MUREB - Murree Brewery Company Ltd - Analysis - 30/11/2012

Company	MUREB	Symbol
Company Name	Murree Brewery Company Ltd	Company Name
Avg EPS	Rs 20.66	Average of past year end EPS's
Avg EPS FV	Rs 206.61	Fair Value based on average of past year end EPS's
EPS	Rs 29.05	Last four quarters EPS
EPS FV	Rs 290.50	Fair Value based on last four quarters EPS
Current Price	Rs 152.50	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 5.00	Total dividend paid during last four quarters
Div FV	Rs 50.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 4.28	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 42.78	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 131.00	Fair value (averaged of other fair value)
Upside	-14.10%	Upside potential (in percentage) based on the above Average.
Div Yield	3.28%	Dividend yield
Book Value	Rs 250.89	Book Value
Sector	Beverages	Sector
FV CF/S	Rs 6.68	Fair Value based on cash flow per share
Outstanding Shares	20,957,296	Number of  Outstanding Shares
Current Assets	Rs 2,179.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 721.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 69.57	Net Current Asset Value / Share
Total Assets	Rs 5,979.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 14.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 0.67	Cash Flow per Share
Symbol	MUREB
Current Price	Rs 150.00
Previous Day Price	Rs 147.38
Daily Return	1.78%
Price Week Ago	Rs 160.00
Weekly Return	-6.25%
Price Month Ago	Rs 176.91
Monthly Return	-15.21%
Price Quarter Ago	Rs 130.00
Quarterly Return	15.38%
Price Year Ago	Rs 69.73
Yearly Return	115.12%

MUREB - Murree Brewery Company Ltd - Analysis - 30/11/2012