You are on page 1of 12

2014

Issue 02

Week Ending 10-01-2014

Weekly Market Wrap Up


Stat Page
Weekly Stock Trends
S&P SL20 Watch

Pg 02
Pg 03
Pg 04

Local Economy in Brief


Currency Moves
Inflation & Interest Rates
Colombo Tea Auction
Tourism

Pg 05
Pg 06
Pg 06
Pg 06

Global Market
Equity Market Outlook
Global Commodity Trend

Pg 07
Pg 08

Research Chat:
Company Outlook MHDL: IPO

Pg 09

Our Core Coverage

Pg 10- Pg 11

Weekly Stat Page


Weekly Market Statistics

Weekly Turnover and Volume

Daily Index Movement


6,200

6,000

6,100

250

5,000

5,900
5,800
5,700

200

4,000

150

3,000

100

2,000

0
20-Dec

ASPI

27-Dec

Turnover (LHS)

3-Jan

10-Jan

Volume (RHS)

Weekly Foreign Purchases and Sales

Daily Foreign Activity


70%
60%
50%
40%
30%
20%
10%
0%

Current
Previous
6083.14
5973.80
3384.51
3294.82
4,984.6
2374.3
216.2
108.5
2,530.8
2485.3

WoW %
1.8%
2.7%
109.9%
99.3%
1.8%

50

1,000

5,600

('Mn)

LKR ('Mn)

6,000

ASPI
S&P SL20
Turnover (LKR 'bn)
Volume ('mn)
Market Cap. (LKR 'bn)

Net Foreign -872

251

-3

Weekly Foreign Flow


LKR ('mn)
Foreign Purchases
Foreign Sales
Net Foreign Inflow
Foreign Participation

Current
Previous
WoW %
2,163.7
733.1 195.1%
1,722.9
735.9 134.1%
440.8
-2.8 -16039%
49%
15% 216.2%

441

Weekly Market Valuations

2,500

Current
Previous
16.4
16.1
2.0
2.0
2.9
2.9

2,000
LKR ('Mn)

PER
PBV
DY

1,500
1,000

WoW %
1.9%
1.9%
0.0%

500

Weekly Sector Statistics

0
20-Dec

Foreign Activity

27-Dec

Foreign Buying

Linear (Foreign Activity)

3-Jan

10-Jan

Foreign Sales

Change in Foreign Holding


Growth in Foreign Holding
HNB (+)
JKH
COMMERCIAL BANK (+)
NAT. DEV. BANK (+)
ACCESS ENG SL

Growth in Growth in
Value
Foreign Decline in Foreign Holding
LKR 'mn
Holding
147.5
121.8
87.9
23.1
16.6

1.4%
0.10%
0.2%
0.20%
56.98%

JKH[W.0023]
SAMPATH (+)
LION BREWERY
HAYLEYS - MGT
CHEVRON (+)

Decline in
Value
LKR 'mn
-33.0
-10.7
-8.7
-6.2
-5.6

Decline in
Foreign
Holding
-1.87%
-0.24%
-0.09%
-5.3%
-0.06%

BANKS FINANCE & INS.


BEV. FOOD & TOBACCO
CHEM. & PHARMA.
CONS. & ENG.
DIVERSIFIED
HEALTH CARE
HOTELS & TRAVELS
LAND & PROPERTY
MANUFACTURING
MOTORS
PLANTATIONS
TELECOM

Current
Previous
13,596.3 13,114.7
20,623.1 20,572.5
6,566.9
6,508.6
2,782.5
2,781.1
1,809.2
1,784.7
707.0
681.8
3,220.4
3,194.3
583.5
583.8
2,962.9
2,889.5
15,035.7 14,700.2
756.0
734.5
159.6
156.6

WoW %
3.7%
0.2%
0.9%
0.1%
1.4%
3.7%
0.8%
0.0%
2.5%
2.3%
2.9%
1.9%

Page | 2

Weekly Stock Trends


Weekly Top Gainers
Company

Current

Previous

WoW %

High

Low

Volume

1.30

1.10

18.18%

1.30

1.10

4,325,836

5,202,138

2.00

0.70

138.20

119.30

15.84%

149.90

125.00

337

46,307

210.00

91.00

1,675.00

1,450.00

15.52%

1,750.00

1,600.00

3,350

2,020.00

811.00

MERC. SHIPPING

140.00

122.00

14.75%

145.00

115.00

680

198.00

115.00

BLUE DIAMONDS

3.60

3.20

12.50%

3.70

3.20

19,092,780

68,022,296

4.50

1.50

BLUE DIAMONDS[NON VOTING]


