SNGP - Sui Northern Gas Ltd. - Company Analysis - 21-08-2013

Company	SNGP	Symbol
Company Name	Sui Northern Gas Ltd.	Company Name
Sector	Multiutilities (Gas and water)	Sector
Avg EPS	Rs 4.37	Average of past year end EPS's
Sector Average	Rs 3.27	Sector average of the above
Avg EPS FV	Rs 35.67	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 0.13	Last four quarters EPS
Sector Average	Rs 3.84	Sector average of the above
EPS FV	Rs 1.06	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 21.87	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 2.50	Total dividend paid during last four quarters
Sector Average	Rs 2.38	Sector average of the above
Div FV	Rs 20.42	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.05	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.52	Sector average of the above
Avg Div FV	Rs 16.75	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -21.19	Fair value (averaged of other fair values)
Upside	-196.89%	Upside potential (in percentage) based on the above Average.
Div Yield	11.43%	Dividend yield
Sector Average	10.03%	Sector average of the above
Book Value	Rs 33.46	Book Value
Sector Average	Rs 31.77	Sector average of the above
FV FCF/S	Rs -14.34	Fair Value based on free cash flow per share
Outstanding Shares	634,216,666	Number of  Outstanding Shares
Current Assets	Rs 78,954.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 152,102.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -115.34	Net Current Asset Value / Share
NNWC/S	Rs -147.22	Net Net Working Capital / Share
Total Assets	Rs 173,326.00	Currency in Millions of Pakistan Rupees
Quarter	June 2012	Data Quarter
CfO	Rs 10,216.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs -1.75	Free Cash Flow per Share
FCF/S Sector Avg	2.92	Sector Average FCF/S
P/E	168.23	Price over earnings ratio
P/E Sector Avg	7.50	Sector Average P/E
P/B	0.65	Price over book value ratio
P/B Sector Avg	0.75	Sector Average P/B
PR	1,923.08	Payout Ratio (in %)
PR Sector Avg	70.55	Sector average Payout Ratio (in %)
D/E Ratio	716.65	Debt / Equite ratio (%)
Sector D/E Ratio	631.33	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	20/08/2013
Last Trade Price	Rs 21.87
3 Months Avg	Rs 22.85
6 Months Avg	Rs 20.37
9 Months Avg	Rs 21.36
12 Months Avg	Rs 21.45
Score	-6	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

SNGP - Sui Northern Gas Ltd. - Company Analysis - 21-08-2013