GWLC - Gharibwal Cement Ltd. - Company Analysis - 06-09-2013

Company	GWLC	Symbol
Company Name	Gharibwal Cemant Ltd.	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs -1.09	Average of past year end EPS's
Sector Average	Rs 0.60	Sector average of the above
Avg EPS FV	Rs -8.88	Fair Value (DCF) based on average of past year end EPS's
EPS	Rs 2.62	Last four quarters EPS
Sector Average	Rs 4.48	Sector average of the above
EPS FV	Rs 21.41	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 11.56	Last closing stock price
Updated	September 2013	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 0.99	Sector average of the above
Div FV	Rs 0.00	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.05	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.67	Sector average of the above
Avg Div FV	Rs 0.41	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -2.81	Fair value (averaged of other fair values)
Upside	-124.27%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 7.21	Book Value
Sector Average	Rs 29.23	Sector average of the above
FV FCF/S	Rs 1.17	Fair Value based on free cash flow per share
Outstanding Shares	400,273,960	Number of  Outstanding Shares
Current Assets	Rs 1,060.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 9,607.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -21.35	Net Current Asset Value / Share
NNWC/S	Rs -22.40	Net Net Working Capital / Share
Total Assets	Rs 12,494.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs 305.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 0.14	Free Cash Flow per Share
FCF/S Sector Avg	3.23	Sector Average FCF/S
P/FCF	81.02	Price over free cash flow
P/FCF Sector Avg	107.02	Sector Average P/FCF
P/E	4.41	Price over earnings ratio
P/E Sector Avg	0.17	Sector Average P/E
P/B	1.60	Price over book value ratio
P/B Sector Avg	1.06	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	6.72	Sector average Payout Ratio (in %)
D/E Ratio	332.77	Debt / Equity ratio (%)
Sector D/E Ratio	109.94	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	05/09/2013
Last Trade Price	Rs 11.56
3 Months Avg	Rs 12.80
6 Months Avg	Rs 11.82
9 Months Avg	Rs 11.24
12 Months Avg	Rs 9.93
Score	-15	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

 

GWLC - Gharibwal Cement Ltd. - Company Analysis - 06-09-2013

Gharibwal Cement - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

Company                             Date                      Time                      Announcement               

Gharibwal Cement          05SEP2013           09:26:16               BOOK CLOSURE TO 22/10/2013 

Gharibwal Cement          05SEP2013           09:26:16               BOOK CLOSURE FROM 15/10/2013          

Gharibwal Cement          05SEP2013           09:26:16               ANNUAL GENERAL MEETING WILL BE HELD ON 22/10/2013               

Gharibwal Cement          05SEP2013           09:26:16               EPS = 2.62           

Gharibwal Cement          05SEP2013           09:26:16               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 1,050.545               

Gharibwal Cement          05SEP2013           09:26:16               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,066.020               

Gharibwal Cement          05SEP2013           09:26:16               FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013     

