Friday, November 22, 2013

PRWM - Prosperity Weaving Mills Limited - Company Analysis - 22-11-2013

Company

PRWM

Symbol

Company Name

Prosperity Weaving Mills Limited       

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 5.02

Average of past year end EPS's

Sector Average

Rs 6.08

Sector average of the above

Avg EPS FV

Rs 37.31

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

EPS

Rs 18.48

Last four quarters EPS

Sector Average

Rs 16.92

Sector average of the above

EPS FV

Rs 137.50

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 40.25

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 6.00

Total dividend paid during last four quarters

Sector Average

Rs 2.35

Sector average of the above

Div FV

Rs 44.64

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

Avg Div

Rs 1.85

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.11

Sector average of the above

Avg Div FV

Rs 13.76

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

Avg

Rs 58.31

Fair value (averaged of other fair values)

Upside

44.86%

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

Div Yield

14.91%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 170.40

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

18,480,000

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

-2.76

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.87

Sector Average P/FCF

P/E

2.18

Price over earnings ratio

P/E Sector Avg

4.66

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.05

Sector Average P/B

PR

32.47

Payout Ratio (in %)

PR Sector Avg

9.45

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

268.64

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

19/11/2013

Last Trade Price

Rs 40.25

3 Months Avg

Rs 38.73

6 Months Avg

Rs 35.75

9 Months Avg

Rs 32.60

12 Months Avg

Rs 27.46

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

Prosperity Weav - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company                             Date                      Time                      Announcement               

Prosperity Weav              29OCT2013          14:11:12               EPS = 3.56           

Prosperity Weav              29OCT2013          14:11:12               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 65.792   

Prosperity Weav              29OCT2013          14:11:12               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 83.334

Prosperity Weav              29OCT2013          14:11:12               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013        


Share/Bookmark

GIL -Good Luck Industries Ltd. - Company Analysis - 22-11-2013

Company

GIL

Symbol

Company Name

Good Luck Industries Ltd.              

Company Name

Sector

Food Producers

Sector

Avg EPS

Rs 4.61

Average of past year end EPS's

Sector Average

Rs 9.29

Sector average of the above

Avg EPS FV

Rs 34.28

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

EPS

Rs -1.19

Last four quarters EPS

Sector Average

Rs 12.05

Sector average of the above

EPS FV

Rs -8.85

Fair Value (DCF) based on last four quarters EPS

Current Price

#N/A

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 2.00

Total dividend paid during last four quarters

Sector Average

Rs 10.05

Sector average of the above

Div FV

Rs 14.88

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

Avg Div

Rs 1.80

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 4.81

Sector average of the above

Avg Div FV

Rs 13.39

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

Avg

Rs 13.42

Fair value (averaged of other fair values)

Upside

#N/A

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

Div Yield

#N/A

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 80.84

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

300,000

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

-1.18

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

28.19

Sector Average P/FCF

P/E

Price over earnings ratio

P/E Sector Avg

29.08

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

6.75

Sector Average P/B

PR

-168.07

Payout Ratio (in %)

PR Sector Avg

-1.01

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

355.95

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

#N/A

Last Trade Price

#N/A

3 Months Avg

#N/A

6 Months Avg

#N/A

9 Months Avg

#N/A

12 Months Avg

#N/A

Score

-5

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

Buy Scale

#N/A

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

 


Share/Bookmark

Goodluck Ind. - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Goodluck Ind.    29OCT2013          16:35:19               EPS = (1.73)       

Goodluck Ind.    29OCT2013          16:35:19               PROFIT/LOSS AFTER TAXATION RS. IN MILLION (0.519)  

Goodluck Ind.    29OCT2013          16:35:19               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 0.091  

Goodluck Ind.    29OCT2013          16:35:19               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark

THALL - Thal Limited. - Company Analysis - 22-11-2013

Company

THALL

Symbol

Company Name

Thal Limited.

Company Name

Sector

General Industrials

Sector

Avg EPS

Rs 23.99

Average of past year end EPS's

Sector Average

Rs 17.19

Sector average of the above

Avg EPS FV

Rs 178.49

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

EPS

Rs 17.79

Last four quarters EPS

Sector Average

Rs -2.61

Sector average of the above

EPS FV

Rs 132.37

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 116.87

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 10.00

Total dividend paid during last four quarters

Sector Average

Rs 12.71

Sector average of the above

Div FV

Rs 74.40

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

Avg Div

Rs 4.43

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 6.97

Sector average of the above

Avg Div FV

Rs 32.92

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

Avg

Rs 91.62

Fair value (averaged of other fair values)

