Pakistan Stocks: 2014-08-31

Tuesday, September 2, 2014

SHNI - Shaheen Ins.Company Ltd. - Company Analysis - 02-09-2014

Company	SHNI	Symbol
Company Name	Shaheen Ins.Company Ltd.	Company Name
Sector	Non Life Insurance	Sector
Avg EPS	Rs -0.01	Average of past year end EPS's
Sector Average	Rs 7.08	Sector average of the above
Avg EPS FV	Rs -0.04	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -1.04	Last four quarters EPS
Sector Average	Rs 3.01	Sector average of the above
EPS FV	Rs -7.41	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 5.91	Last closing stock price
Updated	September 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 1.53	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 0.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.11	Sector average of the above
Avg Div FV	Rs 0.00	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -5.38	Fair value (averaged of other fair values)
Upside	-191.00%	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 5.40	Book Value
Sector Average	Rs 31.61	Sector average of the above
FV FCF/S	Rs -7.42	Fair Value based on free cash flow per share
Outstanding Shares	45,000,000	Number of Outstanding Shares
Current Assets	Rs 0.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 757.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -16.82	Net Current Asset Value / Share
NNWC/S	Rs -16.74	Net Net Working Capital / Share
Total Assets	Rs 1,000.00	Currency in Millions of Pakistan Rupees
Quarter	March 2013	Financial Report Quarter
CfO	Rs -41.32	Cash from Operations (Millions of Rs)
FCF/S	Rs -1.04	Free Cash Flow per Share
FCF/S Sector Avg	0.74	Sector Average FCF/S
P/FCF	-5.68	Price over free cash flow
P/FCF Sector Avg	168.00	Sector Average P/FCF
P/E	-5.68	Price over earnings ratio
P/E Sector Avg	15.78	Sector Average P/E
P/B	1.09	Price over book value ratio
P/B Sector Avg	1.53	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	26.30	Sector average Payout Ratio (in %)
D/E Ratio	311.52	Debt / Equity ratio (%)
Sector D/E Ratio	128.63	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	29/08/2014
Last Trade Price	Rs 5.91
3 Months Avg	Rs 6.12
6 Months Avg	Rs 7.07
9 Months Avg	Rs 6.98
12 Months Avg	Rs 7.62
Score	-9	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Shaheen Ins. - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

Company Date Time Announcement

Shaheen Ins. 01SEP2014 10:45:46 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 13.982

Shaheen Ins. 01SEP2014 10:45:46 EPS = 0.36

Shaheen Ins. 01SEP2014 10:45:46 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 11.207

Shaheen Ins. 01SEP2014 10:45:46 FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

KASBB - KASB Bank Ltd. - Company Analysis - 02-09-2014

Company	KASBB	Symbol
Company Name	KASB Bank Ltd.	Company Name
Sector	Commercial Banks	Sector
Avg EPS	Rs -1.59	Average of past year end EPS's
Sector Average	Rs 4.02	Sector average of the above
Avg EPS FV	Rs -11.29	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -0.75	Last four quarters EPS
Sector Average	Rs 3.88	Sector average of the above
EPS FV	Rs -5.34	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 1.45	Last closing stock price
Updated	September 2014	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 0.00	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.53	Sector average of the above
Avg Div FV	Rs 0.00	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -3.09	Fair value (averaged of other fair values)
Upside	-312.82%	Upside potential (in percentage) based on the above Average.
Div Yield	0.00%	Dividend yield
Sector Average	2.53%	Sector average of the above
Book Value	Rs 1.21	Book Value
Sector Average	Rs 27.96	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	1,950,861,662	Number of Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 66,939.00	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
NNWC/S	Empty	Net Net Working Capital / Share
Total Assets	Rs 69,293.00	Currency in Millions of Pakistan Rupees
Quarter	September 2013	Financial Report Quarter
CfO	Rs -14,631.00	Cash from Operations (Millions of Rs)
FCF/S	#VALUE!	Free Cash Flow per Share
FCF/S Sector Avg	22.67	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	0.37	Sector Average P/FCF
P/E	-1.93	Price over earnings ratio
P/E Sector Avg	8.97	Sector Average P/E
P/B	1.20	Price over book value ratio
P/B Sector Avg	1.35	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	25.33	Sector average Payout Ratio (in %)
D/E Ratio	2,843.63	Debt / Equity ratio (%)
Sector D/E Ratio	1,455.84	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	01/09/2014
Last Trade Price	Rs 1.45
3 Months Avg	Rs 1.63
6 Months Avg	Rs 1.78
9 Months Avg	Rs 1.83
12 Months Avg	Rs 1.84
Score	-6	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

KASB Bank Ltd. - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

Company Date Time Announcement

KASB Bank Ltd. 01SEP2014 10:47:10 FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

KASB Bank Ltd. 01SEP2014 10:47:10 EPS = (0.07)

KASB Bank Ltd. 01SEP2014 10:47:10 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (129.611)

KASB Bank Ltd. 01SEP2014 10:47:10 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (145.477)

