ABOT - Abbot Laboatories (Pakistan) Ltd. - Company Analysis - 24-08-2013

Company	ABOT	Symbol
Company Name	Abbot Laboatories (Pakistan) Ltd.	Company Name
Sector	Pharma and Bio Tech	Sector
Avg EPS	Rs 12.10	Average of past year end EPS's
Sector Average	Rs 19.85	Sector average of the above
Avg EPS FV	Rs 98.83	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 22.58	Last four quarters EPS
Sector Average	Rs 28.52	Sector average of the above
EPS FV	Rs 184.48	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 395.00	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 7.00	Total dividend paid during last four quarters
Sector Average	Rs 12.68	Sector average of the above
Div FV	Rs 57.19	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 6.70	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 10.44	Sector average of the above
Avg Div FV	Rs 54.74	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 64.39	Fair value (averaged of other fair values)
Upside	-83.70%	Upside potential (in percentage) based on the above Average.
Div Yield	1.77%	Dividend yield
Sector Average	2.68%	Sector average of the above
Book Value	Rs 69.31	Book Value
Sector Average	Rs 190.24	Sector average of the above
FV FCF/S	Rs -10.51	Fair Value based on free cash flow per share
Outstanding Shares	97,900,302	Number of  Outstanding Shares
Current Assets	Rs 7,033.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,055.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 40.63	Net Current Asset Value / Share
NNWC/S	Rs 20.46	Net Net Working Capital / Share
Total Assets	Rs 9,840.00	Currency in Millions of Pakistan Rupees
Quarter	March 2013	Data Quarter
CfO	Rs 37.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs -1.29	Free Cash Flow per Share
FCF/S Sector Avg	14.79	Sector Average FCF/S
P/E	17.49	Price over earnings ratio
P/E Sector Avg	13.65	Sector Average P/E
P/B	5.70	Price over book value ratio
P/B Sector Avg	3.16	Sector Average P/B
PR	31.00	Payout Ratio (in %)
PR Sector Avg	37.01	Sector average Payout Ratio (in %)
D/E Ratio	45.03	Debt / Equite ratio (%)
Sector D/E Ratio	85.79	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 395.00
3 Months Avg	Rs 354.27
6 Months Avg	Rs 296.49
9 Months Avg	Rs 271.22
12 Months Avg	Rs 253.54
Score	-22	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

ABOT - Abbot Laboatories (Pakistan) Ltd. - Company Analysis - 24-08-2013