Morning Wrap

Today ’s Newsflow Equity Research 29 Feb 2016 Upcoming Events Select headline to navigate to article

FBD Holdings FY15 First Glance; Losses lower than Company Events expected, NAV better 29-Feb FBD Holdings; Q4 2015 Results 02-Mar ; FY15 Final results 03-Mar CRH; FY15 results Solid update, production to ramp up in 2016 Total Produce; Q4 2015 Results Travis Perkins; FY15 preliminary results 07-Mar ICG; FY16 Results

Economic View Uncertainty prevails following Irish election

Economic Events Ireland

United Kingdom 29-Feb Mortgage Approvals

United States 29-Feb Chicago Purchasing Manager

Europe 29-Feb CPI Core YoY

Goodbody Capital Markets Equity Research +353 1 6419221 Equity Sales +353 1 6670222 Bloomberg GDSE

Goodbody Stockbrokers (trading as Goodbody) is regulated by the Central . For the attention of US clients of Goodbody Securities Inc, this third-party research report has been produced by our affiliate Goodbody Stockbrokers. Please see the end of this report for analyst certifications and other important disclosures. Goodbody Morning Wrap

FBD Holdings FY15 First Glance; Losses lower than expected, NAV better

FBD reported FY15 results this morning with a pretax loss of €85.5m (H1 PTP loss of Recommendation: Hold €96.4m), which compared to our forecast loss of €94.3m. The better outturn is due to Closing Price: €6.25 stronger investment income. However, NAV per share at €6.23 is c.22% ahead of our €5.12 Eamonn Hughes forecast, attributable to an actuarial gain on the pension scheme (c.46c), treatment of part +353-1-641 9442 of the convertible bond as equity (52c) and the lower net loss. [email protected]

Gross Written Premium of €363.3m was exactly in line with the previous year. Claims were

€341.3m (€354m expected), which translated into a claims ratio of 109%, c.4ppts lower than anticipated (113%). However, a change in treatment for the MIBI annual cost saw this €11.6m charge booked in “other provisions” from technical provisions previously, otherwise the claims ratio was in line with our forecast. Having said that, there was an additional €8m of prior year reserve strengthening in H2 to €96m (from €88m in H1) following the Russell vs HSE Court of Appeal ruling in Q4. However, this implies the current year loss ratio for 2015 was lower than anticipated by a similar offsetting figure. FBD helpfully adds that the clarity provided by that Court of Appeal judgment “has led to some early indications of an emerging willingness by claimants to settle since that date”. It adds weather in Q116 was not severe.

In terms of outlook, FBD expects the industry to be loss making in 2016, so rates still need to harden. It anticipates achieving a sub-100% combined ratio by Q416 and full year’s underwriting profits in 2017. It anticipates a “modest loss after tax” in FY16 and it is targeting ROEs of 10-12% in the medium term. The market should react favourably to its comment that “FBD has stabilised during H215”, the better NAV figure and the essentially unchanged guidance for FY16. Home…

Page 2 29 Feb. 16 Goodbody Morning Wrap

Cairn Homes Solid update, production to ramp up in 2016

Cairn Homes announced its FY15 results this morning, covering the period from inception to Recommendation: Buy 31 December 2015. In what was a very busy period, management deployed €554m Closing Price: €1.17 (including €40m post period end) acquiring sites with the potential to develop in excess of Colm Foley 11,000 units. In addition, management has announced it is in exclusive discussions to +353-1-641 6042 acquire a business with 5 sites in the and Dublin commuter belt, with the potential to [email protected] acquire a 6th site. For FY15, as per the investor presentation, 11 sales completed in the period, which was in line with expectations. An additional €316k was generated from rental income. The numbers offer little insight on the company’s performance given the short period of operation.

Management has announced it has appointed receivers to 59% of the recently acquired Project Clear portfolio of loans and expects to move these sites into direct control over the near term, having transferred into its ownership on February 19. The company is currently amending existing planning consents and, where appropriate, designing new schemes. Management expects to be on-site at an additional 5 sites within the next 12 months. We expect this will include Hannover Quay, Marianella (Q216) and sites included in the Project Clear portfolio.

Management remains optimistic on the outlook for the company and highlight the deteriorating housing shortage and improving macro backdrop, which has seen employment increasing and wage inflation return. Management also highlights the recent policy changes in the industry which are likely to be helpful to Cairn including; development levy rebates on houses under €300k in Dublin and €250k in Cork, reduction in development levies, amended apartment regulations which will reduce development costs and also the reduction in the Part V Social Housing requirement from 20% to 10%.

