MTL - Millat Tractors Ltd. - Analysis - 13/12/2012

Company	MTL	Symbol
Company Name	Millat Tractors Ltd.	Company Name
Avg EPS	Rs 54.41	Average of past year end EPS's
Avg EPS FV	Rs 544.10	Fair Value based on average of past year end EPS's
EPS	Rs 57.03	Last four quarters EPS
EPS FV	Rs 570.30	Fair Value based on last four quarters EPS
Current Price	Rs 564.83	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 65.00	Total dividend paid during last four quarters
Div FV	Rs 650.00	Fair value based on total dividend paid during last four quarters
Avg Div	Rs 31.89	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 318.89	Fair value based on Average of yearly dividends paid (including currently paid ones)
Avg	Rs 204.08	Fair value (averaged of other fair value)
Upside	-63.87%	Upside potential (in percentage) based on the above Average.
Div Yield	11.51%	Dividend yield
Book Value	Rs 162.87	Book Value
Sector	Engineering	Sector
FV CF/S	Rs -939.75	Fair Value based on cash flow per share
Outstanding Shares	36,605,406	Number of  Outstanding Shares
Current Assets	Rs 8,652.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 4,181.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 122.14	Net Current Asset Value / Share
Total Assets	Rs 10,143.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs -3,440.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs -93.98	Cash Flow per Share
Symbol	MTL
Current Price	Rs 541.72
Previous Day Price	Rs 543.75
Daily Return	-0.37%
Price Week Ago	Rs 554.35
Weekly Return	-2.28%
Price Month Ago	Rs 519.65
Monthly Return	4.25%
Price Quarter Ago	Rs 527.71
Quarterly Return	2.65%
Price Year Ago	Rs 368.39
Yearly Return	47.05%

MTL - Millat Tractors Ltd. - Analysis - 13/12/2012