年度农业投资策略.pdf
?2009?12?2010?2010?5%?2010?20%?95-09?1?2010?335?3?2010?1?2?3?4?EPS?PE?08A 09E10E 11E 08A09E10E11E?32.80 0.01 0.520.90 1.30 328063 36 25?45?18.81 0.07 0.200.60 1.00 26994 31 19?24?31.81 0.39 0.811.05 1.30 82 39 30 24?36?22.06 0.42 0.760.90 1.08 53 29 25 20?27?11.99 0.38 0.400.60 0.72 32 30 20 17?15?13.03 0.13 0.290.39 0.57 10045 33 23?17?18.27 0.5 0.500.72 0.83 37 37 25 22?22?29.56 0.57 0.801.05 1.41 52 37 28 21?35?31.56 0.55 0.680.88 1.07 57 46 36 29?33?10.48 0.2 0.210.27 0.33 52 50 39 32?12.5?26.55 0.44 0.500.72 0.90 60 53 37 30?-?40.49 0.58 0.760.98 1.26 70 53 41 32?-?2009?12?2?010-84588226?010-84588274?-100-50050080121080507080818081128?300H?1?9?4?.2009-09-292.?2009?.2009-08-033.?2009?.2009-05-154.?.2009-10-215.?.2009-11-236.?.2009-08-057?.2009-12-02?2010?.1?.1?.1?.3?.4?.7?.12?.13?.13?335?.15?.17?.20?.20?.22?.22?.23?”?.26?335?.27?.29?.31?.32?.33?.34?1?.3?2?.3?3?.3?4?.3?5?.4?6?.4?7?.5?8?.5?9?09/10?.6?10?.6?11?CBOT?.6?2010?12?.7?13?.8?14?.9?15?.9?16?.9?17?.10?18?.10?19?.10?20?.12?21?.12?22?.13?23?.14?24?.14?25?.15?26?.15?27?335?.16?28?335?.16?29?.17?30?.17?31?.17?32?.18?33?.18?34?.19?35?“?”?.19?36?.20?37?.20?38?.21?39?.21?40?.22?41?.22?42?.23?43?.23?44?.23?45?.23?46?07?.24?47?.24?48?.25?49?.25?50?.25?51?.28?52?.29?53?.29?2010?54?.29?55?.29?1?/?.2?2?.4?3?.5?4?2009?.7?5?08/09?.8?6?.11?7?.12?8?.13?9?335?.16?10?335?.16?11?A?.18?12?335?.19?13?.24?14?.24?15?/?.26?16?2010?.27?17?.28?18?.28?19?.30?20?.31?21?.32?22?.33?23?.34?24?.35?2010?2009?12?1?1?1?2010?2010?2?4?1?2?13%?2006?2010?335?2010?5%?2010?20%?95-09?1?2010?335?3?2010?1?2?3?4?2010?2009?12?2?1?/?EPS?PE?2008A 2009E2010E2011E2008A2009E2010E 2011E?002041?32.80 0.01 0.52 0.90 1.30 3280 63 36 25?45600354?18.81 0.07 0.20 0.60 1.00 269 94 31 19?24600298?31.81 0.39 0.81 1.05 1.30 82 39 30 24?36600195?22.06 0.42 0.76 0.90 1.08 53 29 25 20?27000910?11.99 0.38 0.40 0.60 0.72 32 30 20 17?15000713?13.03 0.13 0.29 0.39 0.57 100 45 33 23?17000860?18.27 0.5 0.50 0.72 0.83 37 37 25 22?22002200?29.56 0.57 0.80 1.05 1.41 52 37 28 21?35600737?16.59 0.31 0.50 0.59 0.65 54 33 28 26?18600978?8.25 0.18 0.28 0.35 0.45 46 29 24 18?8.8 002069?31.56 0.55 0.68 0.88 1.07 57 46 36 29?33000876?13.89 0.52 0.60 0.75 0.86 27 23 19 16?-600598?14.88 0.36 0.38 0.43 0.52 41 39 35 29?18600467?10.48 0.2 0.21 0.27 0.33 52 50 39 32?12.5 600201?10.47 0.26 0.36 0.39 0.48 40 29 27 22?-000061?12.98 0.12 0.17 0.24 0.30 108 76 54 43?-000998?18.72 0.26 0.18 0.35 0.40 72 104 53 47?-000972?10.80-0.16 0.20 0.35 0.40-68 54 31 27?-000911?22.48 0.09 0.28 0.63 0.80 250 80 36 28?-600438?11.60 0.15 0.24 0.32 0.40 77 48 36 29?-002299?26.55 0.44 0.50 0.72 0.90 60 53 37 30?-002311?40.49 0.58 0.76 0.98 1.26 70 53 41 32?-?12?2?1?2?335?3?1?2?3?335?09/10?20%?8%?100%?85%?4?5?1?2?3?20%?30%?2010?1?2?30%?10.5%?65%?3?1?2010?2?3?2009?2010?4?2010?2009?12?3?11?12?4%-8%?1%-4%?2009?09?11?30?-2.05%?-7.97%?16.22%?10.71%?16.34%?37.46%?65.98%?09?30.57%?27.78%?32.52%?28.94%?30.61%?51.24%?66.96%?09?09/10?1?