Pakistan Stocks: 2013-01-27

Thursday, January 31, 2013

PMRS - Premier Sugar Mills and Distillery Co. - Analysis - 31/01/2013

Company	PMRS	Symbol
Company Name	Premier Sugar Mills and Distillery Co.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs -9.08	Average of past year end EPS's
Avg EPS FV	Rs -95.53	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs -25.46	Last four quarters EPS
EPS FV	Rs -268.00	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 76.00	Last closing stock price
Updated	January 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Div FV	Rs 0.00	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.67	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 7.02	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -89.13	Fair value (averaged of other fair value)
Upside	-217.28%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Book Value	Error	Book Value
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	3,750,000	Number of Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	NA	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
Total Assets	NA	Currency in Millions of Pakistan Rupees
Quarter	NA	Data Quarter
CfO	NA	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	#VALUE!	Free Cash Flow per Share
P/E	-2.99	Price over earnings ratio
P/E Sector Avg	-2.10	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	6.02	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	15.85	Sector average Payout Ratio (in %)
D/E Ratio	0.00	Debt / Equite ratio (%)
Sector D/E Ratio	382.03	Sector Debt / Equity ratio (%)
Symbol	PMRS
Current Price	#N/A
Previous Day Price	#N/A
Daily Return	#N/A
Price Week Ago	#N/A
Weekly Return	#N/A
Price Month Ago	#N/A
Monthly Return	#N/A
Price Quarter Ago	#N/A
Quarterly Return	#N/A
Price Year Ago	#N/A
Yearly Return	#N/A

Premier Suger Mills - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/12/2012

Company Date Time Announcement
Premier Suger Mills 29JAN2013 10:20:17 EPS = 6.53
Premier Suger Mills 29JAN2013 10:20:17 PROFIT/LOSS AFTER
TAXATION RS. IN MILLION 24.499
Premier Suger Mills 29JAN2013 10:20:17 PROFIT/LOSS BEFORE
TAXATION RS. IN MILLION 40.523
Premier Suger Mills 29JAN2013 10:20:17 FINANCIAL RESULT FOR THE
FIRST QUARTER ENDED 31/12/2012

