You are on page 1of 17

The company is presently the largest Indian CAN manufacturer producing a wide range of CANS and providing

quality packing solutions. It provides packing solutions to dairy products, edible oils, tea, coffee, motor oils,
Business medicines, pesticides, chemical and paint industries. It is also a manufacturer of lithographed metal containers.
Description The Company operates in two segments: manufacturing and trading. The products in manufacturing segment
include metal containers, components and printed sheets. Trading includes purchase and sale of tinplates, and
Duty Entitlement Pass Book (DEPB) license.

Notes
1. Largest CAN manufacturer in India.
2. Formed a joint venture with UK-based Rexam plc, the largest beverage cans manufacturer in the world. It
owns a 49% stake in this venture.
3. Around one-fifth of its sales come from exports.
4. Expected an EPS of Rs 14.00 for FY'11 and dividend of Rs 2.25.
Positives Delivered an EPS of Rs 6.56 in H1.
5. Q1 is generally better than other quarters.
6. Insider Buying - Promoters bought 150000 shares between Aug'09 to Aug'10. Promoter holding increased
from 35.38% in Jun'09 to 36.46% in Jun'10.
7. Dividend payout is greater than 25% of Net Profit.
8. Exports are increasing at exponential rates.

1. Input price fluctuations of Tin, Steel as raw materials form more than 80% of revenues.
Risks and Concerns

Competitors Swati Tin Containers Limited, Kaira Can Company Limited

1. HINDTIN - Village & P.O. Bhigan, Dhatoori Road, Tehsil: Ganour, Murthal, District: Sonepet, Haryana
Plant Location
2. REXAM HTW - C7 MIDC, Taloja Industrial Area, District: Raigad, Taluka: Panvel, Maharashtra 410208
Lactogen, Cerelac, Everyday, Tata Coffee, Asian Paints, Cherry Blossom, Haldiram Rasgullas, Nestle, Heinz,
Clients
Reckitt Benckiser (I) Ltd., Hindustan Lever, Wockhardt, Britannia, Vadilal, Pepsi, Coca-Cola
Hindustan Tin Works
Sanjay Bhatia, Managing Director
Mar-10 Mar-09 Mar-08 Mar-07 Mar-06 Mar-05
Sales (Rs Crores) 284.86 244.30 185.39 174.45 151.12 144.30
Other Income (Rs Crores) 3.30 3.48 2.89 8.03 0.52 0.03
288.16 247.78 188.28 182.48 151.64 144.33
13.11% 16.30% 31.60% 3.18% 20.34% 5.06% 10.44%
Export Sales (Rs Crores) 44.00 36.83 15.30
Expenditure (Rs Crores) 258.66 223.83 171.88 167.14 139.22 135.24
Operating Profit (Rs Crores) 26.20 20.47 13.51 7.31 11.90 9.06
19.48% 27.99% 51.52% 84.82% -38.57% 31.35% 18.74%
Depreciation (Rs Crores) 3.75 2.90 2.75 2.19 2.00 1.94
PBIT (Rs Crores) 25.75 21.05 13.65 13.15 10.42 7.15
25.81% 22.33% 54.21% 3.80% 26.20% 45.73% 23.92%
Interest (Rs Crores) 8.04 9.99 6.71 3.60 4.31 3.50
18.90% -19.52% 48.88% 86.39% -16.47% 23.14% 10.76%
PBT (Rs Crores) 17.71 11.06 6.94 9.55 6.11 3.65
32.42% 60.13% 59.37% -27.33% 56.30% 67.40% 39.85%
Tax (Rs Crores) 6.24 4.33 2.77 3.94 2.50 1.35
PAT (Rs Crores) 11.47 6.73 4.17 5.61 3.61 2.30
32.30% 70.43% 61.39% -25.67% 55.40% 56.96% 43.75%
Operating Profit Margin 9.20% 8.38% 7.29% 4.19% 7.87% 6.28%
Net Profit Margin 3.98% 2.72% 2.21% 3.07% 2.38% 1.59%
Market Cap (Max) (Rs Crores) 156.00 143.00 67.60 59.28 52.02 52.45
Shares in Issue (Lakhs) 104.00 104.00 104.00 104.00 76.50 54.35
EPS (Rs) 11.03 6.47 4.01 5.39 4.72 4.23
Price (Max) (Rs) 150.00 137.50 65.00 57.00 68.00 96.50
P/E (Max) 13.60 21.25 16.21 10.57 14.41 22.80
PEG (Max) 0.91 1.42 1.08 0.70 0.96 1.52
Price (Min) (Rs) 80.10 13.00 13.85 31.50 32.00 21.30
P/E (Min) 7.26 2.01 3.45 5.84 6.78 5.03
PEG (Min) 0.36 0.10 0.17 0.29 0.34 0.25
Dividend (Rs) 1.90 1.70 1.60 1.50 1.20 1.00
Dividend Yield (Min) 1.27% 1.24% 2.46% 2.63% 1.76% 1.04%

