KOHE- Kohinoor Energy Limited- Company Analysis - 13-02-2014

Company	KOHE	Symbol
Company Name	Kohinoor Energy Limited	Company Name
Sector	Electricity	Sector
Avg EPS	Rs 4.57	Average of past year end EPS's
Sector Average	Rs 1.16	Sector average of the above
Avg EPS FV	Rs 32.57	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 5.84	Last four quarters EPS
Sector Average	Rs 1.73	Sector average of the above
EPS FV	Rs 41.60	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 37.41	Last closing stock price
Updated	February 2014	Data Month/Year
Div	Rs 11.75	Total dividend paid during last four quarters
Sector Average	Rs 2.80	Sector average of the above
Div FV	Rs 83.69	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 3.25	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.43	Sector average of the above
Avg Div FV	Rs 23.15	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 28.32	Fair value (averaged of other fair values)
Upside	-24.29%	Upside potential (in percentage) based on the above Average.
Div Yield	31.41%	Dividend yield
Sector Average	7.22%	Sector average of the above
Book Value	Rs 43.75	Book Value
Sector Average	Rs 17.44	Sector average of the above
FV FCF/S	Rs -27.55	Fair Value based on free cash flow per share
Outstanding Shares	169,458,600	Number of  Outstanding Shares
Current Assets	Rs 6,972.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 3,550.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 20.19	Net Current Asset Value / Share
NNWC/S	Rs 9.20	Net Net Working Capital / Share
Total Assets	Rs 10,964.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs -504.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -3.87	Free Cash Flow per Share
FCF/S Sector Avg	5.35	Sector Average FCF/S
P/FCF	-9.67	Price over free cash flow
P/FCF Sector Avg	0.21	Sector Average P/FCF
P/E	6.41	Price over earnings ratio
P/E Sector Avg	4.66	Sector Average P/E
P/B	0.86	Price over book value ratio
P/B Sector Avg	1.03	Sector Average P/B
PR	201.20	Payout Ratio (in %)
PR Sector Avg	46.22	Sector average Payout Ratio (in %)
D/E Ratio	47.88	Debt / Equity ratio (%)
Sector D/E Ratio	120.97	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	12/02/2014
Last Trade Price	Rs 37.41
3 Months Avg	Rs 34.15
6 Months Avg	Rs 34.72
9 Months Avg	Rs 35.65
12 Months Avg	Rs 32.95
Score	0	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

KOHE- Kohinoor Energy Limited- Company Analysis - 13-02-2014

Kohinoor Energy - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company                             Date                      Time                      Announcement               

Kohinoor Energy              12FEB2014           11:27:31               BOOK CLOSURE TO 05/03/2014 

Kohinoor Energy              12FEB2014           11:27:31               BOOK CLOSURE FROM 27/02/2014          

Kohinoor Energy              12FEB2014           11:27:31               EPS = 2.96           

Kohinoor Energy              12FEB2014           11:27:31               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 502.094

Kohinoor Energy              12FEB2014           11:27:31               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 504.608               

Kohinoor Energy              12FEB2014           11:27:31               DIVIDEND = 20%(I)         

Kohinoor Energy              12FEB2014           11:27:31               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013               

Kohinoor Energy - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

DGKC - D. G. Khan Cement Co. - Company Analysis - 13-02-2014

Company	DGKC	Symbol
Company Name	D. G. Khan Cement Co.	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs 5.55	Average of past year end EPS's
Sector Average	Rs 1.14	Sector average of the above
Avg EPS FV	Rs 39.53	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 12.06	Last four quarters EPS
Sector Average	Rs 4.44	Sector average of the above
EPS FV	Rs 85.90	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 92.45	Last closing stock price
Updated	February 2014	Data Month/Year
Div	Rs 3.00	Total dividend paid during last four quarters
Sector Average	Rs 1.31	Sector average of the above
Div FV	Rs 21.37	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.05	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.77	Sector average of the above
Avg Div FV	Rs 7.48	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 46.38	Fair value (averaged of other fair values)
Upside	-49.83%	Upside potential (in percentage) based on the above Average.
Div Yield	3.24%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 116.66	Book Value
Sector Average	Rs 31.31	Sector average of the above
FV FCF/S	Rs 57.89	Fair Value based on free cash flow per share
Outstanding Shares	438,119,097	Number of  Outstanding Shares
Current Assets	Rs 28,947.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 17,017.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 27.23	Net Current Asset Value / Share
NNWC/S	Rs 14.97	Net Net Working Capital / Share
Total Assets	Rs 68,126.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs 7,202.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 8.13	Free Cash Flow per Share
FCF/S Sector Avg	7.46	Sector Average FCF/S
P/FCF	11.37	Price over free cash flow
P/FCF Sector Avg	-20.86	Sector Average P/FCF
P/E	7.67	Price over earnings ratio
P/E Sector Avg	18.20	Sector Average P/E
P/B	0.79	Price over book value ratio
P/B Sector Avg	1.29	Sector Average P/B
PR	24.88	Payout Ratio (in %)
PR Sector Avg	16.12	Sector average Payout Ratio (in %)
D/E Ratio	33.30	Debt / Equity ratio (%)
Sector D/E Ratio	98.36	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	12/02/2014
Last Trade Price	Rs 92.45
3 Months Avg	Rs 85.22
6 Months Avg	Rs 80.46
9 Months Avg	Rs 81.74
12 Months Avg	Rs 77.79
Score	-3	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