SERENDIB ENG.GRP
CEYLON PRINTERS

Turnover

52 High

52 Low

Weekly Top Losers


Company

Current

Previous

WoW %

High

0.30

0.40

-25.00%

0.40

0.30

976,118

315,854

0.50

0.30

97.30

124.90

-22.10%

121.50

97.00

13,157

1,354,985

164.20

93.60

PARAGON

725.00

871.00

-16.76%

725.10

725.00

45

32,627

1,300.00

650.00

PC HOUSE

0.60

0.70

-14.29%

0.70

0.60

1,293,123

888,823

5.90

0.50

13.70

15.50

-11.61%

14.10

13.70

3,351

46,564

28.40

12.80

Turnover

52 High

52 Low

S M B LEASING[NON VOTING]
CIT

CAL FINANCE

Low

Volume

Turnover

52 High

52 Low

Weekly Top Performers


Company

Current

Previous

WoW %

High

Low

Volume

TEA SERVICES

680.00

627.90

8.30%

680.00

629.90

1,469,979

999,386,752

700.00

550.00

COMMERCIAL BANK

120.90

120.00

0.75%

122.00

120.00

1,561,394

190,433,434

126.00

102.00

HNB

143.00

142.40

0.42%

144.00

141.00

1,021,568

145,816,393

176.00

140.00

JKH

225.00

223.00

0.90%

225.50

219.00

388,957

87,140,315

299.80

204.00

3.60

3.20

12.50%

3.70

3.20

19,092,780

68,022,296

4.50

1.50

BLUE DIAMONDS

Weekly Top Volume


Company

Current

Previous

WoW %

High

Low

Volume

Turnover

52 High

52 Low

BLUE DIAMONDS

3.60

3.20

12.50%

3.70

3.20

19,092,780

68,022,296

4.50

1.50

BLUE DIAMONDS[NON VOTING]

1.30

1.10

18.18%

1.30

1.10

4,325,836

5,202,138

2.00

0.70

TOUCHWOOD

2.80

3.00

-6.67%

3.00

2.80

2,528,476

7,168,383

9.80

0.90

28.30

30.00

-5.67%

30.00

25.10

1,844,451

48,094,471

39.00

25.10

120.90

120.00

0.75%

122.00

120.00

1,561,394

190,433,434

126.00

102.00

ABANS FINANCIAL
COMMERCIAL BANK

Page | 3

S & P SL20 Debrief

Announcements
DIVIDENDS

Daily Index Movement

Company

3,450

3,400
3,350
3,300
3,250
3,200

Dividend (LKR)

XD Date

Commercial Bank

1.00

16-01-2014

27-01-2014

The Good Hope

14.74

16-01-2014

27-01-2014

Shalimar (Malay)

19.59

16-01-2014

27-01-2014

The Indo Malay

8.13

16-01-2014

27-01-2014

Selinsing

26.55

16-01-2014

27-01-2014

0-Jan-1900

0.00

00-01-1900

00-01-1900

0-Jan-1900

0.00

00-01-1900

00-01-1900

0-Jan-1900

0.00

00-01-1900

00-01-1900

3,150
3,100
3,050

RIGHTS ISSUE
Company
S&P SL20

S&P SL20 Companies


JOHN KEELLS HOLDINGS
COMMERCIAL BANK
THE BUKIT DARAH
HATTON NATIONAL BANK
CARSONS CUMBERBATCH
SAMPATH BANK
CEYLON TOBACCO COMPANY
DFCC BANK
AITKEN SPENCE
NATIONAL DEVELOPMENT BANK
C T HOLDINGS
DISTILLERIES
HAYLEYS
CHEVRON LUBRICANTS LANKA
DIALOG AXIATA
CARGILLS (CEYLON)
LANKA ORIX LEASING COMPANY
NESTLE LANKA
ASIAN HOTELS & PROPERTIES
LION BREWERY CEYLON

Payment

Current
225.00
120.90
615.90
143.00
344.00
169.00
1,128.60
126.50
103.50
160.10
148.00
190.30
292.00
271.60
9.00
148.00
75.00
2,131.00
65.00
359.10

Previous
223.00
120.00
620.00
142.40
350.00
170.30
1,144.00
128.00
95.10
160.00
142.00
195.00
293.00
267.50
9.00
148.00
72.80
2,105.30
64.00
370.00

WoW %
0.90%
0.75%
-0.66%
0.42%
-1.71%
-0.76%
-1.35%
-1.17%
8.83%
0.06%
4.23%
-2.41%
-0.34%
1.53%
0.00%
0.00%
3.02%
1.22%
1.56%
-2.95%

Turnover
87,140,315
190,433,434
134,065
145,816,393
2,372,222
8,696,068
4,965,853
1,101,475
854,445
5,159,908
6,060,915
2,596,400
47,644,319
5,008,973
1,991,222
107,474
724,308
2,741,017
2,180,424
92,269

Proportion

XR Date

Renunciation

Pelawatte Sugar

1 for 4 @ LKR18.0

To Be Notified

To Be Notified

Arpico Finance

2 for 3 @ LKR50.0

To Be Notified

To Be Notified

###

###

###

Proportion

EGM Date

XD Date

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

SCRIP DIVIDEND
Company

CAPITALIZATION OF RESERVES
Company

Proportion

EGM Date

XC Date

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

SUBDIVISION OF SHARES
Company

Proportion

EGM Date

Trading Date

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

0-Jan-1900

Proportion

EGM Date

Trading Date

0
0

0
0

0
0

CONSOLIDATION OF SHARES
Company
0-Jan-1900
0-Jan-1900

Page | 4

Local Economy
CURRENCY MOVES

LKR

USD : LKR

131
131
131
131
130
130
130

LKR
1.40
1.35
1.30
1.25
1.20
1.15

LKR
182

EURO : LKR

180
178
176
174
172

Japanese Yen : LKR

LKR
107
106
105
104
103
102
101
100

Singapore Dollar : LKR

LKR
218
216
214
212
210
208
206
204

LKR
2.16
2.14
2.12
2.10
2.08
2.06
2.04
2.02
2.00

GBP : LKR

Indian Rupee : LKR

Page | 5

Local Economy
BALANCE OF TRADE

TOURISM

Balance of Trade
2,000
1,600
1,200
800
400
0
-400
-800
-1,200

Tourist Arrivals

180,000
160,000
140,000
120,000
100,000
80,000
60,000
40,000
20,000
Jan

Exports

Imports

Nov-13

Exports
Imports
Balance of Trade

Oct-13
1,041
1,535
-494

MoM %
-1%
7%
-25%

Nov-12
828
1,821
-993

Apr

May

Jun

2011

Jul

Aug

2012

Sep

Oct

Dec

Dec-13
2013
153,918
1,274,593

Dec-13
YTD

Nov

2013

For the Month Ending:

