JSIL - JS Investment Limited - Company Analysis - 24-08-2013

Company	JSIL	Symbol
Company Name	JS Investment Limited	Company Name
Sector	Financial Services	Sector
Avg EPS	Rs -1.16	Average of past year end EPS's
Sector Average	Rs 0.64	Sector average of the above
Avg EPS FV	Rs -9.51	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 0.39	Last four quarters EPS
Sector Average	Rs -0.07	Sector average of the above
EPS FV	Rs 3.19	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 8.02	Last closing stock price
Updated	August 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 0.50	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.59	Sector average of the above
Avg Div FV	Rs 4.08	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 4.64	Fair value (averaged of other fair values)
Upside	-42.11%	Upside potential (in percentage) based on the above Average.
Div Yield	12.47%	Dividend yield
Sector Average	2.81%	Sector average of the above
Book Value	Rs 12.38	Book Value
Sector Average	Rs 10.15	Sector average of the above
FV FCF/S	Rs 5.78	Fair Value based on free cash flow per share
Outstanding Shares	100,000,000	Number of  Outstanding Shares
Current Assets	Rs 1,551.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 710.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 8.41	Net Current Asset Value / Share
NNWC/S	Empty	Net Net Working Capital / Share
Total Assets	Rs 1,948.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 75.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 0.71	Free Cash Flow per Share
FCF/S Sector Avg	0.48	Sector Average FCF/S
P/E	20.56	Price over earnings ratio
P/E Sector Avg	2.37	Sector Average P/E
P/B	0.65	Price over book value ratio
P/B Sector Avg	0.48	Sector Average P/B
PR	256.41	Payout Ratio (in %)
PR Sector Avg	31.80	Sector average Payout Ratio (in %)
D/E Ratio	57.35	Debt / Equite ratio (%)
Sector D/E Ratio	105.05	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 8.02
3 Months Avg	Rs 8.04
6 Months Avg	Rs 7.69
9 Months Avg	Rs 7.87
12 Months Avg	Rs 8.07
Score	-1	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

JSIL - JS Investment Limited - Company Analysis - 24-08-2013

JS Investments - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

JS Investments 16AUG2013        16:55:29               EPS = 0.85           

JS Investments 16AUG2013        16:55:29               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 85.155   

JS Investments 16AUG2013        16:55:29               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 97.140

JS Investments 16AUG2013        16:55:29               FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013         

JS Investments - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013

SAZEW - Sazgar Engineering Works Ltd. - Company Analysis - 24-08-2013

Company	SAZEW	Symbol
Company Name	Sazgar Engineering  Works Ltd.	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs 6.28	Average of past year end EPS's
Sector Average	Rs 9.68	Sector average of the above
Avg EPS FV	Rs 51.27	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 3.70	Last four quarters EPS
Sector Average	Rs 12.67	Sector average of the above
EPS FV	Rs 30.23	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 21.40	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 1.00	Total dividend paid during last four quarters
Sector Average	Rs 4.82	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 1.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.55	Sector average of the above
Avg Div FV	Rs 8.17	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 17.86	Fair value (averaged of other fair values)
Upside	-16.56%	Upside potential (in percentage) based on the above Average.
Div Yield	4.67%	Dividend yield
Sector Average	2.63%	Sector average of the above
Book Value	Rs 28.21	Book Value
Sector Average	Rs 81.10	Sector average of the above
FV FCF/S	Rs 5.02	Fair Value based on free cash flow per share
Outstanding Shares	17,972,368	Number of  Outstanding Shares
Current Assets	Rs 729.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 471.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 14.36	Net Current Asset Value / Share
NNWC/S	Rs -2.57	Net Net Working Capital / Share
Total Assets	Rs 978.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 12.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 0.61	Free Cash Flow per Share
FCF/S Sector Avg	7.36	Sector Average FCF/S
P/E	5.78	Price over earnings ratio
P/E Sector Avg	8.07	Sector Average P/E
P/B	0.76	Price over book value ratio
P/B Sector Avg	1.81	Sector Average P/B
PR	27.03	Payout Ratio (in %)
PR Sector Avg	74.93	Sector average Payout Ratio (in %)
D/E Ratio	92.90	Debt / Equite ratio (%)
Sector D/E Ratio	175.89	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 21.40
3 Months Avg	Rs 21.35
6 Months Avg	Rs 19.78
9 Months Avg	Rs 19.92
12 Months Avg	Rs 22.63
Score	-8	cumulative +ve's, -ve's from above all
Buy Scale	1	Range -5 to +5 (based on 5 different complex analysis)

 

SAZEW - Sazgar Engineering Works Ltd. - Company Analysis - 24-08-2013

Sazgar Eng. - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

Sazgar Eng.         16AUG2013        16:56:36               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 96.090

Sazgar Eng.         16AUG2013        16:56:36               DIVIDEND = 10%              

Sazgar Eng.         16AUG2013        16:56:36               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     

Sazgar Eng.         16AUG2013        16:56:36               BOOK CLOSURE TO 14/09/2013 

Sazgar Eng.         16AUG2013        16:56:36               BOOK CLOSURE FROM 08/09/2013          

