PSMC - Pak Suzuki Motor Co. Ltd. - Analysis - 25/11/2012

Company	PSMC	Symbol
Company Name	Pak Suzuki Motor Co. Ltd.	Company Name
Avg EPS	Rs 19.77	Average of past year end EPS's
Avg EPS FV	Rs 197.68	Fair Value based on average of past year end EPS's
EPS	Rs 15.78	Last four quarters EPS
EPS FV	Rs 157.80	Fair Value based on last four quarters EPS
Current Price	Rs 89.10	Last closing stock price
Updated	November 2012	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Div FV	Rs 20.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 1.56	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 15.56	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 110.01	Fair value (averaged of other fair value)
Upside	23.46%	Upside potential (in percentage) based on the above Average.
Div Yield	2.24%	Dividend yield
Book Value	Rs 196.49	Book Value
Sector	Automobile and Parts	Sector
FV CF/S	Rs 41.00	Fair Value based on cash flow per share
Outstanding Shares	82,299,851	Number of  Outstanding Shares
Current Assets	Rs 17,645.91	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 6,000.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 141.51	Net Current Asset Value / Share
Total Assets	Rs 22,171.26	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 337.43	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 4.10	Cash Flow per Share
Symbol	PSMC
Current Price	Rs 89.10
Previous Day Price	Rs 84.86
Daily Return	5.00%
Price Week Ago	Rs 84.00
Weekly Return	6.07%
Price Month Ago	Rs 95.50
Monthly Return	-6.70%
Price Quarter Ago	Rs 95.53
Quarterly Return	-6.73%
Price Year Ago	Rs 67.83
Yearly Return	31.36%

PSMC - Pak Suzuki Motor Co. Ltd. - Analysis - 25/11/2012