Gharibwal Cement - FINANCIAL RESULT FOR THE YEAR ENDED 30/06/2013

KSE EOD Daily Share Price Data - 05-09-2013

For: September 05, 2013
SYMBOL	OPEN RATE	HIGH RATE	LOW RATE	CLOSING RATE	TURNOVER
ABL	76	78.5	75.01	77.68	21,000
ABLTFC	101.1122	0	0	101.1122	0
ABOT	392.01	395	390	395	200
ACPL	142.17	148	139.5	147.63	163,600
ADMM	44	45.85	44.1	45	18,500
ADOS	69.93	73.42	72	73.41	20,000
AGIC	18.75	18.75	17.99	18.75	1,000
AGIL	78.5	79.15	77.75	77.75	5,500
AGL	11	12	11.05	11.4	59,000
AGSML	5.1	4.51	4.51	4.51	500
AGTL	200	206	200.01	203.96	2,100
AHCL	22.7	23.83	22.75	23.78	618,000
AHL	35.87	37.5	35.99	37.25	78,500
AICL	75.7	79.48	76.1	79.45	826,500
AICL-CSEP	76.35	0	0	80.04	0
AKBL	13.27	13.6	13.25	13.59	442,500
AKBL-CSEP	13.38	0	0	13.69	0
AKDCL	53.75	55	54.9	55	1,500
AKZO	76.12	78	76	77.82	56,000
ALTN	20.8797	19.84	19.84	20.88	1,500
AMTEX	2.38	2.54	2.35	2.45	54,000
ANL	5.21	5.48	5.12	5.43	376,000
APL	589.39	596.99	586.25	590.1	184,750
ASL	7.97	8.25	8	8.25	3,000
ASLPS	8.48	8.05	7.51	8.05	2,500
ATBA	373	389	375.99	376	1,600
ATIL	50	50.43	48.5	50.4	15,000
ATLH	195.36	202.94	193	201.96	9,400
ATRL	210.05	220.55	210	218.66	765,000
ATRL-CSEP	211.84	0	0	220.29	0
AZLCLTFC2	100	0	0	100	0
BAFL	20.84	21.5	20.75	21.47	3,155,000
BAFLTFC5	102.1731	0	0	102.1731	0
BAHL	33.79	34.5	33.6	34.01	3,098,500
BAHL-CSEP	34.08	0	0	34.26	0
BAHLTFC2	102.5697	101.3865	101.3865	102.5697	50
BCML	66.94	66.9	66	66.39	4,500
BERG	29.57	31.04	28.31	30.7	135,000
BFMOD	5	5.45	5.35	5.45	2,000
BGL	4.6	5	5	5	500
BILF	5.35	5.49	5	5.43	5,500
BIPL	5.62	5.9	5.61	5.87	681,500
BOK	6.57	6.5	6.12	6.36	11,500
BOP	11.94	12.59	11.98	12.53	17,886,500
BPL	36.5	38.3	37.75	38.25	11,000
BROT	3.25	3.6	3.5	3.58	15,500
BRR	4.8	4.85	4.27	4.85	5,000
BYCO	8.41	8.8	8.4	8.74	1,278,000
CENI	15.56	15.5	15.25	15.5	4,500
CEPB	34.23	35.94	34.9	35.94	250,500
CFL	28.65	30.08	28	30.01	18,000
CHAS	8.5	8.5	8.45	8.5	18,500
CHBL	2.43	2.69	2.5	2.52	24,500
CHCC	51.55	54	48.98	53.67	899,500
CJPL	1.65	1.8	1.65	1.8	17,000
CLCPS	1.34	1.32	1.17	1.23	47,500
CLOV	61.1	64.15	62	64.15	2,000
CML	3.93	4.14	3.9	4.08	435,500
CPAL	3.8	4.8	4.3	4.5	11,000
CPL	232.46	239	234.99	237.18	19,400
CPPL	43.04	45.19	43	45.1	101,500
CRTM	16.9	17	16.25	16.83	86,500
CSAP	55.06	57.81	55.1	57.57	269,000
CSM	1.49	1.74	1.51	1.74	6,000
