Pakistan Stocks: 2014-01-26

Thursday, January 30, 2014

SANSM - Sanghar Sugar Mills Ltd. - Company Analysis - 30-01-2014

Company	SANSM	Symbol
Company Name	Sanghar Sugar Mills Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 3.88	Average of past year end EPS's
Sector Average	Rs 9.08	Sector average of the above
Avg EPS FV	Rs 27.64	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 1.17	Last four quarters EPS
Sector Average	Rs 12.99	Sector average of the above
EPS FV	Rs 8.33	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 25.00	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 10.90	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 0.32	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 4.95	Sector average of the above
Avg Div FV	Rs 2.27	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs -3.52	Fair value (averaged of other fair values)
Upside	-114.08%	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 41.10	Book Value
Sector Average	Rs 79.92	Sector average of the above
FV FCF/S	Rs -27.43	Fair Value based on free cash flow per share
Outstanding Shares	11,946,000	Number of Outstanding Shares
Current Assets	Rs 935.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 1,228.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -24.53	Net Current Asset Value / Share
NNWC/S	Rs -55.53	Net Net Working Capital / Share
Total Assets	Rs 1,719.00	Currency in Millions of Pakistan Rupees
Quarter	September 2012	Financial Report Quarter
CfO	Rs -10.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -3.85	Free Cash Flow per Share
FCF/S Sector Avg	-1.79	Sector Average FCF/S
P/FCF	-6.49	Price over free cash flow
P/FCF Sector Avg	49.91	Sector Average P/FCF
P/E	21.37	Price over earnings ratio
P/E Sector Avg	15.28	Sector Average P/E
P/B	0.61	Price over book value ratio
P/B Sector Avg	8.77	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	14.78	Sector average Payout Ratio (in %)
D/E Ratio	250.10	Debt / Equity ratio (%)
Sector D/E Ratio	355.85	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	21/01/2014
Last Trade Price	Rs 25.00
3 Months Avg	Rs 22.65
6 Months Avg	Rs 21.59
9 Months Avg	Rs 18.65
12 Months Avg	Rs 16.38
Score	-17	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

Sanghar Sugar - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/12/2013

Company Date Time Announcement

Sanghar Sugar 29JAN2014 11:50:44 EPS = 0.35

Sanghar Sugar 29JAN2014 11:50:44 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 4.179

Sanghar Sugar 29JAN2014 11:50:44 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 12.054

Sanghar Sugar 29JAN2014 11:50:44 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/12/2013

HCAR - Honda Atlas Cars (Pakistan) Ltd. - Company Analysis - 30-01-2014

Company	HCAR	Symbol
Company Name	Honda Atlas Cars (Pakistan) Ltd.	Company Name
Sector	Automobile and Parts	Sector
Avg EPS	Rs -2.29	Average of past year end EPS's
Sector Average	Rs 9.85	Sector average of the above
Avg EPS FV	Rs -16.33	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 5.30	Last four quarters EPS
Sector Average	Rs 13.14	Sector average of the above
EPS FV	Rs 37.75	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 46.01	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.30	Total dividend paid during last four quarters
Sector Average	Rs 4.25	Sector average of the above
Div FV	Rs 2.14	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 0.26	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.80	Sector average of the above
Avg Div FV	Rs 1.82	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 10.15	Fair value (averaged of other fair values)
Upside	-77.95%	Upside potential (in percentage) based on the above Average.
Div Yield	0.65%	Dividend yield
Sector Average	2.52%	Sector average of the above
Book Value	Rs 8.10	Book Value
Sector Average	Rs 89.13	Sector average of the above
FV FCF/S	Rs 124.44	Fair Value based on free cash flow per share
Outstanding Shares	142,800,000	Number of Outstanding Shares
Current Assets	Rs 10,854.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 14,530.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -25.74	Net Current Asset Value / Share
NNWC/S	Rs -51.00	Net Net Working Capital / Share
Total Assets	Rs 15,686.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs 2,971.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 17.47	Free Cash Flow per Share
FCF/S Sector Avg	10.51	Sector Average FCF/S
P/FCF	2.63	Price over free cash flow
P/FCF Sector Avg	12.72	Sector Average P/FCF
P/E	8.68	Price over earnings ratio
P/E Sector Avg	7.06	Sector Average P/E
P/B	5.68	Price over book value ratio
P/B Sector Avg	1.95	Sector Average P/B
PR	5.66	Payout Ratio (in %)
PR Sector Avg	21.89	Sector average Payout Ratio (in %)
D/E Ratio	1,256.92	Debt / Equity ratio (%)
Sector D/E Ratio	147.24	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	29/01/2014
Last Trade Price	Rs 46.01
3 Months Avg	Rs 42.57
6 Months Avg	Rs 44.09
9 Months Avg	Rs 43.65
12 Months Avg	Rs 40.32
Score	-20	cumulative +ve's, -ve's from above all
Buy Scale	-5	Range -5 to +5 (based on 5 different complex analysis)