DGKC - D. G. Khan Cement Co. - Company Analysis - 13-02-2014

D.G.K.Cement - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company             Date                      Time                      Announcement               

D.G.K.Cement   12FEB2014           12:50:34               EPS =6.08            

D.G.K.Cement   12FEB2014           12:50:34               (CONSOLIDATED)PROFIT/LOSS AFTER TAXATION RS. IN MILLION 2,663.856            

D.G.K.Cement   12FEB2014           12:50:34               (CONSOLIDATED)PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 3,496.364            

D.G.K.Cement   12FEB2014           12:50:34               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         

D.G.K.Cement   12FEB2014           11:35:30               EPS =6.09            

D.G.K.Cement   12FEB2014           11:35:30               (UNCONSOLIDATED)PROFIT/LOSS AFTER TAXATION RS. IN MILLION 2,669.071            

D.G.K.Cement   12FEB2014           11:35:30               (UNCONSOLIDATED)PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 3,485.163            

D.G.K.Cement   12FEB2014           11:35:30               FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013         

D.G.K.Cement - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

JGICL - Jubilee General Insurance Co. Ltd. - Company Analysis - 13-02-2014

Company	JGICL	Symbol
Company Name	Jubilee General Insurance Co. Ltd.	Company Name
Sector	Non Life Insurance	Sector
Avg EPS	Rs 6.82	Average of past year end EPS's
Sector Average	Rs 7.60	Sector average of the above
Avg EPS FV	Rs 48.59	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 7.66	Last four quarters EPS
Sector Average	Rs 2.97	Sector average of the above
EPS FV	Rs 54.56	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 83.00	Last closing stock price
Updated	February 2014	Data Month/Year
Div	Rs 3.00	Total dividend paid during last four quarters
Sector Average	Rs 1.38	Sector average of the above
Div FV	Rs 21.37	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 2.59	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.10	Sector average of the above
Avg Div FV	Rs 18.45	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 11.43	Fair value (averaged of other fair values)
Upside	-86.23%	Upside potential (in percentage) based on the above Average.
Div Yield	3.61%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 32.53	Book Value
Sector Average	Rs 32.46	Sector average of the above
FV FCF/S	Rs 49.23	Fair Value based on free cash flow per share
Outstanding Shares	136,443,636	Number of  Outstanding Shares
Current Assets	Rs 0.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 9,093.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -66.64	Net Current Asset Value / Share
NNWC/S	Rs -66.64	Net Net Working Capital / Share
Total Assets	Rs 13,532.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs 1,007.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 6.91	Free Cash Flow per Share
FCF/S Sector Avg	1.36	Sector Average FCF/S
P/FCF	12.01	Price over free cash flow
P/FCF Sector Avg	64.60	Sector Average P/FCF
P/E	10.84	Price over earnings ratio
P/E Sector Avg	11.48	Sector Average P/E
P/B	2.55	Price over book value ratio
P/B Sector Avg	2.30	Sector Average P/B
PR	39.16	Payout Ratio (in %)
PR Sector Avg	2.80	Sector average Payout Ratio (in %)
D/E Ratio	204.84	Debt / Equity ratio (%)
Sector D/E Ratio	120.29	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	12/02/2014
Last Trade Price	Rs 83.00
3 Months Avg	Rs 71.26
6 Months Avg	Rs 65.97
9 Months Avg	Rs 66.22
12 Months Avg	Rs 64.71
Score	-9	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

 

JGICL - Jubilee General Insurance Co. Ltd. - Company Analysis - 13-02-2014

JubileeGen. Ins. - FINANCIAL RESULT FOR THE YEAR ENDED 31/12/2013

Company                             Date                      Time                      Announcement               

JubileeGen. Ins.               12FEB2014           15:18:47               BOOK CLOSURE TO 24/04/2014 

JubileeGen. Ins.               12FEB2014           15:18:47               BOOK CLOSURE FROM 15/04/2014          

JubileeGen. Ins.               12FEB2014           15:18:47               ANNUAL GENERAL MEETING WILL BE HELD ON 24/04/2014               

JubileeGen. Ins.               12FEB2014           15:18:47               EPS =7.66            

JubileeGen. Ins.               12FEB2014           15:18:47               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 1,045.315               

JubileeGen. Ins.               12FEB2014           15:18:47               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,220.202               

JubileeGen. Ins.               12FEB2014           15:18:47               BONUS ISSUE =15%       

JubileeGen. Ins.               12FEB2014           15:18:47               DIVIDEND =30%               

JubileeGen. Ins.               12FEB2014           15:18:47               FINANCIAL RESULT FOR THE YEAR ENDED 31/12/2013     

JubileeGen. Ins. - FINANCIAL RESULT FOR THE YEAR ENDED 31/12/2013