Hub Power Company Limited
|
|
- Theodore Jacobs
- 5 years ago
- Views:
Transcription
1 Hub Power Company Limited A safe heaven in shaky market BUY Target Price Jun 14: PKR 72 Current Price: PKR 63 Bloomberg Reuters HUBC.PA HPWR.KA MCAP (USD mn) M ADT ( USD mn.) 1.0 Shares Outstanding 1,157 Valuations 2013A 2014F 2015F EPS DPS FY14F Dividend Yield (%) 13% Capital Gain (%) 13% Total Gain (%) 26% Wednesday September 25, 2013 Hubco reported a net profit after tax of PKR9.4bn (EPS: PKR8.11) for FY13, marking an impressive growth of 15% YoY against FY12 s net earnings of PKR8.2bn (EPS: PKR7.08) We foresee FY14 profit after tax to be around PKR10bn (EPS: PKR8.69), depicting a growth of 7% YoY. The reason for subdued growth in bottomline lies in company s tariff structure, where FY14 Project Company Equity (PCE) component is supposed to shrink by 5% Over FY15 to FY19, earnings are expected to grow at a CAGR of 7% despite increasing finance cost. Moreover, we have assumed a payout ratio of 95% in longer term that makes dividend per share grow at a CAGR of 6% during FY15 FY19 Our ballpark estimates suggest income of PKR0.9/share in the form of dividends from Laraib. Incorporating these dividend will increase our target price by at least PKR7/share (10% of current target price) Our Dividend Discount Model (DDM) based June 14 target price for HUBC works out to PKR72/share Our target price offers an upside potential of 13% from current levels in addition to 13% dividend yield. A total return of 26% calls a BUY for Hubco HUBC vs. KSE100 Relative Chart KSE100 Index HUBC Company background Hub Power Company Limited (HUBC) was incorporated as a limited liability company in August 1991, to represent a 1292 MW power project led by Xenel Industries of Saudi Arabia. The company signed a Power Purchase Agreement (PPA) with Wapda for thirty years (expiring 2027 as it achieved commercial operations in March, 1997). Apart from private investors and a number of multilateral sources, government of France, Italy, Japan, United Kingdom and United States provided debt finance for the project Sep 12 Oct 12 Nov 12 Dec 12 Jan 13 Mar 13 Feb 13 Apr 13 May 13 Jun 13 Jul 13 Aug 13 Sep 13 HUBC Profile: The Hub Power Company Ltd. was incorporated in Pakistan on August 1,1991. The principal activities of the company are to develop, own, operate and maintain power stations. The Company owns an oil fired power station of 1200MW (net) in Balochistan (Hub Plant) and a 214MW (net) oil fired power station in Punjab (Narowal Plant).The company also has a 75% controlling interest in Laraib Energy Limited, a subsidiary company which owns an under construction hydel power project of 84MW. Taseer Abbas taseer.abbas@bmacapital.com Ext: 2056 During 2012, old sponsors of Hubco divested their investment and local investors (Dawood group) assumed control of growing company. Currently, Mr. Hussain Dawood serves as the Chairman board of directors at Hubco. A review of FY13 financial result Hubco reported a net profit after tax of PKR9.4bn (EPS: PKR8.11) for FY13, marking an impressive growth of 15% YoY against FY12 s net earnings of PKR8.2bn (EPS: PKR7.08). The topline shrank by 5% YoY to PKR166 bn in FY13 primarily due to a) lower load factor for Narowal plant (44% in FY13 vs. 70% in FY12) and b) relatively stable oil prices as furnace oil price changed by a mere 1% YoY during the year. However, 5% depreciation (on closing basis) in PKR/USD parity enabled the company to achieve 4% YoY growth in gross profits. Other significant factor towards bottom line growth was 8% YoY lower finance cost of PKR6.6bn. Recall that Government of Pakistan issued Term Finance Certificates (TFCs) of PKR82bn in Sep 12 to bring down circular debt. These non cash transactions lowered HUBC s interest bearing payables towards fuel supplier (PSO) and thus, finance cost was kept in check. or sell the securities mentioned. 1
2 FY12 FY13 Financial Highlights PKRmn FY12A FY13A YoY Sales 174, ,862 5% Cost of Sales 159, ,544 6% Gross Profit 15,621 16,318 4% Other Operating Income % Profit from Operations 15,272 15,937 4% Finance Cost 7,083 6,548 8% Profit before taxation 8,190 9,389 15% Profit after taxation 8,190 9,388 15% Earnings per share (PKR) % Dividend per share (PKR) % Our assumptions going forward Being conservative We have reviewed our financial model for HUBC incorporating sectors improved dynamics after recent power sector reforms and government s steps to curtail circular debt. However, we have been conservative in our assumptions as we have assumed slight accumulation of receivables as well as accelerated payments towards PSO. As per the latest available accounts of the company, amount owed to trade payables exceeds trade debts. Therefore, we have assumed payments towards PSO in FY14 reducing cash available for equity investors. From FY15 onwards, we foresee delay in receipts will be passed on to PSO as has been the history. Other than cash cycle assumptions, we have revisited our PKR/USD assumptions as well. For FY14, we have incorporated depreciation of 9% (FYTD depreciation 6% on average), 6% for FY15 and 5% in the long term. Our sensitivity analysis suggests that every 1% increase in depreciation increases HUBC s earning by 1%. What do we foresee in years to come? Incorporating the aforementioned assumptions, we foresee FY14 profit after tax to be around PKR10bn (EPS: PKR8.69), depicting a growth of 7% YoY. The reason for a subdued growth of bottom line lies in company s tariff structure, where FY14 Project Company Equity (PCE) component is supposed to shrink by 5%. Nevertheless, net profitability is forecasted to improve, thanks to PKR depreciation during the year. It is worth mentioning here that impacts of changes in foreign exchange rates become visible after a lag, therefore, FY15 is expected to witness strong growth of 15% YoY. As far as finance cost and penal income is concerned, effects of lower finance cost will be muted by absence of penal interest income from Wapda/NTDC as gov t. has cleared most of the outstanding dues. Therefore, penal interest income has lost its importance at least for the short term. The payout ratio in FY14 is expected to be 100% despite payments towards PSO, as company reported cash balance of PKR15/share with strong credit lines still available to company. or sell the securities mentioned. 2
