SNGP - Sui Northern Gas Ltd. - Analysis - 27/12/2012

Company	SNGP	Symbol
Company Name	Sui Northern Gas Ltd.	Company Name
Sector	Multiutilities (Gas and water)
Avg EPS	Rs 4.21	Average of past year end EPS's
Avg EPS FV	Rs 44.35	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 3.05	Last four quarters EPS
EPS FV	Rs 32.11	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 22.68	Last closing stock price
Updated	December 2012	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Div FV	Rs 10.53	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.00	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 21.05	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 21.64	Fair value (averaged of other fair value)
Upside	-4.57%	Upside potential (in percentage) based on the above Average.
Div Yield	4.41%	Dividend yield
Book Value	Rs 33.29	Book Value
FV CF/S	Rs 135.81	Fair Value based on cash flow per share
Outstanding Shares	576,560,606	Number of  Outstanding Shares
Current Assets	Rs 71,773.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 144,210.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -125.64	Net Current Asset Value / Share
Total Assets	Rs 163,404.00	Currency in Millions of Pakistan Rupees
Quarter	March 2012	Data Quarter
CfO	Rs 7,439.00	CASH FROM OPERATIONS (Millions of Rs)
CF/S	Rs 12.90	Cash Flow per Share
P/E	7.44	Price over earnings ratio
P/E Sector Avg	14.92	Sector Average P/E
P/B	0.68	Price over book value ratio
P/B Sector Avg	0.85	Sector Average P/B
Symbol	SNGP
Current Price	Rs 22.82
Previous Day Price	Rs 23.11
Daily Return	-1.25%
Price Week Ago	Rs 23.88
Weekly Return	-4.44%
Price Month Ago	Rs 22.87
Monthly Return	-0.22%
Price Quarter Ago	Rs 19.68
Quarterly Return	15.96%
Price Year Ago	Rs 16.44
Yearly Return	38.81%

SNGP - Sui Northern Gas Ltd. - Analysis - 27/12/2012