IDYM - Indus Dyeing Manufacturing Co. Ltd. - Ratios

Valuation -- P/E Ratio (TTM) -- Company	6.98
Valuation -- P/E Ratio (TTM) -- Industry	68.21
Valuation -- P/E Ratio (TTM) -- Sector	13.71
Valuation -- P/E High - Last 5 Yrs. -- Company	39.06
Valuation -- P/E High - Last 5 Yrs. -- Industry	152.49
Valuation -- P/E High - Last 5 Yrs. -- Sector	33
Valuation -- P/E Low - Last 5 Yrs. -- Company	2.03
Valuation -- P/E Low - Last 5 Yrs. -- Industry	42.95
Valuation -- P/E Low - Last 5 Yrs. -- Sector	9.54
Valuation -- Beta -- Company	0.13
Valuation -- Beta -- Industry	1.14
Valuation -- Beta -- Sector	0.94
Valuation -- Price to Sales (TTM) -- Company	0.75
Valuation -- Price to Sales (TTM) -- Industry	3.12
Valuation -- Price to Sales (TTM) -- Sector	1.4
Valuation -- Price to Book (MRQ) -- Company	1.55
Valuation -- Price to Book (MRQ) -- Industry	1.18
Valuation -- Price to Book (MRQ) -- Sector	1.42
Valuation -- Price to Tangible Book (MRQ) -- Company	1.55
Valuation -- Price to Tangible Book (MRQ) -- Industry	1.24
Valuation -- Price to Tangible Book (MRQ) -- Sector	2.45
Valuation -- Price to Cash Flow (TTM) -- Company	5.65
Valuation -- Price to Cash Flow (TTM) -- Industry	28.36
Valuation -- Price to Cash Flow (TTM) -- Sector	9.14
Valuation -- Price to Free Cash Flow (TTM) -- Company	0
Valuation -- Price to Free Cash Flow (TTM) -- Industry	0.05
Valuation -- Price to Free Cash Flow (TTM) -- Sector	28.04
Valuation -- % Owned Institutions -- Company	0
Valuation -- % Owned Institutions -- Industry	0
Valuation -- % Owned Institutions -- Sector	0
Dividends -- Dividend Yield -- Company	5.2
Dividends -- Dividend Yield -- Industry	1.83
Dividends -- Dividend Yield -- Sector	0.91
Dividends -- Dividend Yield - 5 Year Avg. -- Company	5.09
Dividends -- Dividend Yield - 5 Year Avg. -- Industry	1.23
Dividends -- Dividend Yield - 5 Year Avg. -- Sector	1.15
Dividends -- Dividend 5 Year Growth Rate -- Company	87.76
Dividends -- Dividend 5 Year Growth Rate -- Industry	-0.61
Dividends -- Dividend 5 Year Growth Rate -- Sector	2.23
Dividends -- Payout Ratio (TTM) -- Company	31.1
Dividends -- Payout Ratio (TTM) -- Industry	43.83
Dividends -- Payout Ratio (TTM) -- Sector	10.64
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Company	25
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Industry	57.01
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Sector	16.33
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Company	-12.17
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Industry	14.52
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Sector	14.91
Growth Rates -- Sales - 5 Yr. Growth Rate -- Company	19.13
Growth Rates -- Sales - 5 Yr. Growth Rate -- Industry	19.86
Growth Rates -- Sales - 5 Yr. Growth Rate -- Sector	8.47
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Company	54.89
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Industry	38.55
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Sector	67.81
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Company	-10.11
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Industry	0
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Sector	0
Growth Rates -- EPS - 5 Yr. Growth Rate -- Company	31.01
Growth Rates -- EPS - 5 Yr. Growth Rate -- Industry	4.25
Growth Rates -- EPS - 5 Yr. Growth Rate -- Sector	16.27
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Company	20.97
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Industry	-0.15
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Sector	4.07
Financial Strength -- Quick Ratio (MRQ) -- Company	0.81
Financial Strength -- Quick Ratio (MRQ) -- Industry	0.56
Financial Strength -- Quick Ratio (MRQ) -- Sector	1.21
Financial Strength -- Current Ratio (MRQ) -- Company	2.46
Financial Strength -- Current Ratio (MRQ) -- Industry	1.01
Financial Strength -- Current Ratio (MRQ) -- Sector	1.58
Financial Strength -- LT Debt to Equity (MRQ) -- Company	11.18
Financial Strength -- LT Debt to Equity (MRQ) -- Industry	47.95
Financial Strength -- LT Debt to Equity (MRQ) -- Sector	33.54
Financial Strength -- Total Debt to Equity (MRQ) -- Company	25.42
Financial Strength -- Total Debt to Equity (MRQ) -- Industry	85.65
Financial Strength -- Total Debt to Equity (MRQ) -- Sector	56.06
Financial Strength -- Interest Coverage (TTM) -- Company	13.89
Financial Strength -- Interest Coverage (TTM) -- Industry	73.02
Financial Strength -- Interest Coverage (TTM) -- Sector	40.76
Profitability -- Gross Margin (TTM) -- Company	15.22
Profitability -- Gross Margin (TTM) -- Industry	24.81
Profitability -- Gross Margin (TTM) -- Sector	29.03
Profitability -- Gross Margin - 5 Yr. Avg. -- Company	16.15
Profitability -- Gross Margin - 5 Yr. Avg. -- Industry	25.1
Profitability -- Gross Margin - 5 Yr. Avg. -- Sector	26.95
Profitability -- EBITD Margin (TTM) -- Company	14.75
Profitability -- EBITD Margin (TTM) -- Industry	0
Profitability -- EBITD Margin (TTM) -- Sector	0
Profitability -- EBITD - 5 Yr. Avg. -- Company	15.66
Profitability -- EBITD - 5 Yr. Avg. -- Industry	14.03
Profitability -- EBITD - 5 Yr. Avg. -- Sector	13.35
Profitability -- Operating Margin (TTM) -- Company	12.09
Profitability -- Operating Margin (TTM) -- Industry	0.53
Profitability -- Operating Margin (TTM) -- Sector	9.38
Profitability -- Operating Margin - 5 Yr. Avg. -- Company	10.79
Profitability -- Operating Margin - 5 Yr. Avg. -- Industry	5.89
Profitability -- Operating Margin - 5 Yr. Avg. -- Sector	7.35
Profitability -- Pre-Tax Margin (TTM) -- Company	12.09
Profitability -- Pre-Tax Margin (TTM) -- Industry	0.52
Profitability -- Pre-Tax Margin (TTM) -- Sector	10.52
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Company	10.79
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Industry	5.84
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Sector	7.73
Profitability -- Net Profit Margin (TTM) -- Company	10.68
Profitability -- Net Profit Margin (TTM) -- Industry	-0.54
Profitability -- Net Profit Margin (TTM) -- Sector	7.63
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Company	9.61
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Industry	4.65
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Sector	5.93
Profitability -- Effective Tax Rate (TTM) -- Company	11.69
Profitability -- Effective Tax Rate (TTM) -- Industry	33.29
Profitability -- Effective Tax Rate (TTM) -- Sector	27.18
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Company	Error
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Industry	Error
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Sector	Error
Management Effectiveness -- Return On Assets (TTM) -- Company	18.52
Management Effectiveness -- Return On Assets (TTM) -- Industry	1.38
Management Effectiveness -- Return On Assets (TTM) -- Sector	8.31
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Company	15.35
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Industry	1.99
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Sector	6.41
Management Effectiveness -- Return On Investment (TTM) -- Company	21.37
Management Effectiveness -- Return On Investment (TTM) -- Industry	2.19
Management Effectiveness -- Return On Investment (TTM) -- Sector	12.14
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Company	21.48
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Industry	2.75
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Sector	10.24
Management Effectiveness -- Return On Equity (TTM) -- Company	24.13
Management Effectiveness -- Return On Equity (TTM) -- Industry	2.11
Management Effectiveness -- Return On Equity (TTM) -- Sector	14.08
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Company	28.68
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Industry	5.18
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Sector	12.02
Efficiency -- Revenue/Employee (TTM) -- Company	0
Efficiency -- Revenue/Employee (TTM) -- Industry	11970981
Efficiency -- Revenue/Employee (TTM) -- Sector	1.242E+09
Efficiency -- Net Income/Employee (TTM) -- Company	0
Efficiency -- Net Income/Employee (TTM) -- Industry	158672
Efficiency -- Net Income/Employee (TTM) -- Sector	127853452
Efficiency -- Receivable Turnover (TTM) -- Company	14.18
Efficiency -- Receivable Turnover (TTM) -- Industry	4.82
Efficiency -- Receivable Turnover (TTM) -- Sector	18.22
Efficiency -- Inventory Turnover (TTM) -- Company	6.71
Efficiency -- Inventory Turnover (TTM) -- Industry	2.92
Efficiency -- Inventory Turnover (TTM) -- Sector	8.49
Efficiency -- Asset Turnover (TTM) -- Company	1.73
Efficiency -- Asset Turnover (TTM) -- Industry	0.63
Efficiency -- Asset Turnover (TTM) -- Sector	0.98

