Monday, April 21, 2014

UBL - United Bank Ltd. - Company Analysis - 21-04-2014

Company

UBL

Symbol

Company Name

United Bank Ltd.

Company Name

Sector

Commercial Banks

Sector

Avg EPS

Rs 11.25

Average of past year end EPS's

Sector Average

Rs 4.02

Sector average of the above

Avg EPS FV

Rs 80.16

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

EPS

Rs 16.43

Last four quarters EPS

Sector Average

Rs 3.73

Sector average of the above

EPS FV

Rs 117.02

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 181.66

Last closing stock price

Updated

April 2014

Data Month/Year

Div

Rs 10.50

Total dividend paid during last four quarters

Sector Average

Rs 2.22

Sector average of the above

Div FV

Rs 74.79

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

Avg Div

Rs 4.70

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.49

Sector average of the above

Avg Div FV

Rs 33.48

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

Avg

Rs -79.71

Fair value (averaged of other fair values)

Upside

-143.88%

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

Div Yield

5.78%

Dividend yield

Sector Average

2.47%

Sector average of the above

Book Value

Rs 88.05

Book Value

Sector Average

Rs 27.30

Sector average of the above

FV FCF/S

Rs 563.14

Fair Value based on free cash flow per share

Outstanding Shares

1,224,179,688

Number of  Outstanding Shares

Current Assets

Rs 0.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 975,847.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -797.14

Net Current Asset Value / Share

NNWC/S

Rs -797.14

Net Net Working Capital / Share

Total Assets

Rs 1,083,633.00

Currency in Millions of Pakistan Rupees

Quarter

December 2013

Financial Report Quarter

CfO

Rs 99,800.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 79.06

Free Cash Flow per Share

FCF/S Sector Avg

23.58

Sector Average FCF/S

P/FCF

2.30

Price over free cash flow

P/FCF Sector Avg

0.23

Sector Average P/FCF

P/E

11.06

Price over earnings ratio

P/E Sector Avg

12.44

Sector Average P/E

P/B

2.06

Price over book value ratio

P/B Sector Avg

1.51

Sector Average P/B

PR

63.91

Payout Ratio (in %)

PR Sector Avg

26.18

Sector average Payout Ratio (in %)

D/E Ratio

905.36

Debt / Equity ratio (%)

Sector D/E Ratio

1,450.99

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

18/04/2014

Last Trade Price

Rs 181.66

3 Months Avg

Rs 146.68

6 Months Avg

Rs 138.82

9 Months Avg

Rs 136.05

12 Months Avg

Rs 128.00

Score

-2

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