We note in the investor presentation that management has indicated it is targeting a c. 1,000 unit run rate by 2019, compared to our current 1,300 forecast. In addition, we note it comments that it is considering its funding options in relation to strategic opportunities, which may include further debt, JV’s and equity. This is a solid update from management and we expect to see continued progress over the next 12 months as it ramps up production. We reiterate our Buy Call.

Home…

Page 3 29 Feb. 16 Goodbody Morning Wrap

Economic View Uncertainty prevails following Irish election

While the full result of the Irish general election is not yet available, it is abundantly clear Dermot O’Leary +353-1-641 9167 that the final tally will be significantly worse than expected for the outgoing government. At [email protected] this stage it is likely that Fine Gael will remain the biggest party in the State with 52 seats (down from 76 in 2011), while Labour, the junior coalition partner will take just 7 (down from 37 in 2011). As such, the Government parties will fall a full 21 seats short of that required for a majority (80). The big surprise of the weekend has been Fianna Fáil, which may get 43 seats when the final tallies are completed (20 in 2011). Sinn Fein did not get the level of support indicated in the opinion polls, but at 23 seats did gain relative to 2011 (14). Independents and other smaller parties saw a surge in support that was indicated in the opinion polls (total of 33, relative to 19 in 2011).

Prior to the election, we speculated that a Fine Gael/Fianna Fáil coalition may be the only viable option on the basis of the number of seats achieved. While Fine Gael have performed slightly worse and Fianna Fáil slightly better than expectations, our conclusion remains the same. The two parties would have a significant majority in the Dáil and their policies are compatible. However, such a coalition is far from assured, with senior figures in each party publicly expressing their opposition over the weekend.

So what happens next? The Dail is scheduled to return on March 10th where the first job will be the election of a Ceann Comhairle (Chair). The task will then begin to elect a Taoiseach. A candidate is unlikely to be elected at the first attempt. After a candidate does emerge, the job will then begin to form a government. The process could be a protracted one, with another election being mooted in some quarters. From a market point of view, the uncertainty may contribute to a rise in sovereign spreads over the coming days, although we do not expect a dramatic move today given that this outcome was very much discussed prior to the election.

Home…

Page 4 29 Feb. 16 Goodbody Morning Wrap

Market Data Top 10 Covered Companies

Company Price Mkt Cap Absolute Relative to European Sector P/E (LC) (LCM) 1 Day 1 Week 1 Mth Ytd 1 Day 1 Week 1 Mth Ytd 2016f 2017f 14.03 19,200 0.2 -1.0 -1.9 -6.6 -1.3 -2.5 0.4 3.1 15.2 11.6 CRH 22.96 18,727 1.2 -0.1 -5.3 -14.0 -0.3 -1.7 -3.2 -5.1 14.7 11.9 AIB Group 6.55 17,888 -11.8 -9.0 35.9 -1.7 -13.2 -10.4 39.0 8.5 12.8 19.9 79.49 13,974 3.6 10.1 8.5 4.2 2.1 8.3 11.0 14.9 24.1 21.2 IAG 5.41 10,997 -3.1 -0.8 -3.6 -11.4 -4.6 -2.4 -1.3 -2.2 6.7 5.3 HeidelbergCement 66.92 13,278 1.7 1.3 1.2 -11.5 0.2 -0.2 3.5 -2.4 12.2 11.6 Wolseley 36.88 9,591 1.6 2.4 8.1 -0.1 0.5 -0.5 6.3 3.1 15.1 13.4 Paddy Power Betfair 107.70 9,002 1.1 6.6 8.1 18.6 -0.0 3.7 6.3 22.4 35.1 28.3 Bank of Ireland 0.26 8,420 4.0 5.3 -16.1 -23.1 2.4 3.6 -14.2 -15.1 10.5 9.7 Mondi 12.82 6,225 -0.5 -3.0 10.5 -3.9 -2.0 -4.5 13.1 6.0 10.5 10.4

Indices ISEQ performance

% Price 1 Day 1 Week 1 Mth Ytd 7,000

ISEQ 6,240.29 1.50 1.88 -2.15 -8.12 6,800 FTSE 100 6,096.01 1.38 2.45 3.12 -2.34 6,600 DAX 30 9,513.30 1.95 1.33 -3.15 -11.45 6,400 CAC 40 4,314.57 1.56 2.17 -0.97 -6.95 6,200 FTSE Eurofirst 300 1,305.00 1.59 1.55 -2.31 -9.22 6,000 Nasdaq 4,590.47 0.18 1.91 0.50 -8.33 S&P 500 1,948.05 -0.19 1.58 2.33 -4.69 5,800 Dow Jones 16,639.97 -0.34 1.51 2.92 -4.51 5,600 Feb-15 May-15 Aug-15 Nov-15 Feb-16 Nikkei 225 16,188.41 0.30 1.39 -3.12 -14.95

Exchange Rates

Current Px 1 day Px 1 Week Px Dec15 Avg Ytd

Stg/€ 0.788 0.791 0.778 0.737 0.764 STOXX 600 performance US$/€ 1.093 1.103 1.111 1.086 1.097 CHF/€ 1.091 1.091 1.101 1.087 1.098 420

JPY/€ 124.480 124.325 125.254 130.676 127.875 400

Bonds 380

Yield 1 Day Yld 1 Wk Yld 1 Mth Yld 3 Mth 360

US 2 Yr 0.80 0.07 0.80 -0.05 -0.14 340 US 10 Yr 1.76 0.04 0.02 -0.23 -0.47 320

UK 2 Yr 0.33 0.03 -0.02 -0.08 -0.27 300 Feb-15 May-15 Aug-15 Nov-15 Feb-16 UK 10 Yr 1.40 0.03 -0.02 -0.29 -0.44

BD 2 Yr -0.53 -0.00 - -0.53 -0.11

BD 10 Yr 0.14 0.01 -0.06 0.14 -0.33

Irish 10 Yr 0.90 -0.01 -0.06 0.02 -0.07

Commodities FTSE 250 performance

% Current 1 day 5 day 1 Mth 1 Yr Brent (ICE $/bbl) 35.10 -0.54 6.33 10.38 -41.55 18,000 Gasoline (NYM $/Gal) 1.02 -3.73 5.96 -2.92 -40.47 17,500 Heat Oil (NYM $/Gal) 1.07 -1.66 2.49 8.71 -43.65 17,000 Nat.Gas 1.79 4.68 -0.72 -17.84 -33.59 Gold $/oz 1,226.50 -0.77 -0.38 10.14 1.51 16,500 Silver $/ozt 15.17 0.07 -1.30 5.86 -9.81 16,000

Copper U$/MT 4,681.00 0.56 1.98 4.00 -21.14 15,500

Wheat $/BU 4.52 -0.39 -2.06 -6.70 -9.64 15,000 Feb-15 May-15 Aug-15 Nov-15 Feb-16

Source : FactSet

Page 5 29 Feb. 16 Goodbody Morning Wrap

Issuer & Analyst Disclosures

Analyst Certification The named Research Analyst certifies that: (1) All of the views expressed in this research report accurately reflect my personal views about any and all of the subject securities and issuers. (2) No part of my remuneration was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed by me in this report.

Regulatory Information Goodbody Stockbrokers, trading as Goodbody, is regulated by the Central Bank of Ireland. In the UK, Goodbody is authorised and subject to limited regulation by the Financial Conduct Authority. Goodbody is a member of the Irish Stock Exchange and the London Stock Exchange. Goodbody is a member of the FEXCO group of companies. This publication has been approved by Goodbody Stockbrokers. The information has been taken from sources we believe to be reliable, we do not guarantee their accuracy or completeness and any such information may be incomplete or condensed. All opinions and estimates constitute best judgement at the time of publication and are subject to change without notice. The information, tools and material presented in this document are provided to you for information purposes only and are not to be used or considered as an offer or the solicitation of an offer to sell or to buy or subscribe for securities.

Conflicts of Interest Goodbody Stockbrokers has procedures and policies in place to identify and manage any potential conflicts of interest that arise in connection with its research business. Goodbody Stockbrokers’ analysts and other staff who are involved in the preparation and dissemination of research operate and have a management reporting line that is independent to its Corporate Finance business. Information barriers are in place between the Corporate Finance arm and the Research arm to ensure that any confidential and or price sensitive information is handled in an appropriate manner.

Our Investment Research Conflicts of Interest Policy is available at Conflicts of Interest

Investors should be aware, that, where appropriate, research may be disclosed to the issuer(s) in advance of publication in order to correct factual inaccuracies only and not to materially amend the research in any way. Goodbody Stockbrokers is satisfied that it has operational procedures in place, which ensure that such disclosures will not compromise the report’s objectivity.