IDYM - Indus Dyeing Manufacturing Co. Ltd. - Analysis - 31/01/2013

Company	IDYM	Symbol
Company Name	Indus Dyeing Manufacturing Co. Ltd.	Company Name
Sector	Personal Goods (Textile)	Sector
Avg EPS	Rs 57.07	Average of past year end EPS's
Avg EPS FV	Rs 600.70	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 96.46	Last four quarters EPS
EPS FV	Rs 1,015.37	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 670.20	Last closing stock price
Updated	January 2013	Data Month/Year
Div	Rs 30.90	Total dividend paid during last four quarters
Div FV	Rs 325.26	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 6.80	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 71.58	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 377.22	Fair value (averaged of other fair value)
Upside	-43.72%	Upside potential (in percentage) based on the above Average.
Div Yield	4.61%	Dividend yield
Book Value	Rs 435.49	Book Value
FV FCF/S	Rs 118.81	Fair Value based on free cash flow per share
Outstanding Shares	18,073,731	Number of Outstanding Shares
Current Assets	Rs 4,234.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 2,909.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 73.31	Net Current Asset Value / Share
Total Assets	Rs 10,780.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 570.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 11.29	Free Cash Flow per Share
P/E	6.95	Price over earnings ratio
P/E Sector Avg	1.16	Sector Average P/E
P/B	1.54	Price over book value ratio
P/B Sector Avg	0.76	Sector Average P/B
PR	32.03	Payout Ratio (in %)
PR Sector Avg	-0.90	Sector average Payout Ratio (in %)
D/E Ratio	32.03	Debt / Equite ratio (%)
Sector D/E Ratio	226.06	Sector Debt / Equity ratio (%)
Symbol	IDYM
Current Price	Rs 696.00
Previous Day Price	Rs 674.57
Daily Return	3.18%
Price Week Ago	Rs 619.50
Weekly Return	12.35%
Price Month Ago	Rs 600.00
Monthly Return	16.00%
Price Quarter Ago	Rs 482.70
Quarterly Return	44.19%
Price Year Ago	Rs 372.53
Yearly Return	86.83%

