PPL - Pak Petroleum Ltd. - Analysis - 25/03/2013

Company	PPL	Symbol
Company Name	Pak Petroleum Ltd.	Company Name
Sector	Oil and Gas	Sector
Avg EPS	Rs 26.34	Average of past year end EPS's
Avg EPS FV	Rs 277.22	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 29.41	Last four quarters EPS
EPS FV	Rs 309.58	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 175.33	Last closing stock price
Updated	March 2013	Data Month/Year
Div	Rs 11.50	Total dividend paid during last four quarters
Div FV	Rs 121.05	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 9.15	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 96.32	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 142.36	Fair value (averaged of other fair value)
Upside	-18.80%	Upside potential (in percentage) based on the above Average.
Div Yield	6.56%	Dividend yield
Book Value	Rs 85.30	Book Value
FV FCF/S	Rs 71.95	Fair Value based on free cash flow per share
Outstanding Shares	1,643,095,013	Number of  Outstanding Shares
Current Assets	Rs 107,110.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 49,437.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 35.10	Net Current Asset Value / Share
Total Assets	Rs 189,594.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Data Quarter
CfO	Rs 18,163.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 6.84	Free Cash Flow per Share
P/E	5.96	Price over earnings ratio
P/E Sector Avg	2.32	Sector Average P/E
P/B	2.06	Price over book value ratio
P/B Sector Avg	1.29	Sector Average P/B
PR	39.10	Payout Ratio (in %)
PR Sector Avg	38.93	Sector average Payout Ratio (in %)
D/E Ratio	39.10	Debt / Equite ratio (%)
Sector D/E Ratio	198.51	Sector Debt / Equity ratio (%)

PPL - Pak Petroleum Ltd. - Analysis - 25/03/2013