3 Hubco: Projected Income Statement PKR mn FY14E FY15F FY16F FY17F FY18F FY19F Sales 172, , , , , ,900 Cost of Sales 158, , , , , ,681 Gross Profit 13,983 15,496 16,925 16,896 17,622 18,219 Other Operating Income Profit from Operations 13,738 15,217 16,644 16,613 17,344 17,946 Finance Cost 3,687 3,705 3,701 3,751 3,850 3,933 Profit before taxation 10,051 11,512 12,943 12,862 13,494 14,013 Profit after taxation 10,051 11,512 12,943 12,862 13,494 14,013 Earnings per share (PKR) Dividend per share (PKR) Dividends need not to be missed! Over the longer horizon, HUBC appears to be a good investment as insulation against PKR fall provides a natural advantage. Over FY15 to FY19, earnings are expected to grow at a CAGR of 7% despite increasing finance cost. Moreover, we have assumed a payout ratio of 95% in longer term that makes dividend per share at a CAGR of 6% during FY15 FY19. As depicted in the graph, dividend yields over next six years continue to grow and the difference between HUBC s dividend yield and government s PIB yields is expected to widen further. Earnings and Dividend Forecast DPS EPS Yield (RHS) 15 19% 18% % 16% 15% 14% 13% 12% 11% 7 FY14 FY15 FY16 FY17 FY18 FY19 10% Update about growth projects Narowal: Hubco completed its expansion project (225MW thermal power plant located in Narowal) in 2011 and since then plant has been operating side by side with Hubco s old plant. During FY13, Hubco s management announced separation of Narowal plant into a separate company. We believe the motive behind this separation is efficient management of expanded part, which is located far away from main plant. This will also enable the or sell the securities mentioned. 3
4 authorities to manage working capital separately and the financial burden due to liquidity constraint won t affect disclosures for old plant. We expect the separation to be complete in near future. Laraib s hydel project: Hubco s second growth project was being developed by its 75% subsidiary, Laraib Energy Limited. The 84MW hydel power project achieved its commercial operations in March 2013 and its tariff at commercial operations date is under revision. Currently, we have not incorporated any financial benefits from this project as we await revision of tariff. However, our ballpark estimates suggest income of PKR0.9/share in the form of dividends from Laraib. Incorporating these dividend will increase our target price by at least PKR7/share. Coal conversion: Going forward, coal conversion of Hubco s old plant will be the main challenge for management. The government intends to convert furnace oil based power plants in two years and Hubco is also one of these plants. The management s commitment for the conversion can be witnessed by proposed increase of company s Authorized Share Capital from PKR 12bn to PKR25 bn. The increase will allow company to raise fresh rounds of equity financing by offering right issues, in order to sponsor equity portion of coal conversion. Other than right issue, management can also opt for combination of stock dividend (in order to hold cash) and offer for sale of Narowal s small portion (retaining control). However, the probability of right issue is higher than stock dividend/offer for sale, we believe. Valuation Our Dividend Discount Model (DDM) based June 14 target price for HUBC works out to PKR72/share. In our valuation, we have assumed a risk free rate of 12.5% (10 year PIB yield), risk premium of 6% and five year daily adjusted beta of Moreover, we have assumed 95% payout ratio for the entire valuation horizon. The details are provided in table below, while company s key financials are forecasted at the end of report. Valuation Valuation FY14 FY15 FY16 FY17 FY18 FY19.. Dividend per share Cost of Equity 17.6% 17.6% 17.6% 17.6% 17.6% 17.6% NPV of Dividends Target Price(PKR/Share) 72 Price (as on 24 Sep, 2013) 64 Upside Potential 13.1% Cost of Equity 17.6% Risk free rate 12.5% Premium 6.0% Beta 0.85 Recommendation Our target price offers an upside potential of 13% from current levels (target price excludes Laraib which will be a plus). This is in addition to 13% dividend yield for FY14 while the yield is forecasted to grow further. The total return for HUBC works out to 26% compared with 10 year PIB yield of 12.5 %, a strong reason to recommend BUY for HUBC! or sell the securities mentioned. 4
5 Financial Highlights of of the the company comapny Income Statement FY13A FY14E FY15F FY16F FY17F FY18F FY19F Sales 165, , , , , , ,900 Gross profit 16,318 13,983 15,496 16,925 16,896 17,622 18,219 Other income Finance cost 6,548 3,687 3,705 3,701 3,751 3,850 3,933 Profit before tax 9,389 10,051 11,512 12,943 12,862 13,494 14,013 Net profit 9,389 10,051 11,512 12,943 12,862 13,494 14,013 Earnings per share (PKR) Dividend per share (PKR) Balance sheet FY13A FY14E FY15F FY16F FY17F FY18F FY19F Total shareholder's equity 32,633 32,559 33,656 35,318 36,319 37,373 38,368 Non Current Liabilities Long term loans 23,551 17,568 14,414 11,800 9,625 7,449 5,274 Total non current liabilities 23,551 17,579 14,422 11,806 9,633 7,457 5,282 Current Liabilities Trade payables 34,815 33,595 33,692 33,529 33,487 33,426 33,200 Total current liabilities 43,129 45,953 49,139 51,366 53,688 56,324 58,688 Total equity and liabilities 99,313 96,091 97,218 98,489 99, , ,338 Assets Noncurrent assets 49,834 47,377 44,973 42,530 40,106 37,622 35,168 Current assets 49,480 48,714 52,244 55,959 59,533 63,532 67,169 Total Assets 99,313 96,091 97,218 98,489 99, , ,338 Cashflow statement FY13A FY14E FY15F FY16F FY17F FY18F FY19F Cash flow from operations 26,821 3,611 12,378 14,778 15,391 15,759 16,171 Cash flow from investing activities (633) (233) (298) (269) (298) (247) (288) Cash flow from financing activities (9,616) (15,308) (13,570) (14,439) (14,473) (14,615) (15,194) Net change in cash 16,572 (11,930) (1,490) Ending Cash 17,069 5,139 3,649 3,719 4,339 5,235 5,925 Key ratios FY13A FY14E FY15F FY16F FY17F FY18F FY19F ROE 30% 31% 35% 38% 36% 37% 37% ROA 6% 10% 12% 13% 13% 13% 14% Debt to Equity Debt to Total Assets P/B P/E Dividend yield 13% 13% 15% 16% 17% 17% 18% Source: Company Reports, BMA Research or sell the securities mentioned. 5
The Hub Power Company Ltd.
Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Aug-17 Sep-17 Pakistan Power Gen. & Distribution: HUBC Target Price: PKR 134.00 Current Price: PKR 111.31 Stock Data
More informationPakistan State Oil. PSO: Pessimism overplayed. WE Detailed Report
1 KEY DATA KATS Code PSO Reuters Code PSO.KA Current Price (Rs) 198.97 Year High, Low (Rs) 251.74, 198.45 Market Cap (Rs' bn) 49 Market Cap (US$ mn) 496 Shares Outstanding (mn) 247 Free Float (%) 46 Source:
More informationBuy. Morning Call. Bank Al-Falah Limited (BAFL) IFC Capital Injection; EPS Accretive; Revised Earnings, BUY. November 10, 2014
Morning Call November 10, 2014 Bank Al-Falah Limited (BAFL) Banks IFC Capital Injection; EPS Accretive; Revised Earnings, BUY Buy Target Price 38.3 Last Closing Upside 22.3% KSE Code Bloomberg Code Market
More informationFY17A FY18E FY19F FY20F FY21F
Power Generation Research Nishat Power Limited (NPL) Declining yields but still attractive! BUY Company Name: Symbol June, 2018 Nishat Power Limited NPL Target Price PKR 34 Upside 21% Key Statistics Current
More informationFinancial & Business Highlights For the Year Ended June 30, 2017
Financial & Business Highlights For the Year Ended June, 17 17 16 15 14 13 12 Profit and Loss Account Operating Revenue 858 590 648 415 172 174 Investment gains net 5 162 909 825 322 516 Other 262 146
More informationMCB Bank Limited. MCB - Expanding its wings. WE Detailed Report
1 KEY DATA KATS Code MCB Reuters Code MCB.KA Current Price (Rs) 280.71 Year High, Low (Rs) 299, 260.65 Market Cap (Rs' bn) 284 Market Cap (US$ mn) 2,840 Shares Outstanding (mn) 1,012 Free Float (%) 40%
More informationBupa Arabia for Cooperative Insurance Co. Insurance BUPA ARABIA 8210.SE
Jan-17 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Bupa Arabia for Cooperative Insurance Co. Recommendation Overweight Current Price (SAR) 91.95 Target Price (SAR)
More informationUnited Bank Limited. Improving fundamentals already priced in! Wednesday November 13, 2013 NEUTRAL. Investment Thesis
United Bank Limited Improving fundamentals already priced in! Wednesday November 13, 2013 NEUTRAL Target Dec 14: PKR 133 Current Price: PKR 127 Bloomberg Reuters UBL.PA UBL.KA MCAP (USD mn) 1,443 12M ADT
More informationHousehold Goods Overweight TGL PA
1QFY13A 2QFY13A 3QFY13A 4QFY13A 1QFY14A 2QFY14E 3QFY14E 1QFY13A 2QFY13A 3QFY13A 4QFY13A 1QFY14A 2QFY14A 3QFY14A May-13 Jul-13 Sep-13 Nov-13 Jan-14 Mar-14 May-14 Household Goods Overweight TGL PA Price
More informationInter Market Perspective
Inter Market Perspective Research Entity Number REP085 Hub Power Co. Ltd Enticing profile but limited upside; initiate at Neutral We initiate coverage on HUBC with a Neutral rating and a Target Price of
More informationBank Al Falah Limited
Bank Al Falah Limited Enticing valuations that can t be ignored Friday December 6, 2013 BUY Target Price Dec 14: PKR 32 Current Price: PKR 25 Bloomberg Reuters BAFL.PA BAFL.KA MCAP (USD mn) 315 12M ADT
More informationHabib Bank Limited. HBL: Giant Getting Ginormous. 1 WE Detailed Report
1 Habib Bank Limited HBL: Giant Getting Ginormous KEY DATA KATS Code HBL Reuters Code HBL.KA Current Price (PkR) 181.32 Year High, Low (Rs) 221.90, 167.48 Market Cap (Rs bn) 277 Market Cap (US$ bn) 2.74
More informationIGI Life. Funds Performance Report March IGI Life Insurance Limited
IGI Life Funds Performance Report March 20 IGI Life Insurance Limited FUND MANAGER REPORT July 20 Macro Review and Outlook: Headline inflation at +9.4% above market consensus of +8.5% CPI Inflation Domestic
More informationNTPC LIMITED RESEARCH
RESULTS REVIEW Share Data Market Cap Rs. 1,457.0 bn Price Rs. 176.70 BSE Sensex 9,201.85 Reuters NTPC.BO Bloomberg NATP IN Avg. Volume (52 Week) 2.06 mn 52-Week High/Low Rs. 227 / 113 Shares Outstanding
More informationAmreli Steels Limited
Engineering: Amreli Steels Limited Target Price: PKR 118.43 Current Price: PKR 89.58 Price (PKR/Share) 89.58 Reuters Bloomberg Website AMST.KA ASTL PA www.amrelisteels.com 52-weeks High/Low (PKR) 133 /63
More informationNTPC LIMITED RESEARCH
RESULTS REVIEW NTPC Limited Buy Share Data Market Cap Rs. 1,248.4 bn Price Rs. 151.4 BSE Sensex 9,839.69 Reuters NTPC.BO Bloomberg NATP IN Avg. Volume (52 Week) 2.50 mn 52-Week High/Low Rs. 291 / 113 Shares
More informationPakistan cement sales +4% YoY in Jul 2018 Local sales +2% YoY, Export sales +15% YoY
Pakistan Equity Cement Sector Research Aug 1, 2018 REP 057 Pakistan cement sales +4% YoY in Jul 2018 Local sales +2% YoY, Export sales +15% YoY Nabeel Khursheed AC nabeel@topline.com.pk Tel: +9221 35303330