YoY %
25%
-10%
38%

INFLATION & INTEREST RATE

2012 Change %
122,252
26%
1,005,605
27%

COLOMBO TEA AUCTION STATISTICS

Inflation and Treasury Bill Rate

14%

Mar

2010

For the Month Ending:


Nov-13
1,032
1,648
-616

Feb

Balance of Trade

Elevation

12%
10%

High Grown
Mid Grown
Low Grown
Total

8%
6%
4%

Sale of
30-Dec-13
442.25
459.69
534.95
496.50

Sale of
18-Dec-13
434.47
436.39
541.83
501.01

WoW %
1.79%
5.34%
-1.27%
-0.90%

Corres. 2012
401.72
396.37
469.68
444.14

WoW %
-4.38%
-2.38%

Sale of
26-Sep-13
411.50
415.00

YoY %
10.09%
15.97%
13.90%
11.79%

2%
Dec-12

Feb-13

1-Yr T-Bill

Apr-13

Point to Point

Jun-13

Aug-13

For the Month Ending:


Point to Point
Annual Average Change
1-Yr T-Bill

Oct-13

Annual Average Change

Dec-13

COLOMBO RUBBER AUCTION STATISTICS

Dec-2013
Nov-13
5.6%
7.3%
9.15%

Dec-13
4.7%
6.9%
8.29%

Basis Points
90
40
86

Elevation
RSS 1
Brown Crepe 1X

Sale of
03-Dec-13
349.00
410.00

Sale of
22-Oct-13
365.00
420.00

WoW %
-15.19%
-1.20%

Page | 6

Global Markets
EQUITY MARKET OUTLOOK

Index
17,000

Dow Jones Industrial Average

Index
1,900

16,500

1,850

16,000

1,800

15,500

1,750

15,000

1,700

14,500

1,650

Index
6,900
6,800
6,700
6,600
6,500
6,400
6,300
6,200

FTSE 100 Index

Index
17,000
15,000
13,000

11,000
9,000
7,000

S&P 500 Index

Nikkei 225

Index
3,150
3,100
3,050
3,000
2,950
2,900
2,850
2,800

Index
24,500
24,000
23,500
23,000
22,500
22,000
21,500

EURO STOXX 50 Price EUR

Hong Kong Hang Seng Index

Page | 7

Global Markets
GLOBAL COMMODITY TREND

USD/bbl
102
100
98
96
94
92
90
88

WTI CRUDE FUTURE

USd/lb.
90

COTTON NO.2 FUTURE

USD/t oz.
1,400
1,350
1,300
1,250
1,200
1,150
1,100

GOLD 100 OZ FUTURE

USd/bu.
800

WHEAT FUTURE(CBT)

85

600

80

400

75

200

70

USd/lb.
350

COPPER FUTURE

340
330
320
310
300

Commodity
WTI Crude

USD/bbl

Gold
Copper

USD/t oz.
USd/lb.

Cotton
Wheat

USd/lb.
USd/bu.

This Week

Last
Week

WoW
Change

92.54

94.48

-2.1%

1,231.90
331.30

1,237.50
333.70

-0.5%
-0.7%

83.63
582.75

83.70
607.75

-0.1%
-4.1%

Page | 8

Millennium Housing Developers Limited (MHDL) is a 77% owned subsidiary of Nation Lanka Finance PLC. The company which was incorporated in 1998 was formally
known as Ceylinco Developers Limited. MHDL pioneers in Mega Township Development projects with the emphasis to target the needs of the low and medium income
earners. The mega township projects run under the companys flagship brand Millennium City.

Millennium Housing Limited: Currently operates in Ja-Ela and Piliyandala properties and is
responsible for constructing Heartland category of houses.
Millennium Villa Housing Development Limited: Company is responsible for Villa branded
houses that were introduced in the Ja-Ela property.
Ceylinco Housing Corporation Limited: No commercial operations and commenced liquidation process in 2012.
Ceylinco Construction Company Limited: The Company is in the process of being re-activated as the construction arm of the group.

Softlogic Equity Research

Page | 9

Name

Y/E

Rec

Mkt Price Book Val.

Share

Market

10-Jan-14

Cap.
('Mn)

Cap.
('Mn)

('Mn)

NAVPS

Earnings

P / BV

EPS

Mar'12

Mar'13

Mar'14E

Mar'15E

Dec'11

Dec'12

Dec'13E Dec'14E

EPS Growth (%)

4Q

Mar'12

Mar'13

Mar'14E Mar'15E

Trailing

Dec'11

Dec'12

Dec'13E Dec'14E Trailing

3,084

25.51

29.00

2,087

57.08

73.94

4Q

PER

DPS

Mar'12

Mar'13 Mar'14E Mar'14E

Mar'12

Mar'13

Mar'14E Mar'15E

Dec'11

Dec'12 Dec'13E Dec'13E

Dec'11

Dec'12

Dec'13E Dec'14E Trailing

4Q

Mar'13
Dec'12

Trailing

ROE

DY (%)

(%)

Banking, Finance & Insurance


Centra l Fi na nce

CFIN.N0000

Ceyl i nco Ins ura nce

CINS.N0000

Commerci a l Ba nk

COMB.N0000 D

Commerci a l Ba nk [X]