/?3004005006007008000810130811030811240812160901080901300902230903160904060904280905190906100907010907230908130909030909250910160911060911308008509009501000105011001150?CBOT?2?/?101520253008101308110308112408121609010809013009022309031609040609042809051909061009070109072309081309090309092509101609110609113030405060708090?11?2?NYBOT?CBOT?3?/?01002003004005006002004012004062004112005042005092006022006072006122007052007102008032008082009012009062009112004006008001000?USDA?2?1?100%B?FOB?4?05101520253035200301200306200311200404200409200502200507200512200605200610200703200708200801200806200811200904200909020406080100?/?50kg?/?USDA?COTLOOK A?2010?2009?12?4?2?2003 2004 20052006200720082009?1-11?2009?11?2009F2010F?B?201 244 291311335713582.4 558.5 580600?1?241 289 238236326483402.9 389.1 410430?2?105 112 98122164228165.8 172.0 170190?/?2?150 161 158199266353236.6 227.5 240260?3?1134 1552 1506144615481641 1842.8 1927.4 1850 1950?1109 1295 1214129715361619 1604.6 1772.4 1620 1700?1588 2409 2286230325632818 2848.3 2841.8 2850 2990?/?3?2667 3257 2768257432734526 3573.3 3700.0 3600 3800?6-12?2009?1?5-6?1?10?1997-2008?5000?4.2?4?10?1?10?2008?10?2008?9?2008?10?2009?4?1.2?4000?5?%-15.00-10.00-5.000.005.0010.0015.0020.0025.0019301936194219481954196019661972197819841990199620022008-15.00-10.00-5.000.005.0010.0015.0020.00?GDP?2005?CPI?6?1,615.004,550.0017,500.000.005,000.0010,000.0015,000.0020,000.00200720082009?CEIC?1?09?1?12?GDP?85%?GDP?300%?2010?2009?12?5?2010?2009?6?GDP?CPI?CPI?1?7?%5.0010.0015.0020.0025.0030.0035.00199601199704199807199910200101200204200307200410200601200704200807200910M1?M2?8?%0500001000001500002000001996021996121997111998101999092000082001072002062003052004042005032006022006122007112008102009090102030405060?3?2008 2009F 2010F 2011F 2012F GDP?%?9 8.5 9.6 10.1 10.5 CPI?%?5.9-0.6 2.7 3.5 4.0 PPI?%?6.9-5.0 4.4 4.0 5.0?%?26.1 33.0 26.5 25.0 28.0 M2?%?17.8 27.4 19.8 16.6 16.1?%?18.8 30.3 21.2 16.0 15.0 1?%?2.25 2.25 2.79 4.1 3.1 1?%?5.31 5.24 6.12 7.2 6.1?11?25?2009?3%?2007/08?20.58?2008/09?3%?2007?2008?2008?2009?2008?30?2010?2009?12?6?2009?08?9?09/10?0%5%10%15%20%25%30%35%1965/19661969/19701973/19741977/19781981/19821985/19861989/19901993/19941997/19982001/20022005/20062009/2010?USDA?10?%01002003004005006001965/19661969/19701973/19741977/19781981/19821985/19861989/19901993/19941997/19982001/20022005/20062009/20100%5%10%15%20%25%30%?USDA?11?12?2010?11?CBOT?/?1002003004005006001973197419751976197719781979198019811982198319841985198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720086080100120140160CBOT?09?30?2010?2009?12?7?12?/?/?1001502002503003504004501979198119831985198719891991199319951997199920012003200520072009H1102030405060708090CBOT?EIA?4?2009Q4-2010Q1?2010?2006?2008?10?3-5?04?146?09?1230?2009?4?2009?2009?1?2009?788?130?161?151?2009?2007?08?2009?0.08?/?2009?12?1?2010?4?30?2009?2009?2008?50%?2009?12?1?1?2010?4?30?30?2010?2009?12?8?2009?2010?0.03?/?2009?0.76?/?0.75?/?0.74?/?1.87?/?2009?12?1?2010?4?30?A?631?2007?7?1?5.32?1540?1/4?2007-2008?4800?90%?2009?12?2009?11?1?2010?1?1?2?3?2009/10?4?10%?5?6?2010?1?2003?2003-2008?40%?40%?13?5?08/09?