Face Value (Rs) 10.00 10.00 10.00 10.00 10.00 10.00


Equity (Rs Crores) 10.40 10.40 10.40 10.40 7.65 5.43
Reserves (Rs Crores) 65.00 55.85 51.23 49.86 36.57 26.88
Net Worth (Rs Crores) 75.40 66.25 61.63 60.26 44.22 32.31
Debt (Rs Crores) 68.46 66.14 58.48 59.73 67.73 45.81
Debt/Equity Ratio 0.91 1.00 0.95 0.99 1.53 1.42
RoCE 17.90% 15.90% 3.47% 4.68% 3.22% 2.94%
Works
ng Director
Mar-04 Mar-03 Mar-02
130.66 116.12 108.08
0.03 0.04 0.26
130.69 116.16 108.34
12.51% 7.22%

123.03 108.09 99.07


7.63 8.03 9.01
-4.98% -10.88%
1.89 1.81 1.69
5.77 6.26 7.58
-7.83% -17.41%
3.16 3.75 4.91
-15.73% -23.63%
2.61 2.51 2.67
3.98% -5.99%
1.01 0.89 0.49
1.60 1.62 2.18
-1.23% -25.69%
5.84% 6.92% 8.34%
1.22% 1.39% 2.01%
19.84 17.07 11.90
54.35 54.35 54.35
2.94 2.98 4.01
36.50 31.40 21.90
12.40 10.53 5.46
0.83 0.70 0.36
9.14 7.30 6.50
3.10 2.45 1.62
0.16 0.12 0.08
0.50 0.50 0.50
1.37% 1.59% 2.28%

