Wednesday, October 23, 2013

APL - Attock Petroleum Ltd - Company Analysis - 23-10-2013

Company

APL

Symbol

Company Name

Attock Petroleum Ltd

Company Name

Sector

Oil and Gas

Sector

Avg EPS

Rs 53.34

Average of past year end EPS's

Sector Average

Rs 23.66

Sector average of the above

Avg EPS FV

Rs 396.85

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

EPS

Rs 54.02

Last four quarters EPS

Sector Average

Rs 26.63

Sector average of the above

EPS FV

Rs 401.93

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 439.41

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 45.00

Total dividend paid during last four quarters

Sector Average

Rs 11.47

Sector average of the above

Div FV

Rs 334.82

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

Avg Div

Rs 26.94

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 9.62

Sector average of the above

Avg Div FV

Rs 200.48

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

Avg

Rs 276.10

Fair value (averaged of other fair values)

Upside

-37.17%

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

Div Yield

10.24%

Dividend yield

Sector Average

4.38%

Sector average of the above

Book Value

Rs 169.32

Book Value

Sector Average

Rs 145.63

Sector average of the above

FV FCF/S

Rs 497.86

Fair Value based on free cash flow per share

Outstanding Shares

82,944,000

Number of  Outstanding Shares

Current Assets

Rs 27,357.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 16,054.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 136.27

Net Current Asset Value / Share

NNWC/S

Rs 71.26

Net Net Working Capital / Share

Total Assets

Rs 30,098.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 6,036.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 66.91

Free Cash Flow per Share

FCF/S Sector Avg

17.10

Sector Average FCF/S

P/FCF

6.57

Price over free cash flow

P/FCF Sector Avg

10.47

Sector Average P/FCF

P/E

8.13

Price over earnings ratio

P/E Sector Avg

0.10

Sector Average P/E

P/B

2.60

Price over book value ratio

P/B Sector Avg

1.54

Sector Average P/B

PR

83.30

Payout Ratio (in %)

PR Sector Avg

37.33

Sector average Payout Ratio (in %)

D/E Ratio

114.31

Debt / Equity ratio (%)

Sector D/E Ratio

191.18

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

22/10/2013

Last Trade Price

Rs 439.41

3 Months Avg

Rs 531.25

6 Months Avg

Rs 533.34

9 Months Avg

Rs 519.52

12 Months Avg

Rs 515.97

Score

4

cumulative +ve's, -ve's from above all

Buy Scale

3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Attock Petroleum - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Attock Petroleum            21OCT2013          12:50:26               EPS = 16.17        

Attock Petroleum            21OCT2013          12:50:26               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 1,340.934               

Attock Petroleum            21OCT2013          12:50:26               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,945.934               

Attock Petroleum            21OCT2013          12:50:26               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        


Share/Bookmark

ABOT - Abbot Laboatories (Pakistan) Ltd. - Company Analysis - 23-10-2013

Company

ABOT

Symbol

Company Name

Abbot Laboatories (Pakistan) Ltd.      

Company Name

Sector

Pharma and Bio Tech

Sector

Avg EPS

Rs 12.10

Average of past year end EPS's

Sector Average

Rs 19.88

Sector average of the above

Avg EPS FV

Rs 90.01

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

EPS

Rs 23.85

Last four quarters EPS

Sector Average

Rs 27.59

Sector average of the above

EPS FV

Rs 177.46

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 425.00

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 7.00

Total dividend paid during last four quarters

Sector Average

Rs 13.17

Sector average of the above

Div FV

Rs 52.08

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

Avg Div

Rs 6.70

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 10.60

Sector average of the above

Avg Div FV

Rs 49.85

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

Avg

Rs 82.85

Fair value (averaged of other fair values)

Upside

-80.51%

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

Div Yield

1.65%

Dividend yield

Sector Average

3.39%

Sector average of the above

Book Value

Rs 76.33

Book Value

Sector Average

Rs 188.93

Sector average of the above

FV FCF/S

Rs 146.00

Fair Value based on free cash flow per share

Outstanding Shares

97,900,302

Number of  Outstanding Shares

Current Assets

Rs 7,133.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 2,717.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs 45.11

Net Current Asset Value / Share

NNWC/S

Rs 25.95

Net Net Working Capital / Share

Total Assets

Rs 10,190.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 2,813.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 19.62

Free Cash Flow per Share

FCF/S Sector Avg

7.96

Sector Average FCF/S

P/FCF

21.66

Price over free cash flow

P/FCF Sector Avg

-32.15

Sector Average P/FCF

P/E

17.82

Price over earnings ratio

P/E Sector Avg

-1.96

Sector Average P/E

P/B

5.57

Price over book value ratio

P/B Sector Avg

3.05

Sector Average P/B

PR

29.35

Payout Ratio (in %)

PR Sector Avg

2.56

Sector average Payout Ratio (in %)

D/E Ratio

36.36

Debt / Equity ratio (%)

Sector D/E Ratio

86.87

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

14/10/2013

Last Trade Price

Rs 425.00

3 Months Avg

Rs 404.78

6 Months Avg

Rs 352.02

9 Months Avg

Rs 306.17

12 Months Avg

Rs 284.20

Score

-18

cumulative +ve's, -ve's from above all

Buy Scale

-1

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Abbott Lab. - FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Abbott Lab.        21OCT2013          13:28:42               EPS = 17.92        

Abbott Lab.        21OCT2013          13:28:42               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 1,753.990             

Abbott Lab.        21OCT2013          13:28:42               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 2,601.683          

Abbott Lab.        21OCT2013          13:28:42               FINANCIAL RESULT FOR THE NINE MONTHS ENDED 30/09/2013 


Share/Bookmark

DCH - Descon Chemicals Limited - Company Analysis - 23-10-2013

Company

DCH

Symbol

Company Name

Descon Chemicals Limited

Company Name

Sector

Chemicals

Sector

Avg EPS

Rs 0.03

Average of past year end EPS's

Sector Average

Rs 6.07

Sector average of the above

Avg EPS FV

Rs 0.19

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

EPS

Rs -0.14

Last four quarters EPS

Sector Average

Rs 7.09

Sector average of the above

EPS FV

Rs -1.04

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 2.56

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 3.13

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 0.03

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 2.31

Sector average of the above

Avg Div FV

Rs 0.21

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

Avg

Rs -0.38

Fair value (averaged of other fair values)

Upside

-114.99%

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

Div Yield

0.00%

Dividend yield

Sector Average

3.51%

Sector average of the above

Book Value

Rs 2.01

Book Value

Sector Average

Rs 46.75

Sector average of the above

FV FCF/S

Rs -0.28

Fair Value based on free cash flow per share

Outstanding Shares

199,557,856

Number of  Outstanding Shares

Current Assets

Rs 981.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 1,218.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -1.19

Net Current Asset Value / Share

NNWC/S

Rs -2.98

Net Net Working Capital / Share

Total Assets

Rs 1,620.00

Currency in Millions of Pakistan Rupees

Quarter

September 2012

Financial Report Quarter

CfO

Rs -1.00

Cash from Operations (Millions of Rs)

FCF/S

Rs -0.04

Free Cash Flow per Share

FCF/S Sector Avg

-0.76

Sector Average FCF/S

P/FCF

-68.48

Price over free cash flow

P/FCF Sector Avg

10.97

Sector Average P/FCF

P/E

-18.29

Price over earnings ratio

P/E Sector Avg

3.41

Sector Average P/E

P/B

1.27

Price over book value ratio

P/B Sector Avg

1.57

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

25.90

Sector average Payout Ratio (in %)

D/E Ratio

302.99

Debt / Equity ratio (%)

Sector D/E Ratio

153.14

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

22/10/2013

Last Trade Price

Rs 2.56

3 Months Avg

Rs 2.84

6 Months Avg

Rs 2.85

9 Months Avg

Rs 2.79

12 Months Avg

Rs 2.74

Score

-8

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark

Descon Chemical - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Descon Chemical              21OCT2013          15:28:08               EPS = (0.04)       

Descon Chemical              21OCT2013          15:28:08               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (8.124)  

Descon Chemical              21OCT2013          15:28:08               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (3.345)               

Descon Chemical              21OCT2013          15:28:08               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        


Share/Bookmark

AKBL - Askari Bank Ltd. - Company Analysis - 23-10-2013

Company

AKBL

Symbol

Company Name

Askari Bank Ltd.

Company Name

Sector

Commercial Banks

Sector

Avg EPS

Rs 4.09

Average of past year end EPS's

Sector Average

Rs 4.02

Sector average of the above

Avg EPS FV

Rs 30.40

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

EPS

Rs -5.13

Last four quarters EPS

Sector Average

Rs 3.81

Sector average of the above

EPS FV

Rs -38.17

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 11.30

Last closing stock price

Updated

October 2013

Data Month/Year

Div

Rs 0.00

Total dividend paid during last four quarters

Sector Average

Rs 2.28

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 0.60

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.48

Sector average of the above

Avg Div FV

Rs 4.46

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

Avg

Rs -81.85

Fair value (averaged of other fair values)

Upside

-824.33%

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

Div Yield

0.00%

Dividend yield

Sector Average

3.43%

Sector average of the above

Book Value

Rs 20.11

Book Value

Sector Average

Rs 28.22

Sector average of the above

FV FCF/S

Rs 125.75

Fair Value based on free cash flow per share

Outstanding Shares

813,071,084

Number of  Outstanding Shares

Current Assets

Rs 0.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 324,151.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -398.67

Net Current Asset Value / Share

NNWC/S

Rs -398.67

Net Net Working Capital / Share

Total Assets

Rs 340,500.00

Currency in Millions of Pakistan Rupees

Quarter

June 2013

Financial Report Quarter

CfO

Rs 14,063.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 16.90

Free Cash Flow per Share

FCF/S Sector Avg

12.16

Sector Average FCF/S

P/FCF

0.67

Price over free cash flow

P/FCF Sector Avg

-3.46

Sector Average P/FCF

P/E

-2.20

Price over earnings ratio

P/E Sector Avg

6.28

Sector Average P/E

P/B

0.56

Price over book value ratio

P/B Sector Avg

1.11

Sector Average P/B

PR

0.00

Payout Ratio (in %)

PR Sector Avg

27.64

Sector average Payout Ratio (in %)

D/E Ratio

1,982.70

Debt / Equity ratio (%)

Sector D/E Ratio

1,486.34

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

22/10/2013

Last Trade Price

Rs 11.30

3 Months Avg

Rs 14.02

6 Months Avg

Rs 15.22

9 Months Avg

Rs 16.43

12 Months Avg

Rs 16.54

Score

-2

cumulative +ve's, -ve's from above all

Buy Scale

-3

Range -5 to +5 (based on 5 different complex analysis)

 


Share/Bookmark