Indus Dyeing - DIVIDEND = 9% (specie dividend 9 shares of SUTM for every 100 shares of IDYM)

Company Date Time Announcement
Indus Dyeing 29JAN2013 11:13:17 BOOK CLOSURE TO 28/02/2013
Indus Dyeing 29JAN2013 11:13:17 BOOK CLOSURE FROM 22/02/2013
Indus Dyeing 29JAN2013 11:13:17 DIVIDEND = 9% (specie dividend
9 shares of SUTM for every 100 shares of IDYM)

HCAR - Honda Atlas Cars (Pakistan) Ltd. - Ratios

Valuation -- P/E Ratio (TTM) -- Company	0
Valuation -- P/E Ratio (TTM) -- Industry	12.42
Valuation -- P/E Ratio (TTM) -- Sector	13.71
Valuation -- P/E High - Last 5 Yrs. -- Company	79.33
Valuation -- P/E High - Last 5 Yrs. -- Industry	24.48
Valuation -- P/E High - Last 5 Yrs. -- Sector	33
Valuation -- P/E Low - Last 5 Yrs. -- Company	79.33
Valuation -- P/E Low - Last 5 Yrs. -- Industry	8.15
Valuation -- P/E Low - Last 5 Yrs. -- Sector	9.54
Valuation -- Beta -- Company	1.28
Valuation -- Beta -- Industry	1.07
Valuation -- Beta -- Sector	0.94
Valuation -- Price to Sales (TTM) -- Company	0.15
Valuation -- Price to Sales (TTM) -- Industry	0.89
Valuation -- Price to Sales (TTM) -- Sector	1.4
Valuation -- Price to Book (MRQ) -- Company	0
Valuation -- Price to Book (MRQ) -- Industry	1.09
Valuation -- Price to Book (MRQ) -- Sector	1.42
Valuation -- Price to Tangible Book (MRQ) -- Company	0
Valuation -- Price to Tangible Book (MRQ) -- Industry	1.28
Valuation -- Price to Tangible Book (MRQ) -- Sector	2.45
Valuation -- Price to Cash Flow (TTM) -- Company	0
Valuation -- Price to Cash Flow (TTM) -- Industry	9.42
Valuation -- Price to Cash Flow (TTM) -- Sector	9.14
Valuation -- Price to Free Cash Flow (TTM) -- Company	0
Valuation -- Price to Free Cash Flow (TTM) -- Industry	25.81
Valuation -- Price to Free Cash Flow (TTM) -- Sector	28.04
Valuation -- % Owned Institutions -- Company	0
Valuation -- % Owned Institutions -- Industry	0
Valuation -- % Owned Institutions -- Sector	0
Dividends -- Dividend Yield -- Company	0
Dividends -- Dividend Yield -- Industry	1.13
Dividends -- Dividend Yield -- Sector	0.91
Dividends -- Dividend Yield - 5 Year Avg. -- Company	0
Dividends -- Dividend Yield - 5 Year Avg. -- Industry	1.28
Dividends -- Dividend Yield - 5 Year Avg. -- Sector	1.15
Dividends -- Dividend 5 Year Growth Rate -- Company	0
Dividends -- Dividend 5 Year Growth Rate -- Industry	6.6
Dividends -- Dividend 5 Year Growth Rate -- Sector	2.23
Dividends -- Payout Ratio (TTM) -- Company	0
Dividends -- Payout Ratio (TTM) -- Industry	13.06
Dividends -- Payout Ratio (TTM) -- Sector	10.64
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Company	77.97
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Industry	7.4
Growth Rates -- Sales (MRQ) vs Qtr. 1 Yr. Ago -- Sector	16.33
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Company	0.31
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Industry	11.85
Growth Rates -- Sales (TTM) vs TTM 1 Yr. Ago -- Sector	14.91
Growth Rates -- Sales - 5 Yr. Growth Rate -- Company	-0.54
Growth Rates -- Sales - 5 Yr. Growth Rate -- Industry	3.79
Growth Rates -- Sales - 5 Yr. Growth Rate -- Sector	8.47
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Company	170.39
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Industry	45.12
Growth Rates -- EPS (MRQ) vs Qtr. 1 Yr. Ago -- Sector	67.81
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Company	-128.97
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Industry	0
Growth Rates -- EPS (TTM) vs TTM 1 Yr. Ago -- Sector	0
Growth Rates -- EPS - 5 Yr. Growth Rate -- Company	0
Growth Rates -- EPS - 5 Yr. Growth Rate -- Industry	27.09
Growth Rates -- EPS - 5 Yr. Growth Rate -- Sector	16.27
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Company	-31.08
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Industry	-3.4
Growth Rates -- Capital Spending - 5 Yr. Growth Rate -- Sector	4.07
Financial Strength -- Quick Ratio (MRQ) -- Company	0
Financial Strength -- Quick Ratio (MRQ) -- Industry	1.21
Financial Strength -- Quick Ratio (MRQ) -- Sector	1.21
Financial Strength -- Current Ratio (MRQ) -- Company	0
Financial Strength -- Current Ratio (MRQ) -- Industry	1.43
Financial Strength -- Current Ratio (MRQ) -- Sector	1.58
Financial Strength -- LT Debt to Equity (MRQ) -- Company	0
Financial Strength -- LT Debt to Equity (MRQ) -- Industry	61.72
Financial Strength -- LT Debt to Equity (MRQ) -- Sector	33.54
Financial Strength -- Total Debt to Equity (MRQ) -- Company	0
Financial Strength -- Total Debt to Equity (MRQ) -- Industry	98.36
