 8259 2017 elizabeth.tian@rbs.com
Tania Smyth 02 8259 2023 tania.smyth@rbs.com
Robert Deutsch 02 8259 2065 robert.deutsch@rbs.com
Mark Tisdell 02 8259 6951 mark.tisdell@rbs.com

Disclaimer:
The information contained in this report has been prepared by RBS Equities (Australia) Limited (“RBS”) (ABN 84 002 768 701) (AFS Licence No
240530) (“RBS Equities”) and has been taken from sources believed to be reliable. RBS Equities does not make representations that the information is
accurate or complete and it should not be relied on as such. Any opinions, forecasts and estimates contained in this report are the views of RBS
Equities at the date of issue and are subject to change without notice. RBS Equities and its affiliated companies may make markets in the securities
discussed. RBS Equities, its affiliated companies and their employees from time to time may hold shares, options, rights and warrants on any issue
contained in this report and may, as principal or agent, sell such securities. RBS Equities may have acted as manager or co-manager of a public
offering of any such securities in the past three years. RBS Equities’ affiliates may provide, or have provided banking services or corporate finance to
the companies referred to in this report. The knowledge of affiliates concerning such services may not be reflected in this report. This report does not
constitute an offer or invitation to purchase any securities and should not be relied upon in connection with any contract or commitment. RBS Equities,
in preparing this report, has not taken into account an individual client’s investment objectives, financial situation or particular needs. Before a client
makes an investment decision, a client should, with or without RBS Equities’ assistance, consider whether any advice contained in this report is
appropriate in light of their particular investment needs, objectives and financial circumstances. It is unreasonable to rely on any recommendation
without first having consulted with your adviser for a personal securities recommendation. This information contained in this report is general advice
only. RBS Equities, its officers, directors, employees and agents accept no liability for any loss or damage arising out of the use of all or any part of the
information contained in this report. This Information is not intended for distribution to, or use by any person or entity in any jurisdiction or country where
such distribution or use would be contrary to local law or regulation. If you are located outside Australia and use this Information, you are responsible
for compliance with applicable local laws and regulation. This report may not be taken or distributed, directly or indirectly into the United States, or to
any U.S. person (as defined in Regulation S under the U.S. Securities Act of 1993, as amended.
The warrants contained in this report are issued by RBS Group (Australia) Pty Limited (ABN 78 000 862 797, AFS Licence No. 247013). The Product
Disclosure Statements relating to these warrants are available upon request from RBS Equities or on our website www.rbs.com.au/warrants

© Copyright 2009. RBS Equities. A Participant of the ASX Group.

Explanation of Warrant Tables:

Security – refers to the code ascribed to the warrant, ExDate – refers to the date on which the warrant expires or is reset, ExPrc – refers to the
exercise price, or second instalment payment, CP – tells you whether the warrant is a call or a put, ConvFac – the conversion factor of the warrant
which tells you how many warrants you need to exercise in order to take possession of 1 share, Delta – tells you how much the warrant will move for a
1c move in the underlying security, Description – Tells you the type of warrant.
All charts taken from IRESS unless indicated otherwise