Professional Documents
Culture Documents
كتاب التحليل المالي
كتاب التحليل المالي
.
2008
SME Financial
sme@palnet.com
:
1 ............................................................................................................
3 .............................................................................................................
3 ....................................................................................
5 .............................................................................................................
9 ..........................................................................................................
10 ..........................................................................................................
:
14 ............................................................................................................
15 ...................................................................................
15 ...................................................................................................
20 .....................................................................................................
:
29 ............................................................................................................
30 ......................................................................................................................
31 ......................................................................................................................
33 ...............................................................................................
35 ........................................................................................................................
35 ................................................................................................................
36 ..............................................................................................................
37 ...............................................................................................................
38 .................................................................................................
38 ...................................................................................................
39 ....................................................................................................
:
42 ...............................................................................................................
44 ...............................................................................................................
46 ....................................................................................................
47 ..............................................................................................
48 .................................................................................................................
:
52 .....................................................................................................................
53 ..........................................................................................
55 .......................................................................................................................
55 .............................................................................................................
56 .................................................................................................................
56 ...............................................................................................................
57 ...............................................................................................
:
59 ............................................................................................................
60 ................................................................................................
61 ...........................................................................................................
63 .......................................................................................................
64 ........................................................................................................
65 ........................................................................................................................
:
66 .........................................................................................................
71 ......................................................................................................
72 ..........................................................................................................................
73 ................................................................................................
74 .............................................................................................................
:
76 ...............................................................................................................
77 ......................................................................................................
79 .................................................................................
)81 .............................................................................................................. (Z-Score
)87 .................................................................................. (Taffler and Tisshow, 1977
)89 .................................................................................................. (Springate, 1978
)90 ........................................................................................................... (Kida 1980
)91 ................................................................................................ (Zmijewski, 1984
)94 .................................................................................................... (Zavgren, 1985
)97 ........................................................................................... (Kah and Tans, 1999
)101 .................................................................................................... (Sherrod 1987
)103 ............................................................................................................. (A-Score
:
105 ...............................................................................................................
106 ............................................................................................................
107 ...............................................................................................................
107 ......................................................................................................................
110 ................................................................................................................
110 ..............................................................................................................
112 ..............................................................................................................
115 .......................................................................................................................
116 .....................................................................................................................
120 ....................................................................................................................
124 .............................................................................................................
126 ......................................................................................
127 ..................................................................................
128 .......................................................................
129 ..............................................................................................................
138 ............................................................................................................
143 ..............................................................................................................
" .
".
:
.
.
1
:
"
" .
2
:
3
:
4
:
5
:
31 2008 2007
) (
2007 2008
:
- 3,680,411 3,680,411
%13 )(347,022 )(391,255 /
:
%734 188,444 1,571,443
%187 738,309 2,122,402
)%(52 2,777,001 1,335,033
)%(88 1,220,998 150,710
%5 4,924,752 5,179,588
%3 8,258,141 8,468,744
- 4,500,000 4,500,000
%66 1,664,976 2,771,380
%18 6,164,976 7,271,380
)%(35 1,676,618 1,083,024
)%(73 416,547 114,340
)%(43 2,093,165 1,197,364
%3 8,258,141 8,468,744
6
:
31 2008 2007
) (
2007 2008
7
:
.1 ) :(Liquidity Ratios
.2 ) :(Profitability Ratios
.3 ) :(Leverage Ratios
8
:
.4 ) :(Activity Ratios
.5 ) :(Market Ratios
9
:
) (IASB ) (FASB
.1
).(Earning Management
.2
.3
" " ) (.
10
:
.4
.5
) (Profit Maximization
.1
11
:
.2
.3
)( )( :
30,000 25,000 1
30,000 25,000 2
30,000 25,000 3
30,000 25,000 4
30,000 25,000 5
30,000 25,000 6
180,000 150,000
12
:
)( )(
)(
. :
.1 .
.2 .
.3 .
.4
.5 .
.6
13
:
" .
".
)(
1994
14
:
.1
(.
.2
.3
15
:
1
)(
2
)(
)(
3
)(
+
16
:
.1 :
: ): (Direct Method
)(
) (
17
:
)(
)(
)(
)(
: ): (Indirect Method
)( :
)( )
18
:
)(
)(
)(
.2 :
. )(
. )(
. )( .
19
:
. )( .
. )(
.3 :
. :
. )( .
. )(
.1
20
:
"
" .
.2
.3
21
:
.4
.5
.6
22
:
. .
. .