/?11250 50%4500 40.0%80.00%1440-1540?16550 52%4000 24.2%46.48%1500?1650 80%750 45.4%56.82%3700?19300 45%2250 11.7%25.91%1840-1880?760 70%272 35.8%51.13%12600?1448 100%120 8.3%8.29%3300?2010?2009?12?9?0.025?/?0.04?/?2003?14?20080605?30%?15?/?100012001400160018002000220020030120030620031120040420040920050220050720051220060520061020070320070820080120080620081120090420090920002500300035004000450050005500?16?/?90001050012000135001500016500180002003012003062003112004042004092005022005072005122006052006102007032007082008012008062008112009042009092000250030003500400045005000328?bloomberg?2010?2009?12?102?7?8?20%-30%?2000?41%?2010?2008?2.4?17?%5%-2%48%14%35%?MOA?18?0.0%20.0%40.0%60.0%80.0%100.0%1960/611963/641966/671969/701972/731975/761978/791981/821984/851987/881990/911993/941996/971999/002002/032005/062008/09?2020?5.6-5.8?10%?1998?3.2%?19?%050100150200250300350195019521954195619581960196219641966196819701972197419761978198019821984198619881990199219941996199820002002200420062008?2010?2009?12?11?6?%?/?2004 116 28.5 1 0 145.5 11.41 2005 132 38.7 3 0 173.7 13.22 2006 142 41.5 6 120 309.5 23.31 2007 151 51 20 276 498 37.31 2008 151 120.7 40 712 1030 71.98 2009 151 161.3 130 788 1230 78.99 2010E 151 170 140 788 1249 80.22?5?9?17?33%?2009?12?2009?11?1?2010?1?2009/10?2009?3.33?3?27?6?8?6?2010?2009?12?12?20?/?01020304050200310200402200406200410200502200506200510200602200606200610200702200706200710200802200806200810200902200906200910?21?43000440004500046000470004800020081220090120090220090320090420090520090620090720090820090920091047004750480048504900495050005050?2009?10?46921?0.87%?4875?0.72%?4?3?1000?3%?1994?2008?CPI?1991-2009?500?20?CPI?3%?2007-2008?ADM?TYSON?SFD?HRL?500?7?950?1998-2048?23?1?1998-2028?20?5?1998-2030?2.8?20?2008.11.1-2026.10.31?20?66?15?24?15?449?182?51?65?30.5?23.7?10.5?50?28?22?10.53?56.5?10.53?2010?2009?12?13?1994-2009?CPI?A?PE?15?CPI?2009?CPI?09?PE?CPI?15?1-2?A?A?43?3%?22?(10)0102030199401199410199507199604199701199710199807199904200001200010200107200204200301200310200407200504200601200610200707200804200901200910-0.40.00.40.81.21.6CPI?A?2010?2009?1?4?2000?958?20?981?1?6?9023?6172?2000?250?500?80%?3?4000?12%-13%?40%?50?80?30?50?5?30?60?8?958?2000?20?2003?981?2003?108?2001?335?04?06?701/661?2009?662?2009?2010?2009?12?14?3769?2009?2001?207?1998?2002?1?2005?131?2000?14?2004?88?2005?20?2004?9023?2003?6172?2003?2006?10?12.6%?48?10?6%?10?49%?22%?10?8800?3?2007?2005?2006?2007?2008?335?2009?16.3?4.39?11?5.3?2.53?2008?2009?15%?2008?2009?1.16?/?1.48?/?2.36?/?1.30?/?23?010020030040050060070020002001200220032004200520062007200820096000080000100000120000140000160000180000?24?020406080100120140160180200020012002200320042005200620072008200915000170001900021000230002500027000290003100033000?2010?2009?12?15?25?1000020000300004000050000600001949195419591964196919741979198419891994199920042009?26?2.624.458.77.35.324.55.20.340.470.820.550.350.40.190.02.04.06.08.010.02003/042005/062007/082009/10?2003?36%?40%?2008?2003?8%?21%?15%?60%?40%?2010?1?2?3?4?2010?335?958?20%?958?335?2004-2005?2009?4?335?5%?07?335?3.2%?08?7%?2010?2009?12?16?9?335?CK?662 666.7kg?985?5.8%101?