Saturday, December 28, 2013

UBL- United Bank Ltd. - Company Analysis - 28-12-2013

Company

UBL

Symbol

Company Name

United Bank Ltd.

Company Name

Sector

Commercial Banks

Sector

Avg EPS

Rs 11.25

Average of past year end EPS's

Sector Average

Rs 4.02

Sector average of the above

Avg EPS FV

Rs 83.74

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

EPS

Rs 14.66

Last four quarters EPS

Sector Average

Rs 3.68

Sector average of the above

EPS FV

Rs 109.08

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 132.79

Last closing stock price

Updated

December 2013

Data Month/Year

Div

Rs 9.50

Total dividend paid during last four quarters

Sector Average

Rs 2.43

Sector average of the above

Div FV

Rs 70.68

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

Avg Div

Rs 4.50

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.52

Sector average of the above

Avg Div FV

Rs 33.48

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

Avg

Rs -48.78

Fair value (averaged of other fair values)

Upside

-136.74%

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

Div Yield

7.15%

Dividend yield

Sector Average

3.13%

Sector average of the above

Book Value

Rs 83.00

Book Value

Sector Average

Rs 28.45

Sector average of the above

FV FCF/S

Rs 754.87

Fair Value based on free cash flow per share

Outstanding Shares

1,224,179,688

Number of  Outstanding Shares

Current Assets

Rs 0.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 933,505.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -762.56

Net Current Asset Value / Share

NNWC/S

Rs -762.56

Net Net Working Capital / Share

Total Assets

Rs 1,035,111.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 127,085.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 101.45

Free Cash Flow per Share

FCF/S Sector Avg

27.99

Sector Average FCF/S

P/FCF

1.31

Price over free cash flow

P/FCF Sector Avg

-3.73

Sector Average P/FCF

P/E

9.06

Price over earnings ratio

P/E Sector Avg

8.07

Sector Average P/E

P/B

1.60

Price over book value ratio

P/B Sector Avg

1.22

Sector Average P/B

PR

64.80

Payout Ratio (in %)

PR Sector Avg

29.60

Sector average Payout Ratio (in %)

D/E Ratio

918.75

Debt / Equity ratio (%)

Sector D/E Ratio

1,451.34

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

27/12/2013

Last Trade Price

Rs 132.79

3 Months Avg

Rs 129.32

6 Months Avg

Rs 128.45

9 Months Avg

Rs 117.61

12 Months Avg

Rs 110.26

Score

-4

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