Financial Strength -- Total Debt to Equity (MRQ) -- Sector	56.06
Financial Strength -- Interest Coverage (TTM) -- Company	0.71
Financial Strength -- Interest Coverage (TTM) -- Industry	1.42
Financial Strength -- Interest Coverage (TTM) -- Sector	40.76
Profitability -- Gross Margin (TTM) -- Company	2.47
Profitability -- Gross Margin (TTM) -- Industry	22.17
Profitability -- Gross Margin (TTM) -- Sector	29.03
Profitability -- Gross Margin - 5 Yr. Avg. -- Company	0.84
Profitability -- Gross Margin - 5 Yr. Avg. -- Industry	21.55
Profitability -- Gross Margin - 5 Yr. Avg. -- Sector	26.95
Profitability -- EBITD Margin (TTM) -- Company	1.44
Profitability -- EBITD Margin (TTM) -- Industry	0
Profitability -- EBITD Margin (TTM) -- Sector	0
Profitability -- EBITD - 5 Yr. Avg. -- Company	2.9
Profitability -- EBITD - 5 Yr. Avg. -- Industry	10.42
Profitability -- EBITD - 5 Yr. Avg. -- Sector	13.35
Profitability -- Operating Margin (TTM) -- Company	-0.57
Profitability -- Operating Margin (TTM) -- Industry	9.9
Profitability -- Operating Margin (TTM) -- Sector	9.38
Profitability -- Operating Margin - 5 Yr. Avg. -- Company	-1.29
Profitability -- Operating Margin - 5 Yr. Avg. -- Industry	6.03
Profitability -- Operating Margin - 5 Yr. Avg. -- Sector	7.35
Profitability -- Pre-Tax Margin (TTM) -- Company	-1.51
Profitability -- Pre-Tax Margin (TTM) -- Industry	12.13
Profitability -- Pre-Tax Margin (TTM) -- Sector	10.52
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Company	-2.75
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Industry	6.45
Profitability -- Pre-Tax Margin - 5 Yr. Avg. -- Sector	7.73
Profitability -- Net Profit Margin (TTM) -- Company	-1.75
Profitability -- Net Profit Margin (TTM) -- Industry	9.45
Profitability -- Net Profit Margin (TTM) -- Sector	7.63
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Company	-2.41
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Industry	4.76
Profitability -- Net Profit Margin - 5 Yr. Avg. -- Sector	5.93
Profitability -- Effective Tax Rate (TTM) -- Company	0
Profitability -- Effective Tax Rate (TTM) -- Industry	25.91
Profitability -- Effective Tax Rate (TTM) -- Sector	27.18
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Company	Error
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Industry	Error
Profitability -- Effective Tax Rate - 5 Yr. Avg. -- Sector	Error
Management Effectiveness -- Return On Assets (TTM) -- Company	0
Management Effectiveness -- Return On Assets (TTM) -- Industry	6.42
Management Effectiveness -- Return On Assets (TTM) -- Sector	8.31
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Company	-4.45
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Industry	4.28
Management Effectiveness -- Return On Assets - 5 Yr. Avg. -- Sector	6.41
Management Effectiveness -- Return On Investment (TTM) -- Company	0
Management Effectiveness -- Return On Investment (TTM) -- Industry	9.76
Management Effectiveness -- Return On Investment (TTM) -- Sector	12.14
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Company	-12.35
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Industry	7.72
Management Effectiveness -- Return On Investment - 5 Yr Avg -- Sector	10.24
Management Effectiveness -- Return On Equity (TTM) -- Company	0
Management Effectiveness -- Return On Equity (TTM) -- Industry	15.08
Management Effectiveness -- Return On Equity (TTM) -- Sector	14.08
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Company	-17.47
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Industry	12.62
Management Effectiveness -- Return On Equity - 5 Yr. Avg. -- Sector	12.02
Efficiency -- Revenue/Employee (TTM) -- Company	0
Efficiency -- Revenue/Employee (TTM) -- Industry	985994952
Efficiency -- Revenue/Employee (TTM) -- Sector	1.242E+09
Efficiency -- Net Income/Employee (TTM) -- Company	0
Efficiency -- Net Income/Employee (TTM) -- Industry	108629914
Efficiency -- Net Income/Employee (TTM) -- Sector	127853452
Efficiency -- Receivable Turnover (TTM) -- Company	0
Efficiency -- Receivable Turnover (TTM) -- Industry	15.32
Efficiency -- Receivable Turnover (TTM) -- Sector	18.22
Efficiency -- Inventory Turnover (TTM) -- Company	0
Efficiency -- Inventory Turnover (TTM) -- Industry	8.9
Efficiency -- Inventory Turnover (TTM) -- Sector	8.49
Efficiency -- Asset Turnover (TTM) -- Company	0
Efficiency -- Asset Turnover (TTM) -- Industry	0.74
Efficiency -- Asset Turnover (TTM) -- Sector	0.98

