Friday, August 16, 2013

POL - Pakistan Oilfields Ltd. - Company Analysis - 16-08-2013

Company

POL

Symbol

Company Name

Pakistan Oilfields Ltd.                

Company Name

Sector

Oil and Gas

Sector

Avg EPS

Rs 37.95

Average of past year end EPS's

Sector Average

Rs 23.88

Sector average of the above

Avg EPS FV

Rs 421.69

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

EPS

Rs 45.78

Last four quarters EPS

Sector Average

Rs 19.46

Sector average of the above

EPS FV

Rs 508.67

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 524.10

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 21.45

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 9.64

Sector average of the above

Avg Div FV

Rs 238.33

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

Avg

Rs 290.39

Fair value (averaged of other fair values)

Upside

-44.59%

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

Div Yield

8.59%

Dividend yield

Sector Average

3.42%

Sector average of the above

Book Value

Rs 140.91

Book Value

Sector Average

Rs 174.41

Sector average of the above

FV FCF/S

Rs 240.69

Fair Value based on free cash flow per share

Outstanding Shares

236,545,920

Number of  Outstanding Shares

Current Assets

Rs 16,526.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 20,682.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -17.57

Net Current Asset Value / Share

NNWC/S

Rs -28.71

Net Net Working Capital / Share

Total Assets

Rs 54,014.00

Currency in Millions of Pakistan Rupees

Quarter

March 2013

Data Quarter

CfO

Rs 9,569.00

CASH FROM OPERATIONS (Millions of Rs)

FCF/S

Rs 21.66

Free Cash Flow per Share

FCF/S Sector Avg

11.92

Sector Average FCF/S

P/E

11.45

Price over earnings ratio

P/E Sector Avg

7.60

Sector Average P/E

P/B

3.72

Price over book value ratio

P/B Sector Avg

1.65

Sector Average P/B

PR

98.30

Payout Ratio (in %)

PR Sector Avg

39.43

Sector average Payout Ratio (in %)

D/E Ratio

62.05

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 524.10

3 Months Avg

Rs 513.38

6 Months Avg

Rs 491.89

9 Months Avg

Rs 473.59

12 Months Avg

Rs 460.86

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