| STOCK UPDATE JK Cement       
                    Cluster: 
                  Cannonball
 Recommendation: Buy
 Price target: 
                  Rs200
 Current market price: Rs162
 Price target 
                  revised to Rs200 Result 
                  highlights 
                    
                    The 
                    overall revenues of JK Cement grew by 49% year on year (yoy) 
                    to Rs366 crore, as the overall volumes grew by 11% yoy and 
                    the realisations improved by 34.9% yoy. 
                    The 
                    expenditure for the quarter increased by 27% yoy to Rs255 
                    crore mainly on account of a 13% year-on-year (y-o-y) 
                    increase in the raw material cost and a 31% y-o-y rise in 
                    the freight cost.  
                    The 
                    company's high leverage to cement prices resulted in a 145% 
                    y-o-y surge in its operating profits to Rs111.7 crore which 
                    helped the operating profit margin (OPM) to expand by 1,200 
                    basis points yoy to 30.5%. 
                    As the 
                    interest cost and depreciation provision remained flat, the 
                    profit after tax (PAT) ballooned by 274% yoy to Rs61.4 
                    crore. 
                    We had 
                    mentioned in our previous reports, the company is incurring 
                    a capital expenditure (capex) of Rs290 crore for setting up 
                    three captive power plants (CPPs). But as there has been a 
                    delay in the commissioning of all the projects, we don't 
                    expect the company to avail of the complete savings in the 
                    power cost in FY2008 as expected earlier. 
                    Consequently, we are revising our earnings estimate 
                    downwards by 5.2% to Rs211 crore from Rs222 crore. We are 
                    also introducing our FY2009 earnings estimate at Rs180 
                    crore. 
                    At the 
                    current market price of Rs162 per share, JK Cement is 
                    trading at 5.3x its FY2008 earnings and 6.2x its FY2009 
                    earnings. We maintain our Buy recommendation on the stock 
                    with a reduced price target of Rs200 per share. 
                       Bank of Baroda        
                    Cluster: Apple 
                  Green
 Recommendation: Buy
 Price target: 
                  Rs310
 Current market price: Rs285
 Improved 
                  performance Result 
                  highlights 
                    
                    Bank of 
                    Baroda's (BoB) results are marginally below expectations. 
                    The profit after tax (PAT) grew by 17.6% year on year (yoy) 
                    but declined 25.4% quarter on quarter (qoq) to Rs245.7 crore 
                    compared with our estimate of Rs256.7 crore.  
                    
                    The 
                    adjusted net interest income (NII) was up by 21.5% yoy and 
                    9.6% qoq to Rs1,052.6 crore, better than our estimate of 
                    Rs1,002 crore. The net interest margin (NIM) has shown a 
                    sequential improvement of nine basis points, driven mainly 
                    by an improvement in the asset yields.  
                    The 
                    non-interest income grew by only 6.9% yoy to Rs397.8 crore; 
                    the growth was restricted mainly due to a 61.7% decline in 
                    the treasury income. However the core fee income grew by 
                    36.4% yoy and 13.9% qoq.  
                    The 
                    operating profit was up 21% yoy but the core operating 
                    profit (operating profit excluding treasury and recovery) 
                    grew by 37.4% yoy. 
                    Although 
                    provisions and contingencies remained stable on a 
                    year-on-year (y-o-y) basis, yet the bank's tax liability for 
                    the current quarter went up significantly. This restricted 
                    the overall profit growth to only 17.6% on a y-o-y 
                    basis.  
                    The 
                    asset quality of the bank continues to be healthy with the 
                    gross non-performing assets (NPA) at Rs2,092 crore, down 
                    Rs300 crore sequentially. The net NPA in percentage terms 
                    stood at 0.6%, down from 0.67% in the previous quarter. The 
                    capital adequacy ratio (CAR) remains at a comfortable 11.8% 
                    with the Tier-I CAR at 8.74%. 
                    The bank 
                    has shown strong business growth with comfortable asset 
                    quality levels. However the profitability has not improved 
                    in proportion to the growth in the business, thereby leading 
                    to a lower return on equity. We feel the bank has 
                    successfully made structural changes required to show 
                    consistent business growth and the management has now 
                    focused on improving the profitability, which should lead to 
                    better numbers going forward. At the current market price of 
                    Rs285, the stock is quoting at 8x its FY2008E earnings and 
                    1.1x FY2008E book value. We maintain our Buy recommendation 
                    on the stock with a price target of Rs310.  
                       Bajaj Auto       
                    Cluster: Apple 
                  Green
 Recommendation: Buy
 Price target: 
                  Rs3,300
 Current market price: Rs2,500
 Q4FY2007 
                  results: First-cut analysis Result 
                  highlights 
                    