More informationGovernment of the Punjab Punjab Pension Fund ANNUAL REPORT
ANNUAL REPORT The Management Committee of (PPF) is pleased to present to Government of the Punjab the Annual Report for the year ended 30 June 2014. FUND SIZE A summary of changes in fund size during FY
More informationThe Company for Cooperative Insurance Insurance TAWUNIYA AB 8010.SE
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 Recommendation Overweight Current Price (SAR) 82.60 Target Price (SAR) 101.13 Upside/Downside (%) 22.4% As of
More informationJUBILEE LIFE INSURANCE COMPANY LTD INVESTORS' OUTLOOK
JUBILEE LIFE INSURANCE COMPANY LTD INVESTORS' OUTLOOK FOR THE MONTH OF JANUARY 2018 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 INVESTORS' OUTLOOK ECONOMY
More informationPTC India Financial Services
India I Equities BFSI Result Update Change in Estimates Target Reco 2 January 215 PTC India Financial Services Improving sanctions, high NIM, stable asset quality; Buy Key takeaways Strong loan growth,
More informationFROM INVESTMENT DESK ECONOMY AND CAPITAL MARKETS UPDATE
INVESTMENT FACT SHEET FOR THE MONTH OF JUNE 2018 FROM INVESTMENT DESK ECONOMY AND CAPITAL MARKETS UPDATE 01 KEY INDICATORS CPI Inflation Trade Deficit (USD mn) Remittances (USD mn) Current A/C (USD mn)
More informationFROM INVESTMENT DESK ECONOMY AND CAPITAL MARKETS UPDATE
INVESTMENT FACT SHEET FOR THE MONTH OF MARCH 2018 FROM INVESTMENT DESK ECONOMY AND CAPITAL MARKETS UPDATE 01 KEY INDICATORS CPI Inflation Trade Deficit (USD mn) Remittances (USD mn) Current A/C (USD mn)
More informationMargins(%) EBITDA 30.0% 26.3% 25.4% NPM 26.5% 12.5% 18.1%
RESULTS REVIEW Share Data Market Cap Rs. 1,460.7 bn Price Rs. 177.2 BSE Sensex 15,049.86 Reuters NTPC.BO Bloomberg NATP IN Avg. Volume (52 Week) 2.6 mn 52-Week High/Low Rs. 291 / 148.75 Shares Outstanding
More informationSpectrum Securities Limited
(REP-141) DOL: Fortune favours the bold Nov 07, 2018 Descon Chemical Limited (DOL) posted a tremendous growth in profitability during 1QFY19. This phenomenal growth was witnessed on stable sales volume,
More informationEquity Market Analysis
OCTOBER Equity Market Analysis The KSE-100 Index finally rebounded during the latter half of the month after Premier successfully negotiated a bailout package worth USD 6 billion from Saudi Arabia. The
More informationProfitability expected to grow at 10% in 2011 Interest rates expected to climb up by the end of 2011 New chapter in Omani Banking
Oman Banking Global Research Sector - Banking June 22, 2011 Oman Profitability expected to grow at 1 in 2011 Interest rates expected to climb up by the end of 2011 New chapter in Omani Banking Neutral
More informationNet Profit 5,051 4,588 4,641 (8.1)% 1.1% 14,208 15, %
RESULTS REVIEW Share Data Market Cap Rs. 83 bn Price Rs. 202.5 BSE Sensex 15,566.10 Reuters Bloomberg Avg. Volume (52 Week) CNBK.BO CBK IN 0.1 mn 52-Week High/Low Rs. 421.45 / 198.05 Shares Outstanding
More informationDubai Islamic Bank. Hold. Fair Value Estimate: AED 3.52 Recommendation: October 06, Executive Summary
October 06, 2009 Fair Value Estimate: AED 3.52 Recommendation: Hold Executive Summary (DIB) reported a strong 21.6% q-o-q increase in net profit to AED 450mn in Q2 2009 reflecting improved results from
More informationTenaga Nasional Berhad TP: RM17.38 (+16.5%)
COMPANY UPDATE Wednesday, December 20, 2017 FBMKLCI: 1,736.95 Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Tenaga Nasional Berhad TP: RM17.38 (+16.5%) RP2 Uncertainty
More informationIGI Life. Funds Performance Report April IGI Life Insurance Limited
IGI Life Funds Performance Report April 2017 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: Inflation gains momentum in printing a 4.8%YoY growth CPI Inflation For the
More informationQ3 UPDATE: Abu Dhabi Islamic Bank
Q3 UPDATE: Abu Dhabi Islamic Bank November 10, 2008 Fair value estimate: AED 5.18 Recommendation: BUY Strong performer ADIB posted a strong y-o-y result in Q3 2008 with net profit increasing 57.8% to AED
More informationHSBC Bank Oman SAOG. TP : OMR / share Upside/ (Downside): 19.7% HSBC Bank Oman SAOG. Page 1 of 7
Recommendation Accumulate Bloomberg Ticker HBMO OM Current Market Price (OMR).117 52wk High / Low (OMR).13/. 12m Average Vol. () 386.2 Mkt. Cap. (USD/OMR Mn) 68/234 Shares Outstanding (mn) 2,.3 Free Float
More informationIGI Life. Funds Performance Report August 2017
IGI Life Funds Performance Report August 2017 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: CPI for the month of Aug-17 clocks in at +3.42%YoY CPI Inflation As per
More informationTATA POWER COMPANY LTD RESEARCH
RESULTS REVIEW Share Data Market Cap Rs. 239.30 bn Price Rs. 1080.50 BSE Sensex 13,769.15 Reuters TTPW.BO Bloomberg TPWR IN Avg. Volume (52 Week) 0.17 mn 52-Week High/Low Rs.1230 / 530.10 Shares Outstanding
More informationHFC NEUTRAL. Performance Highlights CMP. `678 Target Price - 1QFY2013 Result Update HFC. Investment Period - Key financials
1QFY2013 Result Update HFC July 11, 2012 HDFC Performance Highlights Particulars (` cr) 1QFY13 4QFY12 % chg (qoq) 1QFY12 % chg (yoy) NII 1,258 1,681 (25.1) 998 26.0 Preprov. profit 1,420 1,849 (23.2) 1194
More informationNTPC Ltd. Results in line with estimates, BUY for attractive valuations. Power. EBITDA margins up at 26% (+700bps QoQ): EBITDA margins
Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 Dec-11 Jan-12 Feb-12 Mar-12 Apr-12 May-12 NTPC Ltd 11 May 2012 105 Power Result Review Rating: BUY Current Price: Rs 148 Target Price: Rs 189 Upside:
More informationIGI Life. Funds Performance Report January IGI Life Insurance Limited
IGI Life Funds Performance Report January 2019 IGI Life Insurance Limited July 2015 Macro Review and Outlook: Headline inflation at +7.2% above market consensus CPI Inflation On the domestic macroeconomic
More informationSIEMENS INDIA LIMITED RESEARCH
RESULTS REVIEW Siemens India Limited Hold Share Data Market Cap Rs. 196.1 bn Price Rs. 581.6 BSE Sensex 14,961.07 Reuters Bloomberg Avg. Volume (52 Week) SIEM.BO SIEM IN 0.2 mn 52-Week High/Low Rs. 1,142.5
More informationIn Focus Banks Marketweight
Banks HBL - SELL TP Dec-11: PKR 100 Current Price: PKR 122 Abdul Shakur abdul.shakur@bmacapital.com Stock Statistics Ticker HBL Mkt Cap USD mn 1,423 12M ADT mn shares 0.3 Shares Outstanding mn 1,002 Stock
More information06 July 2007 Flash Comment
06 July 2007 Flash Comment CR Power (0836.HK) Acquisition of Jinzhou Power Plant Expected Return Rating : Reduce Price (05/07/07) : HK$19.50 Target Price : HK$16.66 Expected Capital Gain : -14.6% Expected
More informationIGI Life. Funds Performance Report January 2018
IGI Life Funds Performance Report January 2018 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: CPI inflation clocks in at +4.42%YoY; Food prices gain steam As per the
More informationAugust Cement Sector LUCKY CEMENT LUCK: RIDING ON EXPORT. Company Update. URL:
August 2010 Cement Sector LUCKY CEMENT LUCK: RIDING ON EXPORT URL: www.we.com.pk Luck: Riding on Export Continuation of coverage with BUY stance on LUCK with 16% upside potential KEY DATA KATS code LUCK
More informationIGI Life. Funds Performance Report February 2018
IGI Life Funds Performance Report February 2018 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: CPI for the month of Feb-18 remains relatively subdued: For the CPI Inflation
More informationInter Market Perspective
Inter Market Perspective Research Entity Number REP-085.. Kot Addu Power Company Ltd KAPCO: Attractive yield compensates attached risks; Neutral We initiate coverage on KAPCO with a Neutral stance and
More informationIGI Life. Funds Performance Report August 2017
IGI Life Funds Performance Report August 2017 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: CPI for the month of Aug-17 clocks in at +3.42%YoY CPI Inflation As per
More informationDay Break. DG Khan Cement. Expansion to Bring Core Growth; Buy. Company Update BRP - 009
Day Break Company Update D. G. Khan Co. Re comm endation Target Price Last Closing BUY 242.0 206.8 Upside 17% Market Data Bloomberg Tkr. DGKC PA Shares (mn) 438.1 Market Cap (PKRbn USDmn) 90.6 864.4 Exchange
More informationGAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -
2QFY2013 Result Update Oil & Gas October 26, 2012 GAIL India Performance Highlights Quarterly highlights (Standalone) Y/E March (` cr) 2QFY2013 2QFY2012 % chg (yoy) 1QFY2013 % chg (qoq) Net sales 11,361
More informationEquity Market Analysis
JANUARY Equity Market Analysis CY19 started itself on a positive note as the benchmark Index KSE100 posted a gain of ~10% in the month of January. Long-awaited foreign buying was seen in the market with
More informationHub Power Company. Investment Report. Hub Power Company Independent Power Producers
Hub Power Company Investment Report HUBCO Continues to Grow and add to its Power Generation Capacity in spite of the Global Economic Downturn. It is determined to face every adversity and come out stronger,
More informationGoodyear India ACCUMULATE. Performance Highlights. CMP Target Price `326 `374. 1QCY2012 Result Update Tyres. Key financials
1QCY212 Result Update Tyres June 6, 212 Goodyear India Performance Highlights Y/E December (` cr) 1QCY212 1QCY211 % chg (yoy) 4QCY211 % chg (qoq) Net sales 331 336 (1.6) 395 (16.2) EBITDA 2 24 (18.6) 34
More informationİş Yatırım Menkul Değerler Brokerage
OYAK SECURITIES Company Update İş Yatırım Menkul Değerler Brokerage April 22, 2014 Not just a bet on brokerage ISMEN maintains its leading position in brokerage, but bottom line is now relying less on
More informationTOFAS. Company Update. Still offers potential value BUY. Rating. 19 February 2019
Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Company Update TOFAS Still offers potential value Tofas has been a laggard in the last one-year period, due to weaker
More informationInox Wind BUY. Performance Highlights. CMP Target Price `242 `286. 4QFY2016 Result Update Capital Goods. 3 year price chart
4QFY216 Result Update Capital Goods May 11, 216 Inox Wind Performance Highlights Quarterly Data (Consolidated) ( ` cr) 4QFY16 4QFY15 % chg (yoy) 3QFY16 % chg (qoq) Total Income 1,829 93 96.6 941 94.2 EBITDA
More informationCompany Report. Buy. Capacity expansion to fuel earnings growth. March 2, 2012
Company Report March 2, 2012 Fauji Cement Company Limited Construction and Materials Capacity expansion to fuel earnings growth We initiate coverage on Fauji Cement Company Limited (FCCL) with DCF based
More informationIGI Life. Funds Performance Report December IGI Life Insurance Limited
IGI Life Funds Performance Report December 2018 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: CPI for the month of Dec-18 up by 6.16%YoY: CPI Inflation For the month
More informationCompany Report. Buy. Reaching new horizons. September 3, For important disclosure and analyst certification, kindly refer to end of the report
Reaching new horizons Company Report September 3, 2012 Construction and Materials We are initiating our coverage on Kohat Cement Company Limited (KOHC) with DCF based December 2012 target price of PKR
More informationSpectrum Securities Limited
Cement Sector Reveiw (REP-141) Cement Sector: Higher coal price & PKR devaluation errodes profit The cement sector performance was remained subdued posted a decline of 1% YoY in PAT however profit before
More informationSaudi Arabia Cement Sector
Arabia Sector Demand strong in Makkah and Madinah Provinces EQUITY RESEARCH April 9 The 3.38mt of cement/clinker sales achieved in KSA, for Mar-9, is the highest ever monthly sales reported in the country.
More informationEquity Market Analysis
SEPTEMBER Equity Market Analysis KSE-100 Index generated a negative return of ~1.8% in the month of September taking the FYTD return to ~-2% closing at 40,999 points at the month end. The sectors that
More informationDay Break. Oil & Gas Marketing Companies BRP COMPANY UPDATE Pakistan State Oil Company Limited
Day Break Wednesday, 15 August 2018 COMPANY UPDATE Pakistan State Oil Company Limited Oil & Gas Marketing Companies Target Price: NEUTRAL 383.5 Last Closing: 13-Aug-18 352.1 Upside: 8.9 Valuation Methodology:
More informationGovernment of the Punjab Punjab Pension Fund ANNUAL REPORT
ANNUAL REPORT - 2017 The Management Committee of (PPF) is pleased to present to Government of the Punjab the Annual Report for the year ended 30 June 2017. FUND SIZE A summary of changes in fund size during
More informationNTPC. Safe and Sound. Company Report
Change in Estimates Rating Target Safe and Sound is one of the safest bets in the power utility space given the company s dominant position in electricity generation, better fuel supply arrangements (FSAs)
More information7. Foreign Investments in India
81 7. 7.1 Introduction Since 1992, Foreign Institutional Investors (FIIs) have been allowed to invest in all traded securities on the primary and secondary markets, including shares, debentures and warrants
More informationQ3 UPDATE: National Bank of Abu Dhabi
Q3 UPDATE: National Bank of Abu Dhabi October 27, 2008 Fair value estimate: AED 17.8 Recommendation: BUY Strong value play National Bank of Abu Dhabi (NBAD) reported a 39.5% y-o-y increase in net interest
More informationUpgrade to Buy. Pakistan Equity E&Ps Target Price and Estimate Change December 22, 2017
REP 057 Pakistan Equity E&Ps Target Price and Estimate Change December 22, 2017 Upgrade to Buy Nabeel Khursheed AC nabeel@topline.com.pk pk Tel: +9221 35303330, Ext: 112 Topline Securities, Pakistan Best
More informationNTPC Ltd. BUY CMP (Rs.) 163 Target (Rs.) 188 Potential Upside 15% For private circulation only. Volume No.. II Issue No. 164.
Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18. Volume No.. II Issue No. 164 NTPC Ltd. March 7, 2018 BSE Code: 532555 NSE Code: NTPC Reuters Code: NTPC.NS Bloomberg
More informationUnion Bank of India NEUTRAL. Performance Highlights CMP. `393 Target Price - 2QFY2011 Result Update Banking. Investment Period -
2QFY2011 Result Update Banking October 27, 2010 Union Bank of India Performance Highlights Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) NII 1,536 1,348 13.9 863 77.9 Pre-prov. profit
More informationIn Focus Banks Marketweight
Banks UBL - NEUTRAL Fair Value: PKR 6 Current Price: PKR 7 Abdul Shakur abdul.shakur@bmacapital.com UBL vs KSE Relative Index Chart UBL UBL Mkt Cap USD mn 818 12M ADT mn shares 1.2 Shares Outstanding mn
More informationMarket Access. M&A Securities. Company Update. Tenaga Nasional Berhad. A Look into Debt. Tuesday, July 14, 2015 BUY (TP: RM15.20) Latest Development
M&A Securities Company Update PP14767/09/2012(030761) Tenaga Nasional Berhad BUY (TP: RM15.20) Tuesday, July 14, 2015 A Look into Debt Latest Development Debt position. Tenaga Nasional Bhd (TNB) core business
More informationMonetary Policy Statement: Surprising 25 bps hike
REP-300 Monetary Policy Statement: Surprising 25 bps hike 31-Jan-2019 AHL Research D: +92 21 32462742 UAN: +92 21 111 245 111, Ext: 322 F: +92 21 32420742 E: research@arifhabibltd.com Best Domestic Equity
More informationMarkets at a Glance. India Q2 CY For Distributors use only
Markets at a Glance India Q CY 17 For Distributors use only India Macro Economy Trade Inflation Monetary Sector Valuations Liquidity Macro Economy GDP Emerging vs Developed (In % YoY) Credit Growth vs
More informationSunway. Another feather to its cap
Equity Malaysia Real Estate 20 March 2013 Buy Price RM2.74 Target price RM3.70 Market data Bloomberg code Performance 1M 3M 12M Absolute (%) 11 18 3 Rel market (%) 11 21 (0) 3.10 2.90 2.70 2.50 2.30 2.10
More informationZenith Bank Plc. Earnings Below Expectation: Lower Provision for Loan Loss Saves the Day. Nigeria Equities Financial Services August 15, 2018
Zenith Bank Plc Nigeria Equities Financial Services August 15, 2018 Earnings Below Expectation: Lower Provision for Loan Loss Saves the Day INVESTMENT SUMMARY The recently released H1 18 audited result
More informationMarket Access. Results Review (1Q16) M&A Securities. Tan Chong Motor Holdings Bhd. Lacking the X-Factor SELL (TP: RM1.
M&A Securities Results Review (1Q16) PP14767/09/2012(030761) Tan Chong Motor Holdings Bhd Wednesday, May 11, 2016 SELL (TP: RM1.87) Lacking the X-Factor Results Review Actual vs. expectations. Tan Chong
More informationMarket Pulse. Inter. ICI: Earnings growth intact despite drag from Life Sciences segment. Pakistan Chemicals
Inter Pakistan Chemicals Research Entity Number REP-085 ICI: Earnings growth intact despite drag from Life Sciences segment We revisit our earnings estimates for ICI post poor 1QFY19 results. While we
More informationAisha Steel Mills Limited
Target Price: PKR 27.05 Current Price: PKR 20.48 Price (PKR/Share) 20.48 Reuters Bloomberg Website AISH.KA ASL PA www.aishasteel.com 52-weeks High/Low (PKR) 25.1 /15.4 Dividend Yield Market Cap (PKR bn)
More informationMarket Access. M&A Securities. Results Review (3Q15) Padini Holdings Berhad. A good Quarter BUY (TP: RM1.80) Wednesday, May 20, 2015.
Market Access M&A Securities PP14767/04/2012(029607) [ Padini Holdings Berhad Results Review (3Q15) BUY (TP: RM1.80) Wednesday, May 20, 2015 A good Quarr Results Review Actual vs. expectations. Padini
More informationCompany Update. Benefiting from using an IP platform. Yuexiu Property (123 HK)
Company Update Ronney Cheung Analyst ronney.cheung@samsungfn.com +852 3411 3709 Wee Liat Lee Analyst weeliat.lee@samsungfn.com +852 3411 3716 Benefiting from using an IP platform WHAT S THE STORY? Event:
More informationElectrifying returns on offer
D e c e m b e r 2 7, 2 0 1 6 Power Sector POWER GENERATION & DISTRIBUTION Pakistan Electrifying returns on offer Promising returns ahead despite recent underperformance Power sector has underperformed
More informationL&T Finance Holding Ltd. (LTFH)
Result/Concall Update October 23, 2012 L&T Finance Holding Ltd. (LTFH) CMP STOCK INFO BSE 533519 NSE L&TFH Bloomberg LTFH IN Reuters LTFH.BO Sector NBFC Face Value (Rs) 10 Equity Capital (Rs Mn) 17148
More informationGIC Housing Finance Ltd.
Apr-14 May-14 Jun-14 Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15. Volume No.. I Issue No. 12 GIC Housing Finance Ltd. April 17 th, 2015 BSE Code: 511676 NSE Code: GICHSGFIN Reuters
More informationNATIONAL ALUMINIUM COMPANY LTD RESEARCH
RESULTS REVIEW Share Data Market Cap Rs. 234.4 bn Price Rs. 363.80 BSE Sensex 16,886.43 Reuters Bloomberg Avg. Volume (52 Week) NALU.BO NACL IN 0.1 mn 52-Week High/Low Rs. 425/108.35 Shares Outstanding
More informationINITIATION. BANK AL-HABIB LIMITED (BAHL) June 17, 2014 BUY
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 INITIATION EQUITY RESEARCH BANK AL-HABIB LIMITED (BAHL) June 17, 2014 BUY Price Target : PKR 54.5/share Closing
More informationSAMBA Financial Group
Dec-08 Feb-09 Apr-09 Jun-09 Aug-09 Oct-09 Dec-09 Feb-10 Apr-10 Investment Update Market Data Bloomberg Code: SAMBA AB Reuters Code: 1090.SE CMP (15 th May 2010): SR59.0 O/S (mn): 900.0 Mkt Cap (SRmn):
More informationBUY. Riyad Bank. Investment Update. Target Price SR Global Research - Saudi Arabia
Market Data Bloomberg Code: RIBL AB Reuters Code: 1010.SE CMP (6 th Mar. 2010): SR28.0 O/S (mn): 1,500.0 Market Cap (SRmn): 42,000.0 Market Cap (US$mn): 11,200.0 P/E 2010e (x): 12.1 P/Bv 2010e (x): 1.5
More informationJoint Venture Financial Institutions (JVFIs)
Joint Venture Financial Institutions (JVFIs) June 2017 JVFIs Universe Sr. # Joint Venture Financial Institution Incorporation Latest Rating Outlook Rating Agency 1 Pakistan Kuwait Investment Company (Private)
More informationPunjab National Bank ACCUMULATE. Performance Highlights. CMP `1,115 Target Price `1,259. 3QFY2011 Result Update Banking.
3QFY2011 Result Update Banking January 21, 2011 Punjab National Bank Performance Highlights Particulars (` cr) 3QFY11 2QFY11 % chg (qoq) 3QFY10 % chg (yoy) NII 3,203 2,977 7.6 2,329 37.5 Pre-prov. profit
More informationSaudi Arabia. Saudi Hollandi Bank. Investment Update. Investment Summary. Performance inertia needs sustenance. CMP: SR58.0 (as on Sep.
Investment Update Saudi Arabia Tickers: AAAL AB (Bloomberg) 1040.SE (Reuters) Listing: Saudi Stock Exchange CMP: SR58.0 (as on Sep. 06, 2008) Saudi Hollandi Bank Performance inertia needs sustenance September
More informationSaudi Company for Hardware (SACO) CMP: SAR 72, Target Price: SAR 62
Saudi Company for Hardware (SACO) CMP: SAR 72, Target Price: SAR 62 Raneem Seroor +973-17515000 (extn - 5096) rseroor@sicobank.com GCC Equities Consumer Goods Company Update 20 December 2018 Time to book
More informationReduce. Punjab National Bank Banking RETAIL EQUITY RESEARCH. Not out of the woods. GEOJIT BNP PARIBAS Research. 10 th August 2016 Q1FY17 RESULT UPDATE
Q1FY17 RESULT UPDATE Aug-15 Sep-15 Oct-15 GEOJIT BNP PARIBAS Research Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 RETAIL EQUITY RESEARCH Punjab National Bank Banking BSE CODE:
More informationKSA Cement Sector. Domestic clinker sales aiding numbers. Cement Monthly. Oct-08. Aug-08. Sep-08. Dec-08. Jan-09. Nov-08. Feb-09
JUNE 21 KSA Sector Domestic clinker sales aiding numbers Sales of cement in KSA remained weak, up only 11.8% YoY, the second lowest growth figure in 16 months. However, due to increased sales of clinker
More informationGarware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months
2QFY217 Result Update Textile November 16, 216 Garware Wall Ropes Performance Highlights Quarterly Data (`cr) 2QFY17 2QFY16 % yoy 1QFY17 % qoq Revenue 232 214 8.5 225 3.3 EBITDA 4 26 5.9 31 29.4 Margin
More informationPBT growth slightly ahead of FY guidance. 9th November 2015 EQUITY RESEARCH THE COOPERATIVE BANK 3Q15 RESULTS REVIEW
PBT growth slightly ahead of FY guidance COOP s PBT increased by 33% y/y to KES 12.2bn, slightly ahead of management s full year guidance of 30%. The beat can be ascribed to a lower base as 9M14 s PBT
More informationIGI Life. Funds Performance Report February IGI Life Insurance Limited
IGI Life Funds Performance Report February 2019 IGI Life Insurance Limited FUND MANAGER REPORT July 2015 Macro Review and Outlook: Headline inflation at +8.2% above market consensus CPI Inflation On the
More informationInter Market Perspective
Inter Market Perspective Research Entity Number REP 085. Tariq Glass Limited TGL: Growth prospects to unlock premium valuations; Buy We initiate coverage on Tariq Glass (TGL) one of Pakistan s leading
More informationAhluwalia Contracts (India)
May-14 Jul-14 Aug-14 Sep-14 Oct-14 Dec-14 Jan-15 Feb-15 Apr-15 May-15 India Research Infrastructure May 22, 215 QUARTERLY REVIEW Bloomberg: AHLU IN Reuters: AHLU.BO BUY Better performance ahead ACIL posted
More informationHabib Bank (HBL) Result Review. 3Q2015 EPS Rs6.9. Key takeaways. October 21, Best Local Brokerage House
FOCUS Equity Commercial Banks Habib Bank (HBL) October 21, 2015 Topline Securities (Private) Limited 508, Continental Trade Centre, 5 th Floor Block-8, Clifton, Karachi, Pakistan Tel: +9221-35303330-32
More informationCANARA BANK RESEARCH. Canara Bank. EQUITY RESEARCH July 29, 2008 RESULTS REVIEW
RESULTS REVIEW Share Data Market Cap Rs. 72.8 mn Price Rs. 177.65 BSE Sensex 13,791.54 Reuters Bloomberg Avg. Volume (52 Week) CNBK.BO CBK IN 0.2 mn 52-Week High/Low Rs. 404.35 / 160.85 Shares Outstanding
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More information