HCAR - Honda Atlas Cars (Pakistan) Ltd. - Analysis - 31/01/2013

Company	HCAR	Symbol
Company Name	Honda Atlas Cars (Pakistan) Ltd.	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs -2.96	Average of past year end EPS's
Avg EPS FV	Rs -31.16	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs -2.66	Last four quarters EPS
EPS FV	Rs -28.00	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 22.56	Last closing stock price
Updated	January 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Div FV	Rs 0.00	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.23	Average of yearly dividends paid (including currently paid ones)
Avg Div FV	Rs 2.37	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -6.34	Fair value (averaged of other fair value)
Upside	-128.09%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Book Value	Rs 7.52	Book Value
FV FCF/S	Rs 32.43	Fair Value based on free cash flow per share
Outstanding Shares	142,800,000	Number of Outstanding Shares
Current Assets	Rs 9,752.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 13,682.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -27.52	Net Current Asset Value / Share
Total Assets	Rs 14,756.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 792.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 3.08	Free Cash Flow per Share
P/E	-8.48	Price over earnings ratio
P/E Sector Avg	3.30	Sector Average P/E
P/B	3.00	Price over book value ratio
P/B Sector Avg	1.19	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	18.95	Sector average Payout Ratio (in %)
D/E Ratio	0.00	Debt / Equite ratio (%)
Sector D/E Ratio	172.01	Sector Debt / Equity ratio (%)
Symbol	HCAR
Current Price	Rs 21.72
Previous Day Price	Rs 21.24
Daily Return	2.26%
Price Week Ago	Rs 19.28
Weekly Return	12.66%
Price Month Ago	Rs 19.22
Monthly Return	13.01%
Price Quarter Ago	Rs 13.81
Quarterly Return	57.28%
Price Year Ago	Rs 9.42
Yearly Return	130.57%

Pages

Thursday, January 31, 2013