CSUML	6.87	7.2	6.95	7.03	84,500
CYAN	68.33	71.1	68.35	70.54	14,000
DAAG	14.82	15.82	15.8	15.82	13,000
DAWH	52.01	54.61	52.6	54.61	647,500
DBCI	3.32	3.65	3.33	3.63	210,000
DCH	2.58	2.65	2.58	2.64	28,500
DCL	4.94	5.4	4.78	5.27	4,206,000
DEL	2.1	2.35	2.1	2.31	12,000
DFML	4.95	5.15	4.9	5.08	774,000
DFSM	2.55	2.75	2.61	2.62	42,500
DGKC	73.2	76.86	71.2	76.77	11,149,000
DINT	72	71.2024	71.2024	71.2024	0
DLL	62.88	66	63	66	3,500
DNCC	5	6	5	6	50,500
DOL	4.76	5.22	4.7	5.12	103,500
DSFL	2.21	2.39	2.21	2.35	425,000
DSIL	5.05	5.3	4.95	5.05	162,000
DSL	3.99	4.1	3.8	4.1	98,500
DWAE	2.4	2.85	2.85	2.4	5,000
DWSM	3.19	3.45	3.15	3.36	47,500
DYNO	34.83	34.95	34.05	34.9	4,500
ECOP	4.75	5.09	5	5.09	1,500
EFLTFC	101.7	0	0	101.7	0
EFLTFC3	98	100	100	98	4,000
EFOODS	94.73	99.46	95.17	99.41	3,206,200
EFUG	78.17	81	78.5	81	2,500
EFUL	69.73	72	70	71	5,500
ELCM	48.49	50	49.95	50	1,000
ELSM	67.7	68.79	64.5	68.79	2,000
EMCO	3.95	4.1	3.61	3.98	35,000
ENGRO	138.41	145.33	140.7	145.33	4,855,700
ENGROTFC	102.1	0	0	102.1	0
ENGROTFC2	100.1886	0	0	100.1886	0
EPCL	12.55	12.98	12.66	12.95	1,132,000
ESBL	3.7	3.75	3.75	3.75	500
EWLA	4.65	5	4.6	5	5,000
EXIDE	299.75	314.5	300	312.83	1,000
FABL	9.95	10.3	9.95	10.21	949,500
FASM	115	115	115	115	100
FATIMA	23.71	24.1	23.8	24.03	588,000
FCCL	12.58	13.48	12.24	13.32	27,576,000
FCCL-CSEP	12.69	0	0	13.42	0
FCIBL	3.2	3.35	2.2	3.35	2,500
FCSC	2.87	2.99	2.75	2.94	92,500
FDIBL	1.76	1.77	1.65	1.71	69,500
FECM	3.7	4.29	4.29	3.7	500
FECTC	36.35	37.7	34.54	37.24	1,562,500
FEM	3.5	3.7	3.3	3.7	36,500
FEROZ	109.25	114.7	109.25	114.27	22,500
FFBL	38.65	40.45	38.73	40.2	1,219,000
FFC	104.45	105.24	103.9	104.86	1,036,300
FFC-CSEP	105.34	0	0	105.64	0
FHAM	8.7	8.9	8.7	8.8	66,500
FHBM	10.41	10.79	10.54	10.54	5,000
FLYNG	3.32	3.67	3.25	3.61	165,000
FML	32	33	32.95	33	2,500
FNBM	5.55	5.8	5.8	5.8	9,000
FNEL	4	4.18	3.9	4.05	22,000
FPJM	1.85	1.94	1.9	1.9	11,000
FTSM	4	4	4	4	22,500
FUDLM	9.55	9.99	9.97	9.97	2,000
GADT	145.7	152.98	149	152.98	13,900
GAIL	5.2	5.39	5.39	5.39	500
GAMON	3.76	4	4	4	500
GASF	8.6	8.88	8.65	8.87	68,500
GATM	23.99	25.18	24.8	25.09	10,000
GFIL	9.35	9.99	9.99	9.35	500
GGL	26.24	27.5	26.7	27.44	43,500
GHGL	60.5	61.49	60.01	61.25	1,500
GHNI	18.5	19.35	18.45	19.27	21,500
GHNL	7.95	8.22	8	8.14	14,500
GLAT	239.4	251	245	245	2,000