UVIC - Universal Insurance Co. Ltd. - Company Analysis - 02-09-2014

Company	UVIC	Symbol
Company Name	Universal Insurance Co. Ltd.	Company Name
Sector	Non Life Insurance	Sector
Avg EPS	Rs -0.68	Average of past year end EPS's
Sector Average	Rs 7.08	Sector average of the above
Avg EPS FV	Rs -4.84	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -2.85	Last four quarters EPS
Sector Average	Rs 3.01	Sector average of the above
EPS FV	Rs -20.30	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 3.40	Last closing stock price
Updated	September 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 1.53	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 0.18	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 1.11	Sector average of the above
Avg Div FV	Rs 1.25	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -5.97	Fair value (averaged of other fair values)
Upside	-275.71%	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	Error	Book Value
Sector Average	Rs 31.61	Sector average of the above
FV FCF/S	Error	Fair Value based on free cash flow per share
Outstanding Shares	37,000,000	Number of Outstanding Shares
Current Assets	NA	Currency in Millions of Pakistan Rupees
Total Liabilities	NA	Currency in Millions of Pakistan Rupees
NCAV/S	#VALUE!	Net Current Asset Value / Share
NNWC/S	Empty	Net Net Working Capital / Share
Total Assets	NA	Currency in Millions of Pakistan Rupees
Quarter	NA	Financial Report Quarter
CfO	NA	Cash from Operations (Millions of Rs)
FCF/S	#VALUE!	Free Cash Flow per Share
FCF/S Sector Avg	0.74	Sector Average FCF/S
P/FCF		Price over free cash flow
P/FCF Sector Avg	168.00	Sector Average P/FCF
P/E	-1.19	Price over earnings ratio
P/E Sector Avg	15.78	Sector Average P/E
P/B		Price over book value ratio
P/B Sector Avg	1.53	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	26.30	Sector average Payout Ratio (in %)
D/E Ratio		Debt / Equity ratio (%)
Sector D/E Ratio	128.63	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	01/09/2014
Last Trade Price	Rs 3.40
3 Months Avg	Rs 4.71
6 Months Avg	Rs 4.76
9 Months Avg	Rs 4.46
12 Months Avg	Rs 4.46
Score	-4	cumulative +ve's, -ve's from above all
Buy Scale	-3	Range -5 to +5 (based on 5 different complex analysis)

Universal Insurance - FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

Company Date Time Announcement

Universal Insurance 01SEP2014 10:48:04 FINANCIAL RESULT FOR THE HALF YEAR ENDED 30/06/2014

Universal Insurance 01SEP2014 10:48:04 EPS = (0.97)

Universal Insurance 01SEP2014 10:48:04 PROFIT/LOSS AFTER TAXATION RS. IN MILLION (29.934)

Universal Insurance 01SEP2014 10:48:04 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION (24.726)

BWCL -Bestway Cement Ltd - Company Analysis - 02-09-2014

Company	BWCL	Symbol
Company Name	Bestway Cement Ltd	Company Name
Sector	Construction and Materials (Cement)	Sector
Avg EPS	Rs 4.09	Average of past year end EPS's
Sector Average	Rs 1.27	Sector average of the above
Avg EPS FV	Rs 29.15	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 14.76	Last four quarters EPS
Sector Average	Rs 4.42	Sector average of the above
EPS FV	Rs 105.13	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 98.50	Last closing stock price
Updated	September 2014	Data Month/Year
Div	Rs 7.00	Total dividend paid during last four quarters
Sector Average	Rs 1.53	Sector average of the above
Div FV	Rs 49.86	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 1.27	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 0.83	Sector average of the above
Avg Div FV	Rs 9.07	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 37.14	Fair value (averaged of other fair values)
Upside	-62.30%	Upside potential (in percentage) based on the above Average.
Div Yield	7.11%	Dividend yield
Sector Average	#N/A	Sector average of the above
Book Value	Rs 47.37	Book Value
Sector Average	Rs 30.31	Sector average of the above
FV FCF/S	Rs 80.03	Fair Value based on free cash flow per share
Outstanding Shares	579,384,918	Number of Outstanding Shares
Current Assets	Rs 6,705.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 12,156.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -9.41	Net Current Asset Value / Share
NNWC/S	Rs -14.10	Net Net Working Capital / Share
Total Assets	Rs 39,600.00	Currency in Millions of Pakistan Rupees
Quarter	March 2014	Financial Report Quarter
CfO	Rs 7,773.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 11.24	Free Cash Flow per Share
FCF/S Sector Avg	8.86	Sector Average FCF/S
P/FCF	8.77	Price over free cash flow
P/FCF Sector Avg	6.61	Sector Average P/FCF
P/E	6.67	Price over earnings ratio
P/E Sector Avg	3.48	Sector Average P/E
P/B	2.08	Price over book value ratio
P/B Sector Avg	1.34	Sector Average P/B
PR	47.43	Payout Ratio (in %)
PR Sector Avg	10.09	Sector average Payout Ratio (in %)
D/E Ratio	44.29	Debt / Equity ratio (%)
Sector D/E Ratio	43.98	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	29/08/2014
Last Trade Price	Rs 98.50
3 Months Avg	Rs 86.16
6 Months Avg	Rs 77.68
9 Months Avg	Rs 66.32
12 Months Avg	Rs 56.08
Score	-5	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

Pages

Tuesday, September 2, 2014