COMB.X0000

DFCC Ba nk

Buy

185.00

18,283

104.9

19,403 174.32

1.06

2,675

3,041

1,206.50

14,364

26.4

31,869 543.79

2.22

1,508

1,953

3,437

3,829

32.77

Buy

126.30

58,257

849.1

107,239

68.61

1.84

8,048

10,080

10,685

12,591

9,676

9.48

11.87

12.58

Buy

96.70

58,257

849.1

82,106

68.61

1.41

8,048

10,080

10,685

12,591

9,676

9.48

11.87

DFCC.N0000

MTB

150.60

37,196

265.1

39,924 140.31

1.07

2,900

3,523

3,453

3,915

3,210

10.94

Ha tton Na ti ona l Ba nk

HNB.N0000

Buy

155.00

55,738

399.6

61,933 139.50

1.11

6,149

8,111

9,258

11,113

8,931

Ha tton Na ti ona l Ba nk [X]

Buy

122.20

55,738

399.6

48,827 139.50

0.88

6,149

8,111

9,258

10,908

71.50

21,220

475.2

33,977

44.65

1.60

2,933

1,863

7,120

77.81

1.32

1,714

1,703

2,114

36.51

29.41

46

14

79.01

57

30

7.3

6.4

21.1

16.3

14.83

11.40

46

25

18

13.3

10.6

10.0

12.58

14.83

11.40

46

25

18

10.2

8.1

13.29

13.02

14.77

12.11

(43)

21

(2)

13

13.8

15.39

20.30

23.17

27.81

22.35

28

32

14

20

10.1

8,931

15.39

20.30

23.17

27.81

22.35

1,816

6.17

3.92

3.82

28

32

14

20

(24)

(36)

2,494

1,427

24.75

24.58

30.52

36.01

20.60

68

(1)

24

HNB.X0000

La nka Ori x Lea s i ng Compa ny LOLC.N0000

LB Fi na nce

LFIN.N0000

Buy

102.80

5,389

69.3

Na ti ona l Devel opment Ba nk NDB.N0000

Buy

180.50

24,757

164.7

29,727 150.32

1.20

2,706

8,854

3,533

4,286

9,030

16.43

53.76

21.45

26.03

54.83

26

227

Na ti ons Trus t Ba nk

NTB.N0000

Buy

65.30

11,207

230.6

15,059

48.60

1.34

1,534

1,951

2,211

2,625

2,052

6.65

8.46

9.59

11.38

8.90

41

Pa n As i a Ba nk

PABC.N0000

Buy

16.90

4,128

295.0

4,986

13.99

1.21

824

811

325

633

450

2.79

2.75

1.10

2.14

1.53

Peopl e's Lea s i ng

PLC.N0000

Buy

13.70

18,930

1,579.9

21,644

11.98

1.14

4,542

3,073

3,015

3,590

3,007

2.87

1.95

1.91

2.27

Sa mpa th Ba nk

SAMP.N0000

Buy

175.30

28,856

167.8

29,413 171.98

1.02

4,151

5,212

4,074

6,241

3,881

24.74

31.06

24.28

37.19

Seyl a n Ba nk

SEYB.N0000

64.00

20,799

345.0

22,077

60.29

1.06

1,006

2,063

1,988

2.92

5.98

La nka Ori x Fi na nce

LOFC.N0000

3.20

5,931

2,800.0

8,960

2.12

1.51

1,246

686

617

0.44

0.25

325,055

7,772.4

433,331

41.82

1.33

41,935

52,924

69,861

5.40

6.81

Sample Sector (16)


Full Sector (60)

563,690

898

1,026

0.32

0.37

13

11

5.6

6.3

2.9

1.6

14.6

15.3

12.5

1.0

10.5

8.5

11.1

4.5

3.6

13.8

7.7

6.5

8.5

4.5

4.7

13.8

11.3

11.6

10.2

12.4

5.0

3.3

7.8

7.6

6.7

5.6

6.9

8.5

5.5

11.0

5.3

4.4

7.9

6.0

11.6

18.2

18

4.2

4.2

3.4

(60)

21

11.0

3.4

27

13

19

9.8

128

(2)

(60)

95

1.90

74

(32)

(2)

23.13

19

26

(22)

5.76

(17)

105

0.22

(0)

(45)

8.99

19

26

31

5.1

5.5

8.5

7.0

11.0

18.7

0.5

0.7

13.8

2.9

5.0

6.5

6.3

31.8

8.4

6.9

3.3

15.0

8.3

10.9

7.7

6.8

5.7

7.3

2.1

3.2

13.7

6.1

6.1

15.4

7.9

11.1

1.0

5.9

20.0

19

4.8

7.0

7.2

6.0

7.2

1.3

9.1

24.0

53

7.1

5.6

7.2

4.7

7.6

6.0

3.4

14.4

22.0

10.7

11.1

1.0

1.6

4.8

7.2

13.1

14.5

21.0

10.3

8.2

14

10.0

8.7

6.2

1.42

12.9

8.7

Beverage, Food and Tobacco


Ca rgi l l s

CARG.N0000

148.00

11,755

224.0

33,152

Ceyl on Toba cco Compa ny

CTC.N0000

1,190.00

4,565

187.3

222,915

Di s ti l l eri es

DIST.N0000

200.00

49,925

300.0

60,000 166.42

Li on Brewery

LION.N0000

368.00

6,136

80.0

29,440

Nes tl e (La nka )