10.00 10.00 10.00


5.43 5.43 5.43
27.03 25.43 24.12
32.46 30.86 29.55
35.81 36.37 35.53
1.10 1.18 1.20
2.34% 2.41% 3.35%
Quarterly Results Jun '02 Sep '02 Dec '02 Mar '03 Jun '03 Sep '03 Dec '03
Sales Turnover 31.03 26.83 28.51 29.75 37.07 30.79 29.03
Other Income 0.00 0.00 0.00 0.03 0.00 0.00 0.01
Total Income 31.03 26.83 28.51 29.78 37.07 30.79 29.04
Total Expenses 28.77 25.00 26.57 27.76 34.78 29.01 27.27
Operating Profit 2.26 1.83 1.94 1.99 2.29 1.78 1.76
Gross Profit 2.26 1.83 1.94 2.02 2.29 1.78 1.77
Interest 1.00 0.63 1.01 1.11 0.99 0.67 0.71
PBDT 1.27 1.20 0.93 0.92 1.30 1.11 1.06
Depreciation 0.53 0.53 0.35 0.41 0.48 0.48 0.48
PBT 0.74 0.67 0.58 0.51 0.82 0.63 0.58
Tax 0.20 0.16 0.24 0.29 0.14 0.28 0.28
Net Profit 0.54 0.51 0.34 0.22 0.68 0.35 0.30
Earnings Per Share 1.00 0.94 0.63 0.40 1.26 0.65 0.55
Equity 5.44 5.44 5.44 5.44 5.43 5.43 5.43
Face Value 10.00 10.00 10.00 10.00 10.00 10.00 10.00
TTM EPS (Rs) 2.96 3.22 2.93 2.85
Mar '04 Jun '04 Sep '04 Dec '04 Mar '05 Jun '05 Sep '05 Dec '05 Mar '06
33.77 46.66 29.18 31.54 36.92 48.37 26.45 37.05 39.25
0.02 0.00 0.00 0.00 0.02 0.00 0.00 0.05 0.47
33.79 46.66 29.18 31.54 36.94 48.37 26.45 37.10 39.72
31.97 43.89 27.33 29.43 34.59 44.53 23.95 34.45 36.29
1.80 2.77 1.85 2.11 2.33 3.84 2.50 2.60 2.96
1.82 2.77 1.85 2.11 2.35 3.84 2.50 2.65 3.43
0.79 0.86 0.69 0.92 1.02 1.29 1.04 1.24 0.74
1.03 1.91 1.16 1.19 1.34 2.55 1.46 1.42 2.70
0.46 0.48 0.49 0.49 0.49 0.50 0.50 0.51 0.50
0.57 1.43 0.67 0.70 0.85 2.05 0.96 0.91 2.20
0.31 0.14 0.28 0.38 0.55 0.20 0.60 0.30 1.41
0.26 1.29 0.39 0.32 0.30 1.85 0.36 0.61 0.79
0.47 2.38 0.71 0.59 0.55 3.41 0.47 0.79 1.03
5.43 5.43 5.43 5.44 5.44 5.44 7.65 7.65 7.65
10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00
2.93 4.05 4.13 4.15 4.23 5.26 3.70 4.08 4.72
Jun '06 Sep '06 Dec '06 Mar '07 Jun '07 Sep '07 Dec '07 Mar '08 Jun '08
51.01 48.31 37.22 37.91 58.58 39.87 38.59 48.35 67.09
0.49 0.00 6.56 0.98 0.45 0.94 0.76 0.75 0.66
51.50 48.31 43.78 38.89 59.03 40.82 39.34 49.10 67.75
47.98 45.90 37.51 35.75 54.57 37.18 35.14 45.00 60.31
3.03 2.41 -0.29 2.16 4.01 2.69 3.45 3.35 6.78
3.52 2.41 6.27 3.14 4.46 3.63 4.21 4.10 7.44
1.45 1.18 0.68 0.29 1.63 1.44 1.86 1.78 2.91
2.07 1.23 5.60 2.85 2.84 2.20 2.36 2.31 4.53
0.54 0.54 0.55 0.57 0.63 0.69 0.67 0.76 0.75
1.53 0.69 5.05 2.28 2.21 1.51 1.69 1.55 3.78
0.34 0.30 1.60 1.55 0.34 0.68 0.67 1.09 0.44
1.19 0.39 3.45 0.73 1.87 0.83 1.02 0.46 3.34
1.55 0.51 4.51 0.70 1.80 0.80 0.98 0.44 3.21
7.65 7.65 7.65 10.40 10.40 10.40 10.40 10.40 10.40
10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00
3.86 3.90 7.61 5.54 6.19 6.62 4.28 4.02 5.43
Sep '08 Dec '08 Mar '09 Jun '09 Sep '09 Dec '09 Mar '10 Jun '10 Sep '10
55.33 55.78 66.10 93.38 58.44 49.53 83.50 100.41 74.11
0.71 0.68 1.43 0.50 0.85 0.29 1.67 0.24 0.17
56.04 56.47 67.53 93.88 59.29 49.82 85.17 100.65 74.28
50.27 51.07 62.18 85.32 53.85 43.11 76.39 91.23 67.25
5.06 4.71 3.92 8.06 4.59 6.42 7.11 9.18 6.86
5.77 5.39 5.35 8.56 5.44 6.71 8.78 9.42 7.03
2.68 2.23 2.18 2.55 1.76 1.71 2.02 2.39 2.16
3.09 3.17 3.16 6.01 3.68 5.01 6.77 7.03 4.87
0.75 0.77 0.62 0.85 0.85 1.09 0.97 1.00 1.00
2.34 2.40 2.54 5.16 2.83 3.92 5.80 6.03 3.87
0.80 1.94 1.15 1.23 0.61 1.67 2.74 1.70 1.37
1.54 0.46 1.39 3.93 2.22 2.25 3.06 4.33 2.50
1.48 0.45 1.34 3.78 2.14 2.17 2.94 4.16 2.40
10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40 10.40
10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00
6.12 5.58 6.47 7.04 7.69 9.41 11.02 11.40 11.67
Dec '10 Mar '11 Jun '11 Sep '11