GLAXO	91.94	96.53	92.03	96.53	152,000
GSPM	3.99	4.05	3.9	4.05	4,000
GTYR	53.02	55	52.35	52.98	527,000
GUSM	4.39	4	3.55	4	2,500
GUTM	8.5	7.5	7.5	7.5	2,000
GWLC	10.56	11.56	10.5	11.56	32,500
HABSM	26.98	27	26.55	26.98	21,000
HADC	1.88	1.9	1.5	1.81	11,000
HAL	28.3	28.77	28.25	28.73	15,500
HBL	157.98	164	157	162.98	462,800
HCAR	39.18	40.9	38.7	40.27	80,000
HICL	13.6	13.73	13.52	13.58	46,500
HINO	103.99	109.15	101.06	108.44	1,300
HINOON	90.2351	90	85.73	87.72	195,000
HIRAT	17.39	17.69	17.57	17.59	15,500
HMB	19	19.85	19	19.41	534,000
HMIM	2	2.25	2	2.25	21,500
HSPI	21.46	20.55	20.52	20.52	1,000
HUBC	70.08	73	70	71.5	1,068,500
HUMNL	46.95	49.27	49	49	40,000
HWQS	6.32	6.89	6.1	6.57	45,500
IBFL	49.5	50.7	49.35	49.83	9,000
IBLHL	38.32	40.23	40.15	40.23	15,500
ICCT	3.4	3.79	3.1	3.53	38,500
ICI	172.54	175.3	172	175.02	5,000
ICIBL	1.28	1.34	1.25	1.32	127,500
IDEN	5.13	5.95	5.39	5.64	3,000
IDYM	829	838	838	838	100
IFSL	14.26	14.5	14.5	14.5	80,500
IGIBL	1.76	1.94	1.75	1.88	54,000
IGIIL	128.49	130	124.01	129.64	4,500
INDU	325	334	334	334	100
INIL	44.25	45.79	44	45.11	47,000
ISL	16.45	17.1	16.5	17.05	416,500
ISTM	16.8	16.7	15.8	16.7	1,000
JDWS	125.12	129.99	129.99	129.99	500
JOPP	15.766	15.35	14.77	14.9	56,500
JPGL	2.29	2.59	2.26	2.55	664,000
JSBL	3.96	4.14	3.95	4.09	1,096,500
JSCL	8.03	8.77	8.06	8.7	4,265,500
JSGCL	34.1	34.8	34.2	34.8	1,000
JSIL	8.01	8.3	8.01	8.25	1,027,500
JSTFC6	101.625	0	0	101.625	0
JUBS	7.3	7.65	6.3	6.37	220,500
KAPCO	62.44	64.3	62.12	63.69	1,007,500
KAPCO-CSEP	62.97	0	0	64.17	0
KASBB	1.81	1.94	1.82	1.9	94,500
KASBSL	6.8	6.89	6.6	6.89	1,500
KESC	5.84	6.23	5.86	6.19	2,542,000
KHTC	260.2	273.21	273	273.21	1,600
KHYT	74.53	70.81	70.81	70.81	500
KML	14.91	15.25	14	15.25	11,500
KOHC	69.52	72.99	66.05	72.99	2,405,000
KOHE	37.13	38.5	37.3	38.3	77,000
KOHP	2.73	2.9	2.57	2.88	28,000
KOHTM	12.2	13.2	12	13.16	44,500
KOIL	2.68	2.75	2.56	2.73	50,500
KSBP	71.26	74	73.75	73.88	3,000
KTML	19.12	19.8	18.14	19.52	1,170,500
LIBM	260	260	260	260	1,500
LINDE	177.75	184.79	184.79	184.79	500
LMSM	4.5	4.65	4.06	4.65	1,500
LOTCHEM	6.86	7.08	6.8	6.99	1,317,500
LPCL	7.26	7.88	7.15	7.79	4,071,500
LPL	19.77	20.24	19.7	20.11	314,500
LUCK	228.34	236.99	227.5	234.64	414,200
MACFL	24.95	25.9	25.1	25.57	38,500
MARI	181.87	190.96	175.26	189.23	624,900
MCB	256.17	268.97	257.25	267.92	233,300