                    Bajaj 
                    Auto's Q4FY2007 results are slightly ahead of our 
                    expectations due to a higher than expected other income. The 
                    net sales grew by 6.8% to Rs2,313.6 crore in the fourth 
                    quarter. 
                    The 
                    operating profit of the company declined by 23.2% to Rs326.3 
                    crore as the operating profit margin declined by 550 basis 
                    points to 14.1% year on year. However, the margin was stable 
                    on a sequential basis. 
                    The net 
                    profit before extraordinary items for the quarter declined 
                    3.9% to Rs320.75 crore. 
                    The 
                    consolidated income from operations rose to Rs2,589.5 crore 
                    from Rs2,297.5 crore in the same quarter last year. The 
                    consolidated profit grew to Rs377.4 crore for the quarter as 
                    compared with Rs357.3 crore in the same quarter last 
                    year.  
                    The 
                    company has also announced its demerger, whereby two new 
                    companies will be listed. The existing Bajaj Auto will be 
                    renamed as Bajaj Investment and Holdings Ltd (BIHL) and will 
                    be the holding company for two other companies, namely Bajaj 
                    Auto (new-consisting of two- and three-wheeler manufacturing 
                    business) and Bajaj Finserv Ltd (BFL). Bajaj Finserv would 
                    comprise wind power, insurance and financing 
                    businesses. 
                    All 
                    shareholders in the existing Bajaj Auto on the record date 
                    would become shareholders in each of the new companies and 
                    be issued shares of the two new companies in the ratio of 
                    1:1. After such issuance, for every share held in the 
                    existing Bajaj Auto each shareholder would:- continue to 
                    hold one share of BHIL (existing BAL) of face value of Rs10 
                    each fully paid up,
 - be allotted one share of the new 
                    Bajaj Auto (existing BHIL) of face value of Rs10 each, fully 
                    paid up,
 and
 - be allotted one share of BFL of 
                    face value of Rs5 each, fully paid up.
                    We will 
                    come out with our detailed update on the company and revise 
                    our estimates after gaining more clarity on the de-merger. 
                    Watch this space.      Union Bank of India        
                    Cluster: Ugly 
                  Duckling
 Recommendation: Buy
 Price target: 
                  Rs141
 Current market price: Rs120
 Strong 
                  operating performance Result 
                  highlights 
                    
                    The 
                    Q4FY2007 results of Union Bank of India (UBI) are below our 
                    expectations with the profit after tax (PAT) reporting a 
                    growth of 57.4% year on year (yoy) to Rs228.1 crore compared 
                    with our estimate of Rs254.7 crore. The profit is lower 
                    mainly due to higher than expected provisions made by the 
                    bank during the quarter. 
                    The 
                    adjusted net interest income (NII) was up 29.4% yoy and 9.4% 
                    quarter on quarter (qoq) at Rs750.4 crore. The net interest 
                    margin (NIM) of the bank improved on a sequential basis by 
                    38 basis points to 3.37% for Q4FY2007. Controlled increase 
                    in costs coupled with improvement in yields helped the bank 
                    to improve its margins both yoy and qoq.  
                    The 
                    improvement in the NIM was a fall-out of the strategy 
                    adopted by the bank's management in the previous quarters. 
                    The bank shed low yielding advances and focused on quality 
                    advances to improve the yields on the asset side. On the 
                    liability side, the bank reduced the high-cost term deposits 
                    and improved its low-cost deposits, which helped in 
                    containing the costs. 
                    The 
                    operating profit was up 49.4% yoy and 30.7% qoq, while the 
                    core operating profit (ie the operating profit excluding the 
                    treasury gains and others) reported a growth of 56.4% yoy 
                    and 31.4% qoq. The growth was driven by a good core income 
                    growth and controlled operating expenses.  
                    Provisions and contingencies rose by 48.1% yoy and 
                    148.3% qoq mainly due to higher non-performing asset (NPA) 
                    and standard asset provisions made during the quarter to 
                    improve the asset quality levels. 
                    As a 
                    result of higher provisioning the bank's NPA level improved 
                    to 0.96% from 1.12% in the previous quarter. The gross NPA 
                    level also declined to 2.94% from 3.24% on a sequential 
                    basis.  
                    The 
                    management's renewed focus on profitable businesses and 
                    asset quality is a welcome move for the bank's future 
                    performance, which is aptly reflected in its improved NIMs 
                    and low NPA levels. The bank is currently available at 
                    attractive valuations compared to its peers. At the current 
                    market price of Rs120, the stock is quoting at 5.6x its 
                    FY2008E earnings and 1x FY2008E book value. We maintain our 
                    Buy recommendation on the stock with a price target of 
                    Rs141. 
             |