Upside

-21.60%

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

Div Yield

8.56%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Rs 121.65

Book Value

Sector Average

Rs 237.92

Sector average of the above

FV FCF/S

Rs 244.99

Fair Value based on free cash flow per share

Outstanding Shares

81,029,917

Number of  Outstanding Shares

Current Assets

Rs 6,578.00

Currency in Millions of Pakistan Rupees

Total Liabilities

Rs 7,635.00

Currency in Millions of Pakistan Rupees

NCAV/S

Rs -13.04

Net Current Asset Value / Share

NNWC/S

Rs -38.78

Net Net Working Capital / Share

Total Assets

Rs 17,492.00

Currency in Millions of Pakistan Rupees

Quarter

December 2012

Financial Report Quarter

CfO

Rs 2,854.00

Cash from Operations (Millions of Rs)

FCF/S

Rs 32.93

Free Cash Flow per Share

FCF/S Sector Avg

-29.07

Sector Average FCF/S

P/FCF

3.55

Price over free cash flow

P/FCF Sector Avg

-5.61

Sector Average P/FCF

P/E

6.57

Price over earnings ratio

P/E Sector Avg

9.21

Sector Average P/E

P/B

0.96

Price over book value ratio

P/B Sector Avg

1.35

Sector Average P/B

PR

56.21

Payout Ratio (in %)

PR Sector Avg

-5.14

Sector average Payout Ratio (in %)

D/E Ratio

77.46

Debt / Equity ratio (%)

Sector D/E Ratio

152.45

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

21/11/2013

Last Trade Price

Rs 116.87

3 Months Avg

Rs 125.55

6 Months Avg

Rs 130.65

9 Months Avg

Rs 123.71

12 Months Avg

Rs 119.77

Score

7

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

Buy Scale

3

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

 


Share/Bookmark

Thal Limited - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013

Company             Date                      Time                      Announcement               

Thal Limited        30OCT2013          10:54:58               EPS = 2.51           

Thal Limited        30OCT2013          10:54:58               PROFIT/LOSS AFTER TAXATION RS. IN MILLION 203.629

Thal Limited        30OCT2013          10:54:58               PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 290.865             

Thal Limited        30OCT2013          10:54:58               FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 30/09/2013


Share/Bookmark

TATM - Tata textile Mills Limited - Company Analysis - 22-11-2013

Company

TATM

Symbol

Company Name

Tata textile Mills Limited             

Company Name

Sector

Personal Goods (Textile)

Sector

Avg EPS

Rs 7.15

Average of past year end EPS's

Sector Average

Rs 6.08

Sector average of the above

Avg EPS FV

Rs 53.16

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

EPS

Rs 24.65

Last four quarters EPS

Sector Average

Rs 16.92

Sector average of the above

EPS FV

Rs 183.41

Fair Value (DCF) based on last four quarters EPS

Current Price

Rs 39.00

Last closing stock price

Updated

November 2013

Data Month/Year

Div

Rs 2.00

Total dividend paid during last four quarters

Sector Average

Rs 2.35

Sector average of the above

Div FV

Rs 14.88

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

Avg Div

Rs 1.15

Average of yearly dividends paid (including currently paid ones)

Sector Average

Rs 1.11

Sector average of the above

Avg Div FV

Rs 8.56

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

Avg

Rs 65.00

Fair value (averaged of other fair values)

Upside

66.67%

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

Div Yield

5.13%

Dividend yield

Sector Average

#N/A

Sector average of the above

Book Value

Error

Book Value

Sector Average

Rs 170.40

Sector average of the above

FV FCF/S

Error

Fair Value based on free cash flow per share

Outstanding Shares

17,324,750

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

-2.76

Sector Average FCF/S

P/FCF

Price over free cash flow

P/FCF Sector Avg

-11.87

Sector Average P/FCF

P/E

1.58

Price over earnings ratio

P/E Sector Avg

4.66

Sector Average P/E

P/B

Price over book value ratio

P/B Sector Avg

1.05

Sector Average P/B

PR

8.11

Payout Ratio (in %)

PR Sector Avg

9.45

Sector average Payout Ratio (in %)

D/E Ratio

Debt / Equity ratio (%)

Sector D/E Ratio

268.64

Sector Debt / Equity ratio (%)

Price Performance

Last Trade Date

21/11/2013

Last Trade Price

Rs 39.00

3 Months Avg

Rs 35.10

6 Months Avg

Rs 34.41

9 Months Avg

Rs 32.98

12 Months Avg

Rs 30.96

Score

0

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

Buy Scale

-3

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

 


Share/Bookmark