Tuesday, April 15, 2014

SALT - Salfi Textile Mills Limited - Company Analysis - 15-04-2014

Company

SALT

Symbol

Company Name

Salfi Textile Mills Limited            

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 36.46

Average of past year end EPS's

Sector Average

Rs 6.21

Sector average of the above

Avg EPS FV

Rs 259.67

Fair Value (DCF) based on average of past year-end EPS's

EPS

Rs 92.40

Last four quarters EPS

Sector Average

Rs 19.37

Sector average of the above

EPS FV

Rs 658.12

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 171.00

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 13.87

Total dividend paid during last four quarters

Sector Average

Rs 2.66

Sector average of the above

Div FV

Rs 98.79

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 2.64

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.17

Sector average of the above

Avg Div FV

Rs 18.78

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 258.84

Fair value (averaged of other fair values)

Upside

51.37%

Upside potential (in percentage) based on the above Average.

Div Yield

8.11%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 182.34

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

3,342,570

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

NA

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

NA

Currency in Millions of Pakistan Rupees

Quarter

NA

Financial Report Quarter

CfO

NA

Cash from Operations (Millions of Rs)

FCF/S

#VALUE!

Free Cash Flow per Share

FCF/S Sector Avg

-2.29

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

6.39

Sector Average P/FCF

P/E

1.85

Price over earnings ratio

P/E Sector Avg

12.73

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.42

Sector Average P/B

PR

15.01

Payout Ratio (in %)

PR Sector Avg

10.97

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

111.19

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/04/2014

Last Trade Price

Rs 171.00

3 Months Avg

Rs 215.60

6 Months Avg

Rs 185.10

9 Months Avg

Rs 139.38

12 Months Avg

Rs 114.22

Score

8

cumulative +ve's, -ve's from above all

Buy Scale

1

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Salfi Textile - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

Salfi Textile         24FEB2014           10:06:39               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         

Salfi Textile         24FEB2014           10:06:39               EPS = 26.99        

Salfi Textile         24FEB2014           10:06:39               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 90.217   

Salfi Textile         24FEB2014           10:06:39               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 101.306             


Share/Bookmark

ILTM - Island Textile Mills Ltd. - Company Analysis - 15-04-2014

Company

ILTM

Symbol

Company Name

Island Textile Mills Ltd.              

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 261.29

Average of past year end EPS's

Sector Average

Rs 6.21

Sector average of the above

Avg EPS FV

Rs 1,861.01

Fair Value (DCF) based on average of past year-end EPS's

EPS

Rs 736.32

Last four quarters EPS

Sector Average

Rs 19.37

Sector average of the above

EPS FV

Rs 5,244.44

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 899.99

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 5.00

Total dividend paid during last four quarters

Sector Average

Rs 2.66

Sector average of the above

Div FV

Rs 35.61

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 3.50

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.17

Sector average of the above

Avg Div FV

Rs 24.93

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 1,791.50

Fair value (averaged of other fair values)

Upside

99.06%

Upside potential (in percentage) based on the above Average.

Div Yield

0.56%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 182.34

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

500,000

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

NA

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

NA

Currency in Millions of Pakistan Rupees

Quarter

NA

Financial Report Quarter

CfO

NA

Cash from Operations (Millions of Rs)

FCF/S

#VALUE!

Free Cash Flow per Share

FCF/S Sector Avg

-2.29

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

6.39

Sector Average P/FCF

P/E

1.22

Price over earnings ratio

P/E Sector Avg

12.73

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.42

Sector Average P/B

PR

0.68

Payout Ratio (in %)

PR Sector Avg

10.97

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

111.19

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/04/2014

Last Trade Price

Rs 899.99

3 Months Avg

Rs 1,197.12

6 Months Avg

Rs 953.58

9 Months Avg

Rs 861.28

12 Months Avg

Rs 702.33

Score

6

cumulative +ve's, -ve's from above all

Buy Scale

5

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Island Textile - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

Island Textile     24FEB2014           10:07:52               EPS = 232.35      

Island Textile     24FEB2014           10:07:52               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 116.176

Island Textile     24FEB2014           10:07:52               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 118.916             

Island Textile     24FEB2014           10:07:52               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         


Share/Bookmark

GIL - Good Luck Industries Ltd. - Company Analysis - 15-04-2014

Company

GIL

Symbol

Company Name

Good Luck Industries Ltd.              

