HINO - HinoPak Motors Ltd. - Analysis - 13/11/2012

Company	HINO	Symbol
Company Name	HinoPak Motors Ltd.	Company Name
Avg EPS	Rs 11.20	Average of past year end EPS's
Avg EPS FV	Rs 111.98	Fair Value based on average of past year end EPS's
EPS	Rs 23.07	Last four quarters EPS
EPS FV	Rs 230.70	Fair Value based on last four quarters EPS
Current Price	Rs 73.50	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 1.55	Total dividend paid during last four quarters
Div FV	Rs 15.50	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 5.81	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 58.11	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 224.85	Fair value (averaged of other fair value)
Upside	205.92%	Upside potential (in percentage) based on the above Average.
Div Yield	2.11%	Dividend yield
Book Value	Rs 200.25	Book Value
Sector	Engineering	Sector
FV CF/S	Rs 901.17	Fair Value based on cash flow per share
Outstanding Shares	12,400,600	Number of  Outstanding Shares
Current Assets	Rs 4,318.70	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,621.40	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 56.23	Net Current Asset Value / Share
Total Assets	Rs 6,104.60	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs 1,117.50	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 90.12	Cash Flow per Share
Symbol	HINO
Current Price	Rs 70.00
Previous Day Price	Rs 71.25
Daily Return	-1.75%
Price Week Ago	Rs 73.00
Weekly Return	-4.11%
Price Month Ago	Rs 67.01
Monthly Return	4.46%
Price Quarter Ago	Rs 67.00
Quarterly Return	4.48%
Price Year Ago	Rs 108.00
Yearly Return	-35.19%

HINO - HinoPak Motors Ltd. - Analysis - 13/11/2012