Honda Atlas Cars - FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

Company Date Time Announcement

Honda Atlas Cars 29JAN2014 12:05:25 EPS = 3.09

Honda Atlas Cars 29JAN2014 12:05:25 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 441.315

Honda Atlas Cars 29JAN2014 12:05:25 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 1,025.315

Honda Atlas Cars 29JAN2014 12:05:25 FINANCIAL RESULT FOR THE HALF YEAR ENDED 31/12/2013

SHJS - Shahtaj Sugar Mills Ltd. - Company Analysis - 30-01-2014

Company	SHJS	Symbol
Company Name	Shahtaj Sugar Mills Ltd.	Company Name
Sector	Food Producers	Sector
Avg EPS	Rs 12.22	Average of past year end EPS's
Sector Average	Rs 9.08	Sector average of the above
Avg EPS FV	Rs 87.05	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs -0.37	Last four quarters EPS
Sector Average	Rs 12.99	Sector average of the above
EPS FV	Rs -2.64	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 80.75	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 0.00	Total dividend paid during last four quarters
Sector Average	Rs 10.90	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 5.65	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 4.95	Sector average of the above
Avg Div FV	Rs 40.24	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 6.89	Fair value (averaged of other fair values)
Upside	-91.46%	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 97.74	Book Value
Sector Average	Rs 79.92	Sector average of the above
FV FCF/S	Rs -214.66	Fair Value based on free cash flow per share
Outstanding Shares	12,011,200	Number of Outstanding Shares
Current Assets	Rs 1,233.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 693.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs 44.96	Net Current Asset Value / Share
NNWC/S	Rs 2.46	Net Net Working Capital / Share
Total Assets	Rs 1,867.00	Currency in Millions of Pakistan Rupees
Quarter	December 2012	Financial Report Quarter
CfO	Rs -282.00	Cash from Operations (Millions of Rs)
FCF/S	Rs -30.14	Free Cash Flow per Share
FCF/S Sector Avg	-1.79	Sector Average FCF/S
P/FCF	-2.68	Price over free cash flow
P/FCF Sector Avg	49.91	Sector Average P/FCF
P/E	-218.24	Price over earnings ratio
P/E Sector Avg	15.28	Sector Average P/E
P/B	0.83	Price over book value ratio
P/B Sector Avg	8.77	Sector Average P/B
PR	0.00	Payout Ratio (in %)
PR Sector Avg	14.78	Sector average Payout Ratio (in %)
D/E Ratio	59.03	Debt / Equity ratio (%)
Sector D/E Ratio	355.85	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	15/01/2014
Last Trade Price	Rs 80.75
3 Months Avg	Rs 77.70
6 Months Avg	Rs 76.58
9 Months Avg	Rs 75.72
12 Months Avg	Rs 75.52
Score	-7	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