0.00 0.00

0.00 0.00
0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00
#DIV/0! #DIV/0!
0.00 0.00
0.00 0.00
#DIV/0! #DIV/0!
Date Acquirer Role Mode of Acq.

10-Dec-10 Sanjay Bhatia Managing Director Purchase - Market


24-Nov-10 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
23-Nov-10 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
26-Oct-10 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
22-Oct-10 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
19-Oct-10 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
19-Oct-10 Sanjay Bhatia Managing Director Purchase - Market
18-Oct-10 Sanjay Bhatia Managing Director Purchase - Market
18-Oct-10 Vijay Kumar Bhatia Chairman Purchase - Market
14-Oct-10 Vijay Kumar Bhatia Chairman Purchase - Market
14-Oct-10 Sanjay Bhatia Managing Director Purchase - Market
6-Oct-10 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
6-Oct-10 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
30-Jul-10 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
Manager (Technical) and Son of Managing
15-Jul-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
15-Jul-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
5-Jul-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
5-Jul-10 Sanjay Bhatia Managing Director Purchase - Market
5-Jul-10 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
30-Jun-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
29-Jun-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
29-Jun-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
29-Jun-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
29-Jun-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
25-Jun-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
25-Jun-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
25-Jun-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
25-Jun-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
24-Jun-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
24-Jun-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
24-Jun-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
24-Jun-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
14-Jun-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
14-Jun-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
14-Jun-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
14-Jun-10 Sanjay Bhatia Managing Director Purchase - Market
17-May-10 Roopam Bhatia Daughter-in-Law of Vijay Bhatia, Chairman Purchase - Market
Manager (Technical) and Son of Managing
14-May-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
14-May-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
14-May-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
Manager (Technical) and Son of Managing
11-May-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
Manager (Technical) and Wife of Managing
11-May-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
11-May-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Wife of Managing
10-May-10 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
10-May-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
21-Jan-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
21-Jan-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
21-Jan-10 Sanjay Bhatia Managing Director Purchase - Market
20-Jan-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
18-Jan-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
18-Jan-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
18-Jan-10 Sanjay Bhatia Managing Director Purchase - Market
7-Jan-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
6-Jan-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