NEST.N0000

2,126.80

3,475

53.7

75,856

845.0

LTB

Sample Sector (5)


Full Sector (20)

52.48

2.82

1,079

578

422

4.82

2.58

1.88

(1)

(46)

30.7

57.4

24.37 48.83

6,569

8,176

8,734

9,545

8,603

35.07

43.65

46.63

50.95

45.93

29

24

33.9

27.3

25.5

1.20

5,675

5,520

5,816

6,452

5,577

18.92

18.40

19.39

21.51

18.59

(30)

(3)

11

10.6

10.9

4.80

1,262

1,046

1,121

1,465

965

15.78

13.07

14.01

18.31

12.06

25

(17)

31

23.3

28.1

114,263

64.68 32.88

2,633

2,994

3,513

3,822

3,557

49.01

55.73

65.39

71.14

66.20

39

14

17

43.4

38.2

459,771

89.77

17,219

18,313

19,123

20.38

21.67

22.63

26.7

25.1

76.71

517,705

6.06

78.6

2.0

1.4

9.2

23.4

25.9

45.2

3.8

143.9

10.3

9.3

10.8

3.0

1.5

11.4

26.3

20.1

30.5

4.0

1.1

20.6

32.5

29.9

32.1

54.0

2.5

75.8

24.0

4.37

22.7

21.7

Chemicals & Pharmaceuticals


CIC Hol di ngs

CIC.N0000

57.00

7,577

94.8

5,402

79.95

0.71

863

231

128

9.11

2.44

1.35

(7)

(73)

6.3

23.4

42.2

1.6

2.9

11.4

La nkem Ceyl on

LCEY.N0000

125.60

3,154

24.0

3,014 131.41

0.96

513

297

-226

21.39

12.36

(9.43)

(55)

(42)

5.9

10.2

-13.3

1.5

1.2

16.3

10,730

118.8

8,416

0.78

1,376

528

-99

11.59

4.44

(0.83)

(33)

(62)

6.1

16.0

-85.4

Sample Sector (2)


Full Sector (10)

90.35

18,440

0.94

12.8

21.2

Construction & Engineering


Col ombo Dockya rd

DOCK.N0000

190.30

Sample Sector (1)

10,477

71.9

13,675 145.80

1.31

1,804

1,977

1,079

25.10

27.51

15.01

(13)

10

7.6

6.9

12.7

10,477

71.9

13,675 145.80

1.31

1,804

1,977

1,079

25.10

27.51

15.01

(13)

10

7.6

6.9

12.7

39,452

2.52

Full Sector (4)

8.0

4.2

17.2
17.2

9.5

Diversified Holdings
Ai tken Spence

SPEN.N0000

106.20

28,815

406.0

43,117

70.97

1.50

3,488

3,267

3,121

8.59

8.05

7.69

38

(6)

12.4

13.2

13.8

1.5

1.4

CT Hol di ngs

CTHR.N0000

140.00

16,707

183.1

25,634

91.25

1.53

1,159

1,150

1,407

6.33

6.28

7.68

34

(1)

22.1

22.3

18.2

0.7

0.5

6.9

Ca rs ons Cumberba tch

CARS.N0000

355.00

30,175

196.4

69,717 153.65

2.31

7,017

4,570

2,988

35.73

23.27

15.21

55

(35)

9.9

15.3

23.3

2.0

0.6

23.3

Expol a nka Hol di ngs

EXPO.N0000

8.30

9,466

1,954.9

16,226

Ha yl eys

HAYL.N0000

299.90

23,074

75.0

Hema s Hol di ngs

HHL.N0000

35.70

12,849

John Keel l s Hol di ngs

JKH.N0000

231.80

Ri cha rd Pei ri s

RICH.N0000

Softl ogi c Hol di ngs

SHL.N0000

Va l l i bel One

VONE.N0000

LTB

LTB

4.84

1.71

1,033

1,061

1,143

0.53

0.54

0.58

(33)

15.7

15.3

14.2

0.1

1.4

10.9

22,493 307.66

0.97

1,038

1,854

2,150

13.84

24.72

28.67

43

79

21.7

12.1

10.5

4.5

1.5

4.5

515.3

18,396

24.94

1.43

1,165

1,658

1,920

2.26

3.22

3.73

(4)

42

15.8

11.1

9.6

0.8

2.1

9.1

93,134

990.0

229,487

94.07

2.46

9,687

12,201

11,776

9.78

12.32

11.89

17

26

23.7

18.8

19.5

3.5

1.5

10.4

6.80

8,065

1,958.1

13,315

4.12

1.65

2,575

1,903

1,369

1.32

0.97

0.70

53

(26)

5.2

7.0

9.7

0.2

2.9

31.9

9.10

7,327

779.0

7,089

9.41

0.97

483

301

254

0.62

0.39

0.33

(42)

(38)

14.7

23.5

27.9

0.3

3.3

6.6

16.50

30,388

1,086.6

17,928

27.97

0.59

2,025

1,403

1,033

1.86

1.29

0.95

250

(31)

8.9

12.8

17.4

0.0

0.0

260,000

8,144.4

463,401

31.92

1.78

29,669

29,367

27,161

3.64

3.61

3.33

30

(1)

15.6

15.8

Sample Sector (10)


Full Sector (18)

496,674

1,302

10,952

10,653

2,323

0.67

11.06

10.76

2.14

23

(10)

(3)

66

12.5

12.1

21.0

21.5

7.7

17.1

1.66

6.7
11.4

17.0

Healthcare
As i ri Hos pi ta l Hol d.