Company Name

Sector

Food Producers

Sector

Avg EPS

Rs 4.61

Average of past year end EPS's

Sector Average

Rs 9.72

Sector average of the above

Avg EPS FV

Rs 32.81

Fair Value (DCF) based on average of past year-end EPS's

EPS

Rs 1.44

Last four quarters EPS

Sector Average

Rs 14.66

Sector average of the above

EPS FV

Rs 10.26

Fair Value (DCF) based on last four quarters EPS

Current Price

#N/A

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 2.00

Total dividend paid during last four quarters

Sector Average

Rs 10.47

Sector average of the above

Div FV

Rs 14.25

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 1.80

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 5.13

Sector average of the above

Avg Div FV

Rs 12.82

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 17.53

Fair value (averaged of other fair values)

Upside

#N/A

Upside potential (in percentage) based on the above Average.

Div Yield

#N/A

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 82.07

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

300,000

Number of  Outstanding Shares

Current Assets

NA

Currency in Millions of Pakistan Rupees

Total Liabilities

NA

Currency in Millions of Pakistan Rupees

NCAV/S

#VALUE!

Net Current Asset Value / Share

NNWC/S

Empty

Net Net Working Capital / Share

Total Assets

NA

Currency in Millions of Pakistan Rupees

Quarter

NA

Financial Report Quarter

CfO

NA

Cash from Operations (Millions of Rs)

FCF/S

#VALUE!

Free Cash Flow per Share

FCF/S Sector Avg

-2.35

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

81.20

Sector Average P/FCF

P/E

Price over earnings ratio

P/E Sector Avg

6.10

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

8.42

Sector Average P/B

PR

138.89

Payout Ratio (in %)

PR Sector Avg

14.02

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

357.88

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

#N/A

Last Trade Price

#N/A

3 Months Avg

#N/A

6 Months Avg

#N/A

9 Months Avg

#N/A

12 Months Avg

#N/A

Score

-3

cumulative +ve's, -ve's from above all

Buy Scale

#N/A

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Goodluck Ind. - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

Goodluck Ind.    24FEB2014           10:11:24               EPS = 2.82           

Goodluck Ind.    24FEB2014           10:11:24               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 0.846     

Goodluck Ind.    24FEB2014           10:11:24               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 0.863  

Goodluck Ind.    24FEB2014           10:11:24               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         


Share/Bookmark

ADMM - Artistic Denim Mills Limited - Company Analysis - 15-04-2014

Company

ADMM

Symbol

Company Name

Artistic Denim Mills Limited

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 8.80

Average of past year end EPS's

Sector Average

Rs 6.21

Sector average of the above

Avg EPS FV

Rs 62.70

Fair Value (DCF) based on average of past year-end EPS's

EPS

Rs 11.69

Last four quarters EPS

Sector Average

Rs 19.37

Sector average of the above

EPS FV

Rs 83.26

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 78.60

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 1.00

Total dividend paid during last four quarters

Sector Average

Rs 2.66

Sector average of the above

Div FV

Rs 7.12

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 2.10

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.17

Sector average of the above

Avg Div FV

Rs 14.96

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 30.43

Fair value (averaged of other fair values)

Upside

-61.29%

Upside potential (in percentage) based on the above Average.

Div Yield

1.27%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 48.31

Book Value

Sector Average

Rs 182.34

Sector average of the above

FV FCF/S

Rs 24.28

Fair Value based on free cash flow per share

Outstanding Shares

84,000,000

Number of  Outstanding Shares

Current Assets

Rs 2,549.67

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,967.01

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 6.94

Net Current Asset Value / Share

NNWC/S

Rs -4.14

Net Net Working Capital / Share

Total Assets

Rs 6,024.96

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Financial Report Quarter

CfO

Rs 522.50

Cash from Operations (Millions of Rs)

FCF/S

Rs 3.41

Free Cash Flow per Share

FCF/S Sector Avg

-2.29

Sector Average FCF/S

P/FCF

23.06

Price over free cash flow

P/FCF Sector Avg

6.39

Sector Average P/FCF

P/E

6.72

Price over earnings ratio

P/E Sector Avg

12.73

Sector Average P/E

P/B

1.63

Price over book value ratio

P/B Sector Avg

1.42

Sector Average P/B

PR

8.55

Payout Ratio (in %)

PR Sector Avg

10.97

Sector average Payout Ratio (in %)

D/E Ratio

48.47

Debt / Equity ratio (%)

Sector D/E Ratio

111.19

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/04/2014

Last Trade Price

Rs 78.60

3 Months Avg

Rs 90.32

6 Months Avg

Rs 73.95

9 Months Avg

Rs 64.06

12 Months Avg

Rs 56.09

Score

-7

cumulative +ve's, -ve's from above all

Buy Scale

1

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark