Monday, January 27, 2014

APL - Attock Petroleum Ltd - Company Analysis - 27-01-2014

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 23.68

Sector average of the above

Avg EPS FV

Rs 379.89

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

EPS

Rs 57.50

Last four quarters EPS

Sector Average

Rs 24.74

Sector average of the above

EPS FV

Rs 409.54

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 512.61

Last closing stock price

Updated

January 2014

Data Month/Year

Div

Rs 62.50

Total dividend paid during last four quarters

Sector Average

Rs 11.95

Sector average of the above

Div FV

Rs 445.16

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

Avg Div

Rs 26.00

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 10.26

Sector average of the above

Avg Div FV

Rs 185.19

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

Avg

Rs 284.15

Fair value (averaged of other fair values)

Upside

-44.57%

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

Div Yield

12.19%

Dividend yield

Sector Average

3.94%

Sector average of the above

Book Value

Rs 169.32

Book Value

Sector Average

Rs 151.80

Sector average of the above

FV FCF/S

Rs 476.59

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

52.29

Sector Average FCF/S

P/FCF

7.66

Price over free cash flow

P/FCF Sector Avg

38.50

Sector Average P/FCF

P/E

8.91

Price over earnings ratio

P/E Sector Avg

1.75

Sector Average P/E

P/B

3.03

Price over book value ratio

P/B Sector Avg

1.80

Sector Average P/B

PR

108.70

Payout Ratio (in %)

PR Sector Avg

35.08

Sector average Payout Ratio (in %)

D/E Ratio

114.31

Debt / Equity ratio (%)

Sector D/E Ratio

174.43

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

24/01/2014

Last Trade Price

Rs 512.61

3 Months Avg

Rs 488.98

6 Months Avg

Rs 508.72

9 Months Avg

Rs 518.00

12 Months Avg

Rs 511.51

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