6-Jan-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
Manager (Technical) and Son of Managing
5-Jan-10 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
5-Jan-10 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
5-Jan-10 Sanjay Bhatia Managing Director Purchase - Market
Manager (Technical) and Son of Managing
18-Dec-09 Atit Bhatia Purchase - Market
Director, Sanjay Bhatia
18-Dec-09 Saket Bhatia Son of Managing Director, Sanjay Bhatia Purchase - Market
18-Dec-09 Sanjay Bhatia Managing Director Purchase - Market
30-Nov-09 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
Manager (Technical) and Wife of Managing
30-Nov-09 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
30-Nov-09 Sanjay Bhatia Managing Director Purchase - Market
22-Sep-09 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
17-Sep-09 Ashok Bhatia Director Purchase - Market
17-Sep-09 Ekta Bhatia Purchase - Market
Manager (Technical) and Wife of Managing
17-Sep-09 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
17-Sep-09 Payal Bhatia Purchase - Market
17-Sep-09 Sanjay Bhatia Managing Director Purchase - Market
17-Sep-09 Sareeta Bhatia Purchase - Market
16-Sep-09 Ekta Bhatia Purchase - Market
Manager (Technical) and Wife of Managing
16-Sep-09 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
16-Sep-09 Paras Bhatia Executive Vice President Purchase - Market
16-Sep-09 Payal Bhatia Purchase - Market
16-Sep-09 Sareeta Bhatia Purchase - Market
9-Sep-09 Ashok Bhatia Director Purchase - Market
9-Sep-09 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
Manager (Technical) and Wife of Managing
8-Sep-09 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
31-Aug-09 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
27-Aug-09 Ashok Bhatia Director Sell - Market
27-Aug-09 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
27-Aug-09 Roopam Bhatia Daughter-in-Law of Vijay Bhatia, Chairman Purchase - Market
27-Aug-09 Sareeta Bhatia Purchase - Market
27-Aug-09 Usha Bhatia Wife of Vijay Bhatia, Chairman Purchase - Market
19-Aug-09 Roopam Bhatia Daughter-in-Law of Vijay Bhatia, Chairman Purchase - Market
18-Aug-09 Roopam Bhatia Daughter-in-Law of Vijay Bhatia, Chairman Purchase - Market
17-Aug-09 Ekta Bhatia Purchase - Market
17-Aug-09 Gaurav Bhatia Son of Vijay Bhatia, Chairman Purchase - Market
Manager (Technical) and Wife of Managing
17-Aug-09 Manju Bhatia Purchase - Market
Director, Sanjay Bhatia
17-Aug-09 Paras Bhatia Executive Vice President Purchase - Market
17-Aug-09 Parikshit Bhatia Purchase - Market
17-Aug-09 Payal Bhatia Purchase - Market
17-Aug-09 Roopam Bhatia Daughter-in-Law of Vijay Bhatia, Chairman Purchase - Market
17-Aug-09 Sareeta Bhatia Purchase - Market
No. of Shares Percentage per Share
Buy Qty Sell Qty High Low Total Price
post-Acq. Holding Price
0.0000%
0.0000%
0.0000%
804 866349 8.3303% 69933.00 86.98
50 123919 1.1915% 4740.00 94.80
349 123869 1.1910% 32740.00 93.81
100 363601 3.4962% 9785.00 97.85
550 363501 3.4952% 55057.50 100.10
500 362951 3.4899% 50287.00 100.57
500 865545 8.3225% 50250.00 100.50
2500 865045 8.3177% 253750.00 101.50
1100 764270 7.3488% 111650.00 101.50
2500 763170 7.3382% 260875.00 104.35
5000 862545 8.2937% 524257.00 104.85
1000 362451 3.4851% 105630.00 105.63
4000 123520 1.1877% 429160.00 107.29
5000 119520 1.1492% 105.95 100.60 522817.00 104.56

2000 98700 0.9490% 108.75 104.00 210840.00 105.42

2000 137800 1.3250% 108.75 104.00 210840.00 105.42

2500 86300 0.8298% 113.50 105.65 269475.00 107.79


2000 857545 8.2456% 113.50 105.65 215460.00 107.73
1000 361451 3.4755% 113.50 105.65 108813.00 108.81
1000 855545 8.2264% 117.75 110.30 114490.00 114.49