-?661 745.1kg?985?8.5%110?90.9%?701 640.8kg?985?5.1%104?65.2%?335 763.4kg?108?18.6%127?100%?958 624.9kg-95?-?27?335?/?52500380002270050001500026,66725,33323,33319,33316,667010000200003000040000500006000006/0707/0808/0909/10E10/11E15,00017,00019,00021,00023,00025,00027,00029,000?28?335?35500185004850068000208.33%91.89%36.62%40.21%0100002000030000400005000060000700008000006/0707/0808/0909/10E0%50%100%150%200%250%?002041?661?662?701?335?10?335?335?958?30?/?335?1.5?/?958?2.3?/?30?/?958?20?/?16?/?1-2?30-50?/?1-2?30-50?/?10%-20%?50-150?/?75-225?/?5-8%?35-60?/?53-90?/?0.02?/?-?662?3769?662?3769?335?958?2010?2009?12?17?29?/?900210019001600130024.318.918.918.217.50510152025302010E2011E2012E2013E2014E05001000150020002500?30?%?18914.0026292.0032508.0041958.0050274.0058.35%60.59%61.14%64.91%68.94%50%55%60%65%70%2010E2011E2012E2013E2014E0100002000030000400005000060000?335?31?%70%58%33%0%10%20%30%40%50%60%70%80%?335?958?3-4?95%?10%-15%?A?5?50?2010?2009?12?18?11?A?002041?100%?2?13?5000?335?3?600354?50%?33%?17%?335?335?600371?85%?15%?958?20?000713?40%?29%?26%?5%?1?600?000998?69%?12%?7%?12%?FAO?5?20?90?8%-10%?32?10.0%12.0%8.6%13.0%14.8%15.0%0.0%?KWS2.0%4.0%6.0%8.0%10.0%12.0%14.0%16.0%?33?23.8572.5120.52147.8510%24%49%67%02040608010012014016019852000200420070%10%20%30%40%50%60%70%80%?%?2000?2010?2009?12?192000?88%?80%?2000-2008?3200?958?20?335?10%?1%?34?%13915412835392934211455.30%59.40%53.80%0500100015002000250030003500400020052006200750%52%54%56%58%60%?35?%19%25%16%27%35.40%36%25%28%0%10%20%30%40%20052007?10?11-50?10?11-50?2005-2007?2005?19%?25%?35.4%?36%?1?2?/?3?/?4?4?12?335?335?4400?/?8800?/?2007?200?2600?800?8500?1?2010?2009?12?20?335?335?335?1-9?19?12?7?27.7?43?93%?19?43?08?36?%-15%21%-13%16%-3%5%-24%38%3%20%16%-30%-20%-10%0%10%20%30%40%50%2007Q12007Q22007Q32007Q42008Q12008Q22008Q32008Q42009Q12009Q22009Q3?37?%21.49%18.13%22.20%18.63%21.91%19.47%20.87%21.69%19.68%18.14%21.60%16%17%18%19%20%21%22%23%2007Q12007Q22007Q32007Q42008Q12008Q22008Q32008Q42009Q12009Q22009Q3?wind?60%?32%?2010?2009?12?21?002069?43%?38?%?-40%0%40%-40%-20%0%20%40%80%?39?%7419010440111336778070708481255491032351471341248621780210793245%41%10%-18%2.81%-3%-23%-77%-37%77%298%0200004000060000800001000001200001400001600002007Q12007Q22007Q32007Q42008Q12008Q22008Q32008Q42009Q12009Q22009Q3-100%0%100%200%300%400%?3-6?9?A?2009?2008?2010?2009?6?30?43?352?2008?299?349?261?91?17%?2010?08?1?2010?2009?12?22?2009?1-9?10.41%?(?)?40?/?0.30.60.80.50.50.50.140.000.200.400.600.801.00?O?A?41?%-60%-40%-20%0%20%40%60%80%080301080401080501080601080701080801080901081001081101081201090101090201090301090401090501090601090701090801090901?wind?1.3?60%-70%?1.6?2?1.3-1.4?4?6?5000?1-9?1?08?12?31?6?2008?2010?2009?12?232?2009?4?42?%-100%-80%-60%-40%-20%0%20%40%080301080401080501080601080701080801080901081001081101081201090101090201090301090401090501090601090701090801090901?wind?43?