ASIR.N0000

16.00

5,831

1,099.1

17,585

5.31

3.02

609

696

930

0.55

0.63

0.85

219

14

28.9

25.2

18.9

0.5

3.1

10.4

Na wa l oka Hos pi ta l s

NHL.N0000

2.90

3,886

1,409.5

4,088

2.76

1.05

271

454

345

0.19

0.32

0.24

(75)

68

15.1

9.0

11.9

0.1

1.7

7.0

Softlogic EquityLHCL.N0000
ResearchD

44.00

27,164

223.7

9,844 121.41

0.36

437

384

564

1.95

1.72

2.52

51

(12)

22.5

25.6

17.4

0.5

1.1

1.6

36,880

2,732.3

0.85

1,317

1,535

1,839

0.48

0.56

0.67

(15)

17

23.9

20.5

17.1

La nka Hos pi ta l s

Sample Sector (3)


Full Sector (6)

31,517
46,221

13.50

2.11

1,027

1,082

0.93

0.98

47

17.1

16.3

18.2

Page | 10

3.6

Name

Y/E

Rec

Mkt Price Book Val.

Share

Market

10-Jan-14

Cap.

Cap.

Mar'12

Mar'13

Mar'14E

('Mn)

('Mn)

Dec'11

Dec'12

Dec'13E Dec'14E

('Mn)

NAVPS

Earnings

P / BV

EPS
Mar'15E

EPS Growth (%)

4Q

Mar'12

Mar'13

Mar'14E Mar'15E

Trailing

Dec'11

Dec'12

Dec'13E Dec'14E Trailing

4Q

PER

DPS

Mar'12

Mar'13 Mar'14E Mar'14E

Mar'12

Mar'13

Mar'14E Mar'15E

Dec'11

Dec'12 Dec'13E Dec'13E

Dec'11

Dec'12

Dec'13E Dec'14E Trailing

4Q

Mar'13
Dec'12

Trailing

ROE

DY (%)

(%)

Hotels and Travels


Ai tken Sp. Ho. Hol d.

AHUN.N0000 M

70.00

13,283

336.3

23,540

39.50

1.77

1,378

1,782

2,148

1,956

4.10

5.30

6.39

5.82

33

29

21

17.1

13.2

11.0

12.0

1.0

1.4

10.4

Ama ya Lei s ure

CONN.N0000 M

73.00

2,594

48.0

3,506

54.01

1.35

293

377

376

344

6.09

7.84

7.83

7.16

(38)

29

(0)

12.0

9.3

9.3

10.2

4.0

5.5

11.3

As i a n Hotel s & Prop.

AHPL.N0000

67.90

21,335

442.8

30,064

48.19

1.41

2,149

2,494

2,386

2,493

2,480

4.85

5.63

5.39

5.63

5.60

21

16

(4)

14.0

12.1

12.6

12.1

12.1

4.0

5.9

10.1

Keel l s Hotel s

KHL.N0000

12.50

16,771

1,456.1

18,202

11.52

1.09

1,105

1,121

870

994

1,110

0.76

0.77

0.60

0.68

0.76

111

(22)

14

16.5

16.2

20.9

18.3

16.4

0.0

0.0

6.6

Ta j

TAJ.N0000

28.50

2,051

139.6

3,980

14.69

1.94

125

246

293

-165

0.89

1.76

2.10

(1.18)

26

97

19

31.9

16.2

13.6

-24.1

0.0

0.0

6.1

Tra ns As i a

TRAN.N0000

82.00

5,971

200.0

16,400

29.85

2.75

625

1,066

884

1,007

3.12

5.33

4.42

5.04

(5)

71

(17)

26.2

15.4

18.6

16.3

3.0

3.7

10.5

62,006

2,622.9

95,693

23.64

1.54

5,674

7,086

6,957

5,732

2.16

2.70

2.65

2.19

24

25

(2)

16.9

13.5

13.8

Sample Sector (6)


Full Sector (36)

314,245

927

4.64

17.7

16.7

2.66

9.2

35.3

Land and Property


Col ombo La nd

CLND.N0000

39.00

2,702

199.9

7,795

13.52

2.88

10

335

-90

12

72

0.05

1.68

(0.45)

0.06

0.36

(98)

3,393

(127)

113

812.8

23.3

N/A

649.6

108.9

0.0

0.0

0.4

Overs ea s Rea l i ty

OSEA.N0000

19.00

23,360

843.5

16,026

27.69

0.69

2,681

2,469

1,924

2,158

3,848

3.18

2.93

2.28

2.56

4.56

218

(8)

(22)

12

6.0

6.5

8.3

7.4

4.2

0.3

1.6

11.5

26,062

1,043.4

23,822

24.98

0.91

2,691

2,804

1,834

2,170

3,919

2.58

2.69

1.76

2.08

3.76

102

(35)

18

8.9

8.5

13.0

11.0

6.1

1.1

10.3

Sample Sector (2)


Full Sector (18)

40,349

0.84

7.4

Manufacturing
ACL Ca bl es

ACL.N0000

69.30

5,848

59.9

4,151

97.63

0.71

485

532

534

8.10

8.88

8.91

127

10

Gra i n El eva tors

GRAN.N0000

37.60

2,794

60.0

2,256

46.56

0.81

388

135

87

93

-94

6.46

2.24

1.45

1.55

(1.56)

(18)

(65)

(35)

