PNSC- Pakistan National Shipping Corporation - Company Analysis - 24-09-2013

Company	PNSC	Symbol
Company Name	Pakistan National Shipping Corporation	Company Name
Sector	Industrial Transportation	Sector
Avg EPS	Rs 12.36	Average of past year end EPS's
Sector Average	Rs 11.02	Sector average of the above
Avg EPS FV	Rs 100.95	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 15.08	Last four quarters EPS
Sector Average	Rs 13.96	Sector average of the above
EPS FV	Rs 123.20	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 65.21	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 0.50	Sector average of the above
Div FV	Rs 8.17	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.56	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.46	Sector average of the above
Avg Div FV	Rs 12.75	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 41.56	Fair value (averaged of other fair values)
Upside	-36.27%	Upside potential (in percentage) based on the above Average.
Div Yield	1.53%	Dividend yield
Sector Average	0.77%	Sector average of the above
Book Value	Rs 146.48	Book Value
Sector Average	Rs 146.48	Sector average of the above
FV FCF/S	Rs 26.91	Fair Value based on free cash flow per share
Outstanding Shares	132,063,360	Number of  Outstanding Shares
Current Assets	Rs 5,548.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 10,884.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -40.40	Net Current Asset Value / Share
NNWC/S	Rs -45.58	Net Net Working Capital / Share
Total Assets	Rs 30,228.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs 1,921.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 3.29	Free Cash Flow per Share
FCF/S Sector Avg	0.13	Sector Average FCF/S
P/FCF	19.80	Price over free cash flow
P/FCF Sector Avg	12.09	Sector Average P/FCF
P/E	4.32	Price over earnings ratio
P/E Sector Avg	4.67	Sector Average P/E
P/B	0.45	Price over book value ratio
P/B Sector Avg	2.70	Sector Average P/B
PR	6.63	Payout Ratio (in %)
PR Sector Avg	3.58	Sector average Payout Ratio (in %)
D/E Ratio	56.27	Debt / Equity ratio (%)
Sector D/E Ratio	74.64	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	24/09/2013
Last Trade Price	Rs 65.21
3 Months Avg	Rs 60.76
6 Months Avg	Rs 52.73
9 Months Avg	Rs 47.84
12 Months Avg	Rs 41.78
Score	3	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

PNSC- Pakistan National Shipping Corporation - Company Analysis - 24-09-2013