%?01,0002,0003,0004,0005,0006,000200601200603200605200607200609200611200701200703200705200707200709200711200801200803200805200807200809200811200901200903200905200907200909-20-1001020304050?44?%?05001,0001,500200601200603200605200607200609200611200701200703200705200707200709200711200801200803200805200807200809200811200901200903200905200907200909-20020406080?45?%?01,0002,0003,0004,000200601200603200605200607200609200611200701200703200705200707200709200711200801200803200805200807200809200811200901200903200905200907200909-30-20-1001020304050?2008?600978?2007?7?8?4?5?9?10?2010?2010?2009?12?24?46?07?/?80120160200240280070330070530070730070930071130080130080330080530080730080930081130090130090330090530090730090930?wind?47?/?80120160200240280041105050205050505050805051105060205060505060805061105070205070505070805071105080205080505080805081105090205090505090805091105?wind?09?1500?2010?2500?2011?6000?13?/?0.27 8 8.5 9 9.5 10 10.5 11 11.5 12 100 0.19 0.19 0.20 0.20 0.20 0.21 0.21 0.22 0.22 110 0.20 0.21 0.21 0.21 0.22 0.22 0.23 0.23 0.23 120 0.22 0.22 0.22 0.23 0.23 0.24 0.24 0.24 0.25 130 0.23 0.23 0.24 0.24 0.25 0.25 0.25 0.26 0.26 140 0.24 0.25 0.25 0.26 0.26 0.26 0.27 0.27 0.28 150 0.26 0.26 0.27 0.27 0.27 0.28 0.28 0.29 0.29 160 0.27 0.28 0.28 0.28 0.29 0.29 0.30 0.30 0.30 170 0.29 0.29 0.29 0.30 0.30 0.31 0.31 0.31 0.32 180 0.30 0.30 0.31 0.31 0.32 0.32 0.32 0.33 0.33 190 0.31 0.32 0.32 0.33 0.33 0.33 0.34 0.34 0.35?/?200 0.33 0.33 0.34 0.34 0.34 0.35 0.35 0.36 0.36?2010?EPS?0.27?1?/?EPS?0.01?10?/?EPS?0.01-0.02?1?/?EPS?0.09-0.10?10?/?EPS?0.04-0.05?14?/?0.88 23.2 24.2 25.2 26.2 27.2 28.2 29.2 130 0.45 0.55 0.64 0.74 0.84 0.93 1.03 140 0.49 0.59 0.69 0.79 0.88 0.98 1.08 150 0.54 0.64 0.73 0.83 0.93 1.02 1.12 160 0.58 0.68 0.78 0.88 0.97 1.07 1.17 170 0.63 0.73 0.82 0.92 1.02 1.12 1.21 180 0.67 0.77 0.87 0.97 1.06 1.16 1.26?/?190 0.72 0.82 0.91 1.01 1.11 1.21 1.30?2010?EPS?0.88?2010?4?20%?2009?2010?2009?12?25?20%?1?2000?2008?839?4-5?2010?600298?48?/?19604205112072321350217001850019000195002000020500210002150022000200720082009E2010E2011E?49?/?1.01.52.02.53.03.54.0200001200007200101200107200201200207200301200307200401200407200501200507200601200607200701200707200801200807200901200907?2000?6?60?/?09/10?70-80?08?69?07?104?840-920?/?50?0200004000060000800001000001200001400002003072003102004012004042004072004102005012005042005072005102006012006042006072006102007012007042007072007102008012008042008072008102009012009042009072009100500100015002000?/?2010?2009?12?26?50%-80%?550?/?6.8?1?100?/?200?/?1500?/?60?/?50-70?/?2009?6?CPI?2010?15?/?EPS?PE?2008A 2009E 2010E2011E2008A2009E2010E2011EPB PS?002041?32.80 0.01 0.52 0.90 1.30 328063 36 25 8.1513.85?45600354?18.81 0.07 0.20 0.60 1.00 269 94 31 19 6.733.15?24600298?31.81 0.39 0.81 1.05 1.30 82 39 30 24 8.766.58?36600195?22.06 0.42 0.76 0.90 1.20 53 29 25 18 7.004.71?27000910?11.99 0.38 0.40 0.60 0.72 32 30 20 17 3.191.11?15000713?13.03 0.13 0.29 0.39 0.57 100 45 33 23 5.293.11?17000860?18.27 0.5