Chevron Lubri ca nts

LLUB.N0000

Hold

274.50

5,348

120.0

32,940

44.56

6.16

2,001

2,288

2,562

2,701

2,513

16.67

19.06

21.35

22.51

20.94

33

14

La nka Wa l l ti l e

LWL.N0000

LTB

59.10

5,260

54.6

3,227

96.33

0.61

731

520

545

600

497

13.39

9.52

9.98

10.99

9.10

51

(29)

Pi ra ma l Gl a s s

GLAS.N0000

Hold

4.30

3,373

950.1

4,085

3.55

1.21

686

724

361

532

694

0.72

0.76

0.38

0.56

0.73

19

Roya l Cera mi c

RCL.N0000

LTB

89.00

8,479

110.8

9,860

76.53

1.16

1,243

1,670

1,844

2,190

1,103

11.22

15.07

16.64

19.77

9.96

Textured Jers ey

TJL.N0000

Buy

16.00

6,152

655.0

10,480

9.39

1.70

628

1,017

1,186

1,483

1,192

0.96

1.55

1.81

2.26

Tokyo Cement

TKYO.N0000

Buy

31.10

7,793

334.1

10,391

23.32

1.33

979

893

1,968

1,511

1,883

2.93

2.67

5.89

4.52

45,045

2,344.5

77,390

19.21

1.72

7,141

7,778

8,322

3.05

3.32

Sample Sector (8)


Full Sector (36)

108,002

8.6

7.8

7.8

1.0

1.4

8.3

5.8

16.8

25.9

24.3

-24.1

0.1

0.4

13.9

12

16.5

14.4

12.9

12.2

13.1

15.0

5.5

37.4

10

4.4

6.2

5.9

5.4

6.5

3.0

5.1

13.9

(50)

47

6.0

5.6

11.3

7.7

5.9

0.4

8.8

20.4

(14)

34

10

19

7.9

5.9

5.3

4.5

8.9

2.0

2.2

14.7

1.82

(8)

62

17

25

16.7

10.3

8.8

7.1

8.8

1.2

7.8

10.2

5.63

14

(9)

120

(23)

10.6

11.6

5.3

6.9

5.5

1.0

3.2

12.6

3.55

15

10.8

10.0

4.9

15.9

9.3

1.36

8.6

Motors
Col oni a l Motors

84.00

3,315

15.2

1,277 218.11

0.39

453

120

Di es el & Motor Engi neeri ng DIMO.N0000 M

COLO.N0000

509.20

7,618

8.9

4,520 858.25

0.59

2,702

462

Uni ted Motors

113.10

7,895

67.3

7,608 117.37

0.96

2,281

2,013

1,808

18,829

91.3

13,405 206.13

0.71

5,436

2,595

1,671

21,448

0.94

UML.N0000

Sample Sector (3)


Full Sector (6)

-210

29.80

7.91

(13.80)

95

(73)

2.8

10.6

-6.1

3.0

3.6

13.7

73 304.36

52.06

8.23

27

(83)

1.7

9.8

61.9

10.0

2.0

35.5

33.91

29.92

26.88

153

(12)

3.3

3.8

4.2

10.0

8.8

28.9

59.51

28.41

18.30

67

(52)

2.5

5.2

8.0

6.0

28.9

10.7

Oil Palms
Buki t Da ra h

BUKI.N0000

620.00

Sample Sector (1)

27,684

102.0

63,240 271.41

2.28

7,299

5,042

2,649

71.56

49.43

25.97

43

(31)

8.7

12.5

23.9

3.0

0.5

26.4

27,684

102.0

63,240 271.41

2.28

7,299

5,042

2,649

71.56

49.43

25.97

43

(31)

8.7

12.5

23.9

3.0

0.5

26.4

96,459

1.87

Full Sector (5)

27.9

Plantations
Ba l a ngoda

BALA.N0000

33.00

2,701

23.6

780 114.26

0.29

25

118

87

1.08

5.01

3.70

(85)

366

30.7

6.6

8.9

1.0

Hora na

HOPL.N0000

24.00

1,394

25.0

600

55.77

0.43

87

220

125

3.49

8.82

4.99

(73)

152

6.9

2.7

4.8

2.0

Kega l l e

KGAL.N0000

103.40

3,264

25.0

2,585 130.55

0.79

769

544

479

30.77

21.74

19.15

(8)

(29)

3.4

4.8

5.4

12.0

11.6

23.6

Kel a ni Va l l ey

KVAL.N0000

83.90

2,558

34.0

2,853

75.23

1.12

460

584

391

13.54

17.19

11.51

44

27

6.2

4.9

7.3

6.0

7.2

18.0

Kota ga l a

KOTA.N0000

37.40

3,187

40.0

1,496

79.67

0.47

439

517

-173

10.97

12.92

(4.32)

(34)

18

3.4

2.9

-8.7

2.5

6.7

13.8

Wa ta wa l a

WATA.N0000 M

10.10

3,883

236.7

2,390

16.41

0.62

455

680

510

1.92

2.87

2.15

(29)

49

5.3

3.5

4.7

0.8

16,986

384.3

10,704

44.20

0.63

2,236

2,664

1,419

5.82

6.93

3.69

(24)

19

4.8

4.0

7.5

Sample Sector (6)


Full Sector (19)

24,733

0.69

0.9
6.3

11.7
13.2

7.5

Power and Energy


La nka IOC

LIOC.N0000

37.10

15,331

532.5

19,757

28.79

1.29

906

2,911

4,371

1.70

5.47

8.21

221

21.8

6.8

4.5

1.0

Va l l i bel

VPEL.N0000

5.80

2,160

747.1

4,333

2.89

2.01

249

289

626

0.33

0.39

0.84

(41)