1500 96700 0.9298% 118.00 113.45 172185.00 114.79

1500 135800 1.3058% 118.00 113.45 172035.00 114.69

1000 83800 0.8058% 118.00 113.45 114250.00 114.25


1000 854545 8.2168% 118.00 113.45 114150.00 114.15

1000 95200 0.9154% 117.75 115.80 116500.00 116.50

1000 134300 1.2913% 117.75 115.80 116500.00 116.50

1000 82800 0.7962% 117.75 115.80 115850.00 115.85


1000 853545 8.2072% 117.75 115.80 116500.00 116.50

1500 94200 0.9058% 118.80 115.60 174000.00 116.00

1500 133300 1.2817% 118.80 115.60 174000.00 116.00


1500 81800 0.7865% 118.80 115.60 174000.00 116.00
1500 852545 8.1975% 118.80 115.60 174000.00 116.00

500 92700 0.8913% 122.50 118.00 59775.00 119.55

500 131800 1.2673% 122.50 118.00 59750.00 119.50

500 80300 0.7721% 122.50 118.00 59925.00 119.85


400 851045 8.1831% 122.50 118.00 47928.00 119.82
2000 28900 0.2779% 124.30 120.05 242800.00 121.40

700 92200 0.8865% 122.85 120.25 85007.50 121.44

1000 131300 1.2625% 122.85 120.25 121634.50 121.63

800 79800 0.7673% 122.85 120.25 97175.00 121.47

500 91500 0.8798% 125.00 120.80 61170.00 122.34

1000 130300 1.2529% 125.00 120.80 122960.00 122.96

500 850645 8.1793% 125.00 120.80 61510.00 123.02

800 129300 1.2433% 123.50 120.00 97992.00 122.49

200 850145 8.1745% 123.50 120.00 24506.00 122.53

1000 91000 0.8750% 123.15 116.00 119000.00 119.00

1000 79000 0.7596% 123.15 116.00 119000.00 119.00


1000 849945 8.1725% 123.15 116.00 119000.00 119.00
1000 848945 8.1629% 125.70 120.50 121250.00 121.25

1000 90000 0.8654% 125.00 122.25 123500.00 123.50

1000 78000 0.7500% 125.00 122.25 124150.00 124.15


2000 847945 8.1533% 125.00 122.25 245780.00 122.89
1050 845945 8.1341% 115.80 116.70 122545.50 116.71

1000 89000 0.8558% 118.50 116.10 116850.00 116.85

1000 77000 0.7404% 118.50 116.10 116850.00 116.85

1000 88000 0.8462% 118.50 116.10 116600.00 116.60

1000 76000 0.7308% 118.50 116.10 116700.00 116.70


1950 844895 8.1240% 118.50 116.10 227955.00 116.90

1000 87000 0.8365% 123480.00 123.48

1000 75000 0.7212% 123900.00 123.90


3000 842945 8.1052% 370500.00 123.50
5000 114520 1.1012% 625000.00 125.00

1000 128500 1.2356% 125000.00 125.00

4000 839945 8.0764% 500520.00 125.13


51 360451 3.4659% 4522.80 88.68
500 595450 5.7255%
500 111500 1.0721%

500 127500 1.2260%

500 104000 1.0000%


1000 835945 8.0379%
500 298500 2.8702%
500 111000 1.0673%

500 127000 1.2212%

500 138630 1.3330%


500 130500 1.2548%
500 298000 2.8654%
1500 594950 5.7207%
2000 109520 1.0531%

5000 126500 1.2163%

5000 107520 1.0338%


2500 593450 5.7063%
7500 102520 0.9858%
4190 26900 0.2587%
1000 297500 2.8606%
5000 360400 3.4654%
310 22710 0.2184%
1000 22400 0.2154%
2500 110500 1.0625%
20340 95020 0.9137%

1500 121500 1.1683%

4450 138130 1.3282%


2000 130180 1.2517%
2500 103000 0.9904%
5000 21400 0.2058%
2500 296500 2.8510%

168194 1.6173%