MCBAH	16.8	17	16.7	16.7	205,000
MDTL	2.72	3.08	2.72	3.03	1,331,500
MEBL	35.16	35.5	35.3	35.35	5,000
MEHT	118.24	120	120	120	2,500
MERIT	22.35	21.3	21.3	22.35	2,000
MFFL	500	500	500	500	200
MFTM	2.65	2.5	2	2.5	2,000
MIRKS	38.72	36.79	36.79	36.79	500
MLCF	21.05	22.1	20.05	22.1	22,595,000
MODAM	1.5	1.5	1.4	1.41	16,500
MOON	8.5	8	8	8	500
MQTM	22.5	22.99	22.5	22.86	7,500
MSCL	17	16.75	16.75	16.75	0
MSOT	27.62	28.4	28.4	28.4	2,000
MTIL	2	2.35	2.35	2.35	500
MTL	541.82	547	540.5	545.25	7,750
MUREB	299.99	314.98	299.9	312.85	54,600
MWMP	2.92	2.92	2.83	2.92	5,500
MZSM	3.6	3.59	3.59	3.59	2,500
NAGC	72.25	72.75	72.75	72.75	500
NATF	333	346	346	333	100
NBP	47.29	48.65	47.31	48.2	6,790,500
NCL	57.56	60.43	57.6	60.43	2,707,500
NCPL	36.56	38.38	36.52	38.1	2,371,500
NESTLE	6150	6025	5842.5	5842.5	540
NETSOL	40.7	42.73	38.67	42.52	2,624,500
NEXT	4.19	4.35	4.29	4.35	2,500
NIB	2.28	2.38	2.28	2.36	2,087,000
NIBTFC	100	0	0	100	0
NICL	5.55	5.8	5.35	5.39	1,503,500
NML	90.01	94.51	90.25	94.44	1,946,800
NOPKNV	36.2388	34.43	34.43	34.43	0
NPL	30.9	32.44	30.5	32.34	867,500
NRL	233.5	240.1	231	239.16	122,900
OGDC	247.78	254	248.04	252.09	766,800
OLPL	22.32	22.95	21.5	22.95	3,000
OLSM	3.99	3.99	3.98	3.99	1,000
OLTM	7.49	7.98	6.52	7.01	1,500
OTSU	37.7	39.58	39.45	39.58	3,000
PACE	3.07	3.34	2.99	3.24	1,650,500
PAEL	14.92	15.92	15.29	15.92	419,500
PAKMI	1.29	1.58	1.58	1.58	1,000
PAKRI	23.5	24.25	23.5	24.13	79,000
PAKT	260	265.99	260	262.5	1,600
PASL	3	3.3	3	3.2	138,000
PCAL	61.68	62	61.5	62	8,000
PGCL	138.96	145.89	134	144.6	6,200
PGF	26.59	27.91	27.7	27.9	1,722,500
PIAA	5.03	6.03	5.06	6.03	7,594,500
PICT	207	212	210	211	200
PIF	12.55	13.35	12.75	12.95	2,241,500
PINL	7.85	7.9	7.3	7.73	8,000
PIOC	23.3	24.46	22.14	24.45	5,759,000
PKGP	20.74	21.5	20.5	21.28	590,000
PKGS	235.65	237	230	236	33,900
PMPK	358	360	345	360	1,000
PMRS	55.5	58.27	54.5	58.09	4,000
PMTFC6	100.0106	0	0	100.0106	0
PNGRS	2.55	2.8	2.32	2.5	9,000
PNSC	60.01	60.5	57.15	60.14	13,500
POL	465.89	484	466	480.78	150,100
POWER	6.81	7.15	6.7	7.06	50,000
PPL	238.34	245	239	243.97	2,080,100
PPP	45.6	45.75	44	45.75	4,500
PPVC	9.5	8.5	8.5	8.5	500
PRET	149.96	156.9	150	153.2	1,200
PRL	73.39	77.05	76.2	77.05	118,500
PRWM	32	32	32	32	6,000
PSMC	137.77	144.65	139.99	144.65	55,400