Shahtaj Sugar - FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/12/2013

Company Date Time Announcement

Shahtaj Sugar 29JAN2014 12:09:14 EPS = 0.23

Shahtaj Sugar 29JAN2014 12:09:14 PROFIT/LOSS AFTER TAXATION RS. IN MILLION 29.427

Shahtaj Sugar 29JAN2014 12:09:14 PROFIT/LOSS BEFORE TAXATION RS. IN MILLION 32.227

Shahtaj Sugar 29JAN2014 12:09:14 FINANCIAL RESULT FOR THE FIRST QUARTER ENDED 31/12/2013

FFC- Fauji Fertilizer Co. Ltd. - Company Analysis - 30-01-2014

Company	FFC	Symbol
Company Name	Fauji Fertilizer Co. Ltd.	Company Name
Sector	Chemicals	Sector
Avg EPS	Rs 15.18	Average of past year end EPS's
Sector Average	Rs 6.07	Sector average of the above
Avg EPS FV	Rs 108.13	Fair Value (DCF) based on average of past year-end EPS's
EPS	Rs 15.83	Last four quarters EPS
Sector Average	Rs 8.10	Sector average of the above
EPS FV	Rs 112.75	Fair Value (DCF) based on last four quarters EPS
Current Price	Rs 114.63	Last closing stock price
Updated	January 2014	Data Month/Year
Div	Rs 15.35	Total dividend paid during last four quarters
Sector Average	Rs 3.28	Sector average of the above
Div FV	Rs 109.33	Fair value (DD) based on total dividend paid during last four quarters
Avg Div	Rs 10.90	Average of yearly dividends paid (including currently paid ones)
Sector Average	Rs 2.38	Sector average of the above
Avg Div FV	Rs 77.61	Fair value (DD) based on Average of yearly dividends paid (including current)
Avg	Rs 62.19	Fair value (averaged of other fair values)
Upside	-45.75%	Upside potential (in percentage) based on the above Average.
Div Yield	13.39%	Dividend yield
Sector Average	3.05%	Sector average of the above
Book Value	Rs 21.20	Book Value
Sector Average	Rs 47.75	Sector average of the above
FV FCF/S	Rs 136.66	Fair Value based on free cash flow per share
Outstanding Shares	1,272,238,147	Number of Outstanding Shares
Current Assets	Rs 43,380.00	Currency in Millions of Pakistan Rupees
Total Liabilities	Rs 82,748.00	Currency in Millions of Pakistan Rupees
NCAV/S	Rs -30.94	Net Current Asset Value / Share
NNWC/S	Rs -37.21	Net Net Working Capital / Share
Total Assets	Rs 109,717.00	Currency in Millions of Pakistan Rupees
Quarter	June 2013	Financial Report Quarter
CfO	Rs 28,582.00	Cash from Operations (Millions of Rs)
FCF/S	Rs 19.19	Free Cash Flow per Share
FCF/S Sector Avg	2.61	Sector Average FCF/S
P/FCF	5.97	Price over free cash flow
P/FCF Sector Avg	7.26	Sector Average P/FCF
P/E	7.24	Price over earnings ratio
P/E Sector Avg	1.78	Sector Average P/E
P/B	5.41	Price over book value ratio
P/B Sector Avg	1.86	Sector Average P/B
PR	96.97	Payout Ratio (in %)
PR Sector Avg	25.52	Sector average Payout Ratio (in %)
D/E Ratio	306.83	Debt / Equity ratio (%)
Sector D/E Ratio	152.96	Sector Debt / Equity ratio (%)
Price Performance
Last Trade Date	29/01/2014
Last Trade Price	Rs 114.63
3 Months Avg	Rs 112.78
6 Months Avg	Rs 109.51
9 Months Avg	Rs 110.85
12 Months Avg	Rs 111.54
Score	-8	cumulative +ve's, -ve's from above all
Buy Scale	-1	Range -5 to +5 (based on 5 different complex analysis)

Pages

Thursday, January 30, 2014