Goodbody was the co-lead manager in an offering of securities in Permanent TSB Group Holdings Plc in the last 12 months. Goodbody was the co-lead manager for Hibernia REIT Plc for a public fund raising in the past 12 months. CRH Plc has been an investment banking client of Goodbody’s in the past 12 months. International Consolidated Airlines Group has been an investment banking client of Goodbody’s in the past 12 months. UTV Media Plc has been an investment banking client of Goodbody’s in the past 12 months. Paddy Power Betfair plc has been an investment banking client of Goodbody’s in the past 12 months. Goodbody Stockbrokers acts as corporate broker to AIB Group, , , Cairn Homes, Datalex, FBD Holdings, First Derivatives, Grafton Group, Greencore, Hibernia REIT, ICG, Kingspan, , Paddy Power Betfair, UDG Healthcare, and UTV Media The list of companies for which Goodbody acts as market maker and on which it provides research, is available at Regulatory Disclosures

Page 6 29 Feb. 16 Goodbody Morning Wrap

Other disclosures

A description of this company is available at Company Descriptions

All prices used in this report are as at close of business of the previous working day unless otherwise indicated.

A summary of our standard valuation methods are available at Valuation Methodologies

A summary of share price recommendations and whether material investment banking services have been provided to these companies is available at Regulatory Disclosures

Other important disclosures are available at Regulatory Disclosures

Goodbody Stockbrokers updates its recommendations on a regular basis. A breakdown of all recommendations provided by Goodbody Stockbrokers is available at Regulatory Disclosures Where Goodbody Stockbrokers has provided investment banking services to an issuer, details of the proportion of buys, holds and sells attributed to that issuer will also be included. This is updated on a quarterly basis.

The date on which stock recommendations were first released for all stocks mentioned in this report are available at http://www.goodbody.ie/research_disclosures/regulatorydisclosures/index.html. If a different recommendation has been made in the previous twelve months, this will also be disclosed here.

Recommendation Definitions Goodbody Stockbrokers uses the terms “Buy”, “Sell” and “Hold. The term “Buy” means that the analyst expects the security to appreciate in excess of 10% over a twelve month period. The term “Sell” means that the security is expected to decline in excess of 10% over the next twelve months. The term “Hold” means that the analyst expects the security to neither appreciate more than 10%, or depreciate more than 10% over the next twelve months.

On 26th November, 2012, the terms “Add” and “Reduce” were removed from the Recommendation Definitions and both were replaced with the “Hold” recommendation. Any Previous Recommendation that refers to either an “Add” means that the analyst expected the security to appreciate by up to 15% over a twelve month period. Any Previous Recommendation to “Reduce” means that the analyst expected the security to decline by up to 15% over the next twelve months.

In the event that a stock is delisted the firm will automatically cease coverage. If however the firm ceases to cover a stock for any other reason the firm will disclose this fact.

Distribution of research to clients of Goodbody Securities Inc (GSI) in the US

GSI distributes third-party research produced by its affiliate, Goodbody Stockbrokers GSI is a member of FINRA and SIPC GSI does not act as a market-maker.

This information was current as of the last business day of the month preceding the date of the report. An affiliate of GSI may have acted, in the past 12 months, as lead manager/co-lead manager of a publicly disclosed offer of the securities in this company. Investors should be aware that an affiliate of GSI may have provided investment banking or non-investment-banking services to, and received compensation from this company in the past 12 months or may provide such services in the next three months. The term investment banking services includes acting as broker as well as the provision of corporate finance services, such as underwriting and managing or advising on a public offer. All transactions by US persons involving securities of companies discussed in this report are to be effected through GSI.

Disclaimer While all reasonable care has been taken in the production and dissemination of this report it is not to be relied upon in substitution for the exercise of independent judgement. Nothing in this report constitutes investment, legal, accounting or tax advice, or a representation that any investment or strategy is suitable or appropriate to your individual circumstances, or otherwise constitutes a personal recommendation to you.

Private customers having access, should not act upon it in anyway but should consult with their independent professional advisors. The price, value and income of certain investments may rise or may be subject to sudden and large falls in value. You may not recover the total amount originally invested. Past performance should not be taken as an indication or guarantee of future performance; neither should simulated performance. The value of securities may be subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities.

All material presented in this report, unless specifically indicated otherwise is copyright to Goodbody Stockbrokers. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of Goodbody Stockbrokers.

Goodbody, Ballsbridge Park, Ballsbridge, Dublin 4, Ireland T (+353 1) 6670400 W www.goodbody.ie E [email protected] Page 7 29 Feb. 16