PSO	294.89	309.63	297.5	307.61	3,446,500
PTC	24.87	26.11	25	26.11	9,846,000
QUET	44.5	46.5	46.45	46.49	2,000
QUICE	6.51	7	6.52	6.93	281,500
RAVT	3.08	3.08	3	3.06	41,000
REDCO	4.24	4.3	3.8	4.04	6,000
REWM	31	31.4	31	31.4	4,000
RMPL	4650	4882.4	4790	4882.4	340
RUBY	11.8	11.85	10.8	11.23	8,500
SAIF	28.04	29.44	28.25	29.34	89,000
SAZEW	21	21	20.75	20.75	3,500
SBL	2.56	2.68	2.55	2.68	126,000
SCBPL	18.5	18.99	18.5	18.95	8,000
SCLL	5.9	6.29	6.2	6.29	7,500
SCM	14.56	14.9	14.51	14.9	9,000
SEARL	79.7	83.5	76	82.41	43,500
SEL	34.5	34.5	34.5	34.5	3,000
SEPCO	2.37	2.6	2.25	2.54	1,166,000
SEPL	51.7	52	51.6	52	6,500
SGML	18.5	19	19	19	1,500
SGMLPS	8	8	7	7.03	2,500
SGPL	2.15	2.4	2.2	2.4	3,000
SHEL	139.29	145.5	138.02	143.94	60,700
SIEM	870.92	914.46	827.5	913.81	14,200
SIGL	28.66	28	28	28	0
SILK	2.12	2.22	2.1	2.17	767,500
SING	18.94	19	18.99	19	2,000
SITC	221.22	219.9	216.8	219.35	40,300
SKFL	12	13	12	12.39	25,000
SLYT	27.89	28.25	27	28	4,000
SMBL	2.1	2.19	2.09	2.16	381,000
SNBL	8.01	8.25	8	8.02	66,500
SNGP	20.54	21.49	20.2	21.32	1,508,000
SPL	12.13	12.7	12.1	12.61	145,000
SPLC	2.39	2.39	2.25	2.39	3,500
SRVI	298.28	308	295.05	305.34	4,600
SSGC	23.55	24.51	23.45	24.42	1,554,500
SSML	10.42	10.81	10.4	10.75	124,500
SURC	84.55	87	87	87	500
TATM	34.11	32.55	32.55	32.55	1,500
TCLTC	54.4803	55.85	51.76	53.85	27,500
TDIL	8.96	9.35	9.35	8.96	1,500
TELE	3.8	4.19	3.81	4.13	1,111,500
TELETFC	89.93	0	0	89.93	0
TGL	23.09	23.95	23.1	23.89	67,000
THALL	124.73	130.95	124	130.5	22,000
THAS	3.25	4	3.6	4	3,500
TMFBLTFC2	100	0	0	100	0
TPL	7.27	7.5	7.06	7.25	35,500
TREET	194.58	204.3	184.86	204.3	156,500
TREI	1.4	1.48	1.33	1.47	48,500
TRG	8.78	9.1	8.7	9.04	1,225,000
TRIPF	197.68	195	190	194.25	6,300
TRPOL	1.64	1.6	1.6	1.6	1,500
TSMF	3	3	3	3	500
TSML	82.5125	81.7333	81.7333	81.7333	0
TSPL	2.12	2.3	2	2.3	58,000
UBL	129.07	132	128	131.02	711,800
UBLTFC3	101.4667	0	0	101.4667	0
UCAPM	1.3	1.3	1.21	1.3	10,000
UDPL	14.8	15.5	14.02	15.48	8,500
ULEVER	15000	15000	15000	15000	20
UPFL	5000	5180	5180	5180	20
WAHN	63.05	65	64.5	65	11,000
WTCL	4.47	4.84	4.48	4.55	6,277,000
WTL	2.25	2.4	2.23	2.38	976,500
WYETH	2815.52	2950	2850	2900.13	2,620
YOUW	4.7	5	5	5	500
ZAHT	15.25	15.3	14.4	15.19	11,000
ZTL	5.7	5.8	5.75	5.8	2,000
Total Turnover					218,440,390

 

KSE EOD Daily Share Price Data - 05-09-2013