HUBC - Hub Power Company Limited - Company Analysis - 21-08-2013

Company	HUBC	Symbol
Company Name	Hub Power Company Limited	Company Name
Sector	Electricity	Sector
Avg EPS	Rs 4.48	Average of past year end EPS's
Sector Average	Rs 0.88	Sector average of the above
Avg EPS FV	Rs 36.61	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 8.72	Last four quarters EPS
Sector Average	Rs 2.53	Sector average of the above
EPS FV	Rs 71.24	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 71.98	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 8.00	Total dividend paid during last four quarters
Sector Average	Rs 2.06	Sector average of the above
Div FV	Rs 65.36	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 3.29	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.25	Sector average of the above
Avg Div FV	Rs 26.84	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 16.78	Fair value (averaged of other fair values)
Upside	-76.69%	Upside potential (in percentage) based on the above Average.
Div Yield	11.11%	Dividend yield
Sector Average	4.86%	Sector average of the above
Book Value	Rs 27.08	Book Value
Sector Average	Rs 21.95	Sector average of the above
FV FCF/S	Rs -4.02	Fair Value based on free cash flow per share
Outstanding Shares	1,157,154,400	Number of  Outstanding Shares
Current Assets	Rs 122,790.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 157,663.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -30.14	Net Current Asset Value / Share
NNWC/S	Rs -58.73	Net Net Working Capital / Share
Total Assets	Rs 189,001.00	Currency in Millions of Pakistan Rupees
Quarter	March 2013	Data Quarter
CfO	Rs 3,430.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs -0.49	Free Cash Flow per Share
FCF/S Sector Avg	0.07	Sector Average FCF/S
P/E	8.25	Price over earnings ratio
P/E Sector Avg	3.32	Sector Average P/E
P/B	2.66	Price over book value ratio
P/B Sector Avg	1.03	Sector Average P/B
PR	91.74	Payout Ratio (in %)
PR Sector Avg	33.36	Sector average Payout Ratio (in %)
D/E Ratio	503.10	Debt / Equite ratio (%)
Sector D/E Ratio	159.00	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	20/08/2013
Last Trade Price	Rs 71.98
3 Months Avg	Rs 65.08
6 Months Avg	Rs 59.18
9 Months Avg	Rs 54.76
12 Months Avg	Rs 52.70
Score	-10	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

HUBC - Hub Power Company Limited - Company Analysis - 21-08-2013