16

17.4

15.0

6.9

0.3

4.3

11.5

La ugfs Ga s

LGL.N0000

30.90

6,781

387.0

11,958

17.52

1.76

822

1,061

1,484

2.13

2.74

3.83

(4)

29

14.5

11.3

8.1

1.5

4.9

12.1

24,271

1,666.6

36,048

14.56

1.49

1,977

4,261

6,482

1.19

2.56

3.89

(8)

116

18.2

8.5

Sample Sector (3)


Full Sector (8)

41,439

1,434

1,657

3.70

4.28

35

16

8.3

7.2

5.9

5.6

1.34

8.1

5.8

Telecommunications
Di a l og Axi a ta

DIAL.N0000

9.30

38,620

8,143.8

75,737

4.74

1.96

5,354

6,521

5,016

0.66

0.80

0.62

22

14.1

11.6

15.1

0.3

3.5

Sri La nka Tel ecom

SLTL.N0000

37.10

56,871

1,804.9

66,960

31.51

1.18

4,781

5,329

4,774

2.65

2.95

2.65

21

11

14.0

12.6

14.0

0.9

2.3

95,491

9,948.6

142,697

9.60

1.49

10,135

11,850

9,790

1.02

1.19

0.98

13

17

14.1

12.0

14.6

Sample Sector (2)


Full Sector (2)

142,697

0.00

(100)

1.49

13.9
8.4
10.6

14.6

Trading
Browns

BRWN.N0000 M

88.00

14,064

70.9

3.39

(79)

5.4

26.0

10.7

0.5

0.6

8.3

4,875

125.2

11,807

38.94

2.42

661

10.11

9.09

8.21
5.28

(47)

94.30

240
1,138

16.43

SINS.N0000

1,164
1,266

582

Si nger Sri La nka

90

(10)

9.3

10.4

17.9

6.0

6.4

26.0

18,939

196.1

18,044

96.59

0.95

2,431

1,378

1,242

12.40

7.03

6.34

(15)

(43)

7.4

13.1

14.5

Sample Sector (2)

Softlogic Equity Research

Full Sector (8)

Sample Market (70)


Total Market (284)

6,237 198.43

23,101
1,054,312 38,084.6 1,891,154
2,553,746

0.44

1.01
27.68

1.79
1.78

12.8

17.5
138,340 150,101 162,109 183,183 160,190

3.63

3.94

4.26

4.81

4.21

17

13

13.7

12.6

11.7

10.3

11.8
14.0

13.1

Page | 11

Softlogic Equity Research

Softlogic Equity Sales

Dimantha Mathew
dimantha.mathew@equity.softlogic.lk
+94 11 7277030

Dihan Dedigama
dihan.dedigama@equity.softlogic.lk
+94 11 7277010, +94 77 7689933

Kavindu Ranasinghe
kavindu.ranasinghe@equity.softlogic.lk
+94 11 7277031

Thanuja De Silva
thanuja.desilva@equity.softlogic.lk
+94 11 7277059, +94 77 3120018

Imalka Hettiarachchi
imalka.hettiarachchi@equity.softlogic.lk
+94 11 7277032

Branches

Eardley Kern
l.kern@equity.softlogic.lk
+94 11 7277053, +94 77 7348018

Chandima Kariyawasam
chandima.kariyawasam@equity.softlogic.lk
+94 11 7277058, +94 77 7885778

Horana

Negombo

Kurunegala

Madushanka Rathnayaka
No. 212, 1st floor, Panadura road, Horana

Krishan Williams
No. 121, St. Joseph Street Negombo
krishan.williams@equity.softlogic.lk
+94 31 2224714-5, +94 77 3569827

Bandula Lansakara
No.13, Rajapihilla Mawatha, Kurunegala
bandula.lansakara@equity.softlogic.lk
+94 37 2232875, +94 77 3615790

madushanka.rathnayaka@equity.softlogic.lk

+94 34 7451000, +94 77 3566465

The report has been prepared by Softlogic Stockbrokers (Pvt) Ltd. The information and opinions contained herein has been compiled
or arrived at based upon information obtained from sources believed to be reliable and in good faith. Such information has not been
independently verified and no guaranty, representation or warranty, express or implied is made as to its accuracy, completeness or
correctness. All such information and opinions are subject to change without notice. This document is for information purposes only,
descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is
not, and should not be construed as, an offer, or solicitation of an offer, to buy or sell any securities or other financial instruments.
Softlogic Stockbrokers (Pvt) Ltd may, to the extent permissible by applicable law or regulation, use the above material, conclusions,
research or analysis in which they are based before the materialized disseminated to their customers. Not all customers will receive
the material at the same time. Softlogic Stockbrokers, their respective directors, officers, representatives, employees, related persons
and/or Softlogic Stockbrokers, may have a long or short position in any of the securities or other financial instruments mentioned or
issuers described herein at any time and may make a purchase and/or sale, or offer to make a purchase and/or sale of any such
securities or other financial instruments from time to time in the open market or otherwise, in each case either as principal or agent.
Softlogic Stockbrokers may make markets in securities or other financial instruments described in this publication, in securities of
issuers described here in or in securities underlying or related to such securities. Softlogic Stockbrokers (Pvt) Ltd may have recently
underwritten the securities of an issuer mentioned herein. This document may not be reproduced, distributed, or published for any
purposes.

Softlogic Equity Research

Page | 12

You might also like