Friday, August 16, 2013

APL - Attock Petroleum Ltd - Company Analysis - 16-08-2013

Company

APL

Symbol

Company Name

Attock Petroleum Ltd

Company Name

Sector

Oil and Gas

Sector

Avg EPS

Rs 53.34

Average of past year end EPS's

Sector Average

Rs 23.88

Sector average of the above

Avg EPS FV

Rs 592.63

Fair Value (DCF) based on average of past year end EPS's

EPS

Rs 56.52

Last four quarters EPS

Sector Average

Rs 19.46

Sector average of the above

EPS FV

Rs 628.00

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 595.97

Last closing stock price

Updated

August 2013

Data Month/Year

Div

Rs 45.00

Total dividend paid during last four quarters

Sector Average

Rs 11.87

Sector average of the above

Div FV

Rs 500.00

Fair value (DD) based on total dividend paid during last four quarters

Avg Div

Rs 25.06

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 9.64

Sector average of the above

Avg Div FV

Rs 278.40

Fair value (DD) based on Average of yearly dividends paid (including current)

Avg

Rs 330.46

Fair value (averaged of other fair values)

Upside

-44.55%

Upside potential (in percentage) based on the above Average.

Div Yield

7.55%

Dividend yield

Sector Average

3.42%

Sector average of the above

Book Value

Rs 189.27

Book Value

Sector Average

Rs 174.41

Sector average of the above

FV FCF/S

Rs -26.20

Fair Value based on free cash flow per share

Outstanding Shares

69,120,000

Number of  Outstanding Shares

Current Assets

Rs 39,398.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 28,953.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 151.11

Net Current Asset Value / Share

NNWC/S

Rs -1.40

Net Net Working Capital / Share

Total Assets

Rs 42,035.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Data Quarter

CfO

Rs 145.00

CASH FROM OPERATIONS (Millions of Rs)

FCF/S

Rs -2.36

Free Cash Flow per Share

FCF/S Sector Avg

11.92

Sector Average FCF/S

P/E

10.54

Price over earnings ratio

P/E Sector Avg

7.60

Sector Average P/E

P/B

3.15

Price over book value ratio

P/B Sector Avg

1.65

Sector Average P/B

PR

79.62

Payout Ratio (in %)

PR Sector Avg

39.43

Sector average Payout Ratio (in %)

D/E Ratio

221.32

Debt / Equite ratio (%)

Sector D/E Ratio

184.48

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

15/08/2013

Last Trade Price

Rs 595.97

3 Months Avg

Rs 554.33

6 Months Avg

Rs 524.46

9 Months Avg

Rs 518.38

12 Months Avg

Rs 512.58

Score

-7

cumulative +ve's, -ve's from above all

Buy Scale

-1

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

No comments:

Post a Comment