Sazgar Eng.         16AUG2013        16:56:36               ANNUAL GENERAL MEETING WILL BE HELD ON 14/09/2013         

Sazgar Eng.         16AUG2013        16:56:36               EPS = 3.70           

Sazgar Eng.         16AUG2013        16:56:36               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 66.507   

Sazgar Eng. - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

HINOON - Highnoon Laboratories Limited - Company Analysis - 24-08-2013

Company	HINOON	Symbol
Company Name	Highnoon Laboratories Limited	Company Name
Sector	Pharma and Bio Tech	Sector
Avg EPS	Rs 5.05	Average of past year end EPS's
Sector Average	Rs 19.85	Sector average of the above
Avg EPS FV	Rs 41.23	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 7.37	Last four quarters EPS
Sector Average	Rs 28.52	Sector average of the above
EPS FV	Rs 60.21	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 139.35	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 3.50	Total dividend paid during last four quarters
Sector Average	Rs 12.68	Sector average of the above
Div FV	Rs 28.59	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.10	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 10.44	Sector average of the above
Avg Div FV	Rs 17.16	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 22.98	Fair value (averaged of other fair values)
Upside	-83.51%	Upside potential (in percentage) based on the above Average.
Div Yield	2.51%	Dividend yield
Sector Average	2.68%	Sector average of the above
Book Value	Rs 42.63	Book Value
Sector Average	Rs 190.24	Sector average of the above
FV FCF/S	Rs 17.53	Fair Value based on free cash flow per share
Outstanding Shares	18,180,518	Number of  Outstanding Shares
Current Assets	Rs 743.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 776.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -1.82	Net Current Asset Value / Share
NNWC/S	Rs -21.73	Net Net Working Capital / Share
Total Assets	Rs 1,551.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Data Quarter
CfO	Rs 77.00	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 2.15	Free Cash Flow per Share
FCF/S Sector Avg	14.79	Sector Average FCF/S
P/E	18.91	Price over earnings ratio
P/E Sector Avg	13.65	Sector Average P/E
P/B	3.27	Price over book value ratio
P/B Sector Avg	3.16	Sector Average P/B
PR	47.49	Payout Ratio (in %)
PR Sector Avg	37.01	Sector average Payout Ratio (in %)
D/E Ratio	100.13	Debt / Equite ratio (%)
Sector D/E Ratio	85.79	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 139.35
3 Months Avg	Rs 101.37
6 Months Avg	Rs 79.94
9 Months Avg	Rs 68.14
12 Months Avg	Rs 60.85
Score	-22	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

HINOON - Highnoon Laboratories Limited - Company Analysis - 24-08-2013

Highnoon (Lab) - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013

Company             Date                      Time                      Announcement               

Highnoon (Lab) 19AUG2013        12:58:14               EPS = 4.04           

Highnoon (Lab) 19AUG2013        12:58:14               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 73.495   

Highnoon (Lab) 19AUG2013        12:58:14               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 114.523             

Highnoon (Lab) 19AUG2013        12:58:14               FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013         

Highnoon (Lab) - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2013

CPPL - Cherat Packaging Limited. - Company Analysis - 24-08-2013

Company	CPPL	Symbol
Company Name	Cherat Packaging Limited.	Company Name
Sector	General Industrials	Sector
Avg EPS	Rs 6.59	Average of past year end EPS's
Sector Average	Rs 17.36	Sector average of the above
Avg EPS FV	Rs 53.86	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 5.42	Last four quarters EPS
Sector Average	Rs -1.83	Sector average of the above
EPS FV	Rs 44.28	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 47.83	Last closing stock price
Updated	August 2013	Data Month/Year
Div	Rs 2.00	Total dividend paid during last four quarters
Sector Average	Rs 12.56	Sector average of the above
Div FV	Rs 16.34	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 6.89	Sector average of the above
Avg Div FV	Rs 16.34	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 26.55	Fair value (averaged of other fair values)
Upside	-44.50%	Upside potential (in percentage) based on the above Average.
Div Yield	4.18%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 34.22	Book Value
Sector Average	Rs 205.60	Sector average of the above
FV FCF/S	Rs 24.17	Fair Value based on free cash flow per share
Outstanding Shares	27,540,000	Number of  Outstanding Shares
Current Assets	Rs 1,568.72	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,662.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -3.39	Net Current Asset Value / Share
NNWC/S	Empty	Net Net Working Capital / Share
Total Assets	Rs 2,604.36	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Data Quarter
CfO	Rs 97.84	CASH FROM OPERATIONS (Millions of Rs)
FCF/S	Rs 2.96	Free Cash Flow per Share
FCF/S Sector Avg	-29.01	Sector Average FCF/S
P/E	8.82	Price over earnings ratio
P/E Sector Avg	2.51	Sector Average P/E
P/B	1.40	Price over book value ratio
P/B Sector Avg	1.51	Sector Average P/B
PR	36.90	Payout Ratio (in %)
PR Sector Avg	-8.52	Sector average Payout Ratio (in %)
D/E Ratio	176.37	Debt / Equite ratio (%)
Sector D/E Ratio	149.21	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	22/08/2013
Last Trade Price	Rs 47.83
3 Months Avg	Rs 41.29
6 Months Avg	Rs 36.88
9 Months Avg	Rs 36.76
12 Months Avg	Rs 37.28
Score	-12	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

 

CPPL - Cherat Packaging Limited. - Company Analysis - 24-08-2013