.7
23
:
31 2008 2007
) (
2007 2008
1,622,040 1,583,162
9,390 46,434
1,631,430 1,629,596
169,993 104,064
28,748 115,255
202,996 397,707
312,821 434,010
277,178 663,723
991,736 1,714,759
2,623,166 3,344,355
2,500,000 3,000,000
57,713 66,940
)(36,381 44,371 )(
2,521,332 3,111,311
-- 155,420
76,988 41,316
8,674 9,218
16,172 27,090
101,834 77,624
101,834 233,044
2,623,166 3,344,355
24
:
31 2008 2007
) (
2007 2008
1,188,004 1,148,706
)(132,187 )(44,476
)(594,755 )(729,638
-- )(64,924
)(44,476 118,186
)(682,466 )(720,852
505,538 427,854
)(257,802 )(123,934
)(61,420 )(87,102
186,316 216,818
)(62,119 )(79,872
124,197 136,946
34,041 14,977
103 2,385
)(41,080 )(65,929
7,349 3,894
124,610 92,273
)(3,589 )(2,294
121,021 89,979
25
:
2007 2008
1,188,004 1,148,706
)(163,157 )(121,189
1,024,847 1,027,517
)(682,466 )(720,852
)(20,881 )(194,711
37,893 )(35,672
)(665,454 )(951,235
)(257,802 )(123,934
)(61,420 )(87,102
)(14,905 )(86,507
1,657 8,624
)(332,470 )(288,919
26,923 )(212,637
)(82,326 )(43,145
281 4,537
146,644 --
)(9,390 )(37,044
34,041 14,977
7,349 3,894
55,209 )(75,652
)(8,926 155,963
-- 500,000
)(8,926 655,963
114,596 386,545
162,582 277,178
277,178 663,723
26
:
2007 2008
121,021 89,979
)( :
62,119 79,872
3,589 2,294
)(103 )(2,385 )(
41,080 65,929
)(34,041 )(14,977 )(
)(7,349 )(3,894
186,316 216,818
)(
)(14,905 )(86,507
)(20,881 )(194,711
)(163,157 )(121,189
)(
1,657 8,624
37,893 )(35,672
26,923 )(212,637
)(82,326 )(43,145
281 4,537
146,644 --
)(9,390 )(37,044
34,041 14,977
7,349 3,894
55,209 )(75,652
27
:
)(8,926 155,963
-- 500,000
)(8,926 655,963
114,596 386,545
162,582 277,178
277,178 663,723
28
:
"
".
29
:
.1 ): (Technical Insolvency
.2 ): (Real Insolvency
30
:
.1 )(Current Ratio
31
:
1.50
" "
1:2
32
:
. %60 %40
%40 (.
1:1 .
33
:
) (
0.39 1.31
0.77 1.19
0.98 1.44
0.62 1.50
0.75 1.54
0.62 1.43
0.74 1.54
0.70 1.03
0.66 1.53
0.69 1.42
0.43 1.68
0.15 2.14
0.19 1.23
0.14 1.90
0.38 1.61
0.18 0.73
0.34 1.18
0.84 1.36
0.68 1.29
34
:
.3 )(Cash Ratio
.4 )(Working Capital
35
:
. %20
36
:
) 365( .
365
.6 )(No-Credit Interval
37
:
.8 )(Dividend Coverage
38
:
.9 )(Capital Expenditure
) (.
39
:
40
:
.
. :
41
:
%20
0.20 .
10 1) %10 10
( . 1.5 20
%7.5
: .
42
:
) (Gross Margin
: ) (
43
:
.2 )(Return on Assets
) .(Return on Investments
%20 10
.%10
44
:
45
:
.3 )(Return on Equity
. .
) Equity
46
:
. :
= ) + 1 ( )) + 1 ( (1
.4 )(Capital Employed
47
:
: :
48
:
25 . 1
10
15 1.92 )24
.(12.5 24
)).(12 (6 5
. :
. :
49
:
50
:
" ".
(Debt
) .Ratios .
) (Options ).(Futures
51
:
. .
.1 )(Debt Ratio
. %100
. %40
52
:
.2 )(Debt/Equity
53
:
%200
.%50
. %67
(Long-Term Debt To
) Capitalization Ratio
54
:
+ ) (
%35 400
: +
55
:
( .
1.5
.2
56
:
1.5
57
:
58
:
" :
".
.1 )(Assets Turnover
59
:
. :
(Fixed Assets
) Turnover
60
:
10 9 15
15 .
365 :
)( .
.3 )(Inventory Turnover
61
:
. .
(Inventory
) Conversion period )(
365 :
)(
62
:
.4 )(Receivables Turnover
63
:
365 :
.5 )(Payables Turnover
. .
64
:
365 :
= +
) (
65
:
......
....... ".
"
".
.1 )(Price-Earnings Ratio
66
:
) (Price Multiple
. :
13.2
12 1.6
8.25
8.25
67
:
) ( ).(N/A
50
10 5
17 11
+17
68
:
(PE To Growth -
) PEG Ratio :
0.5
69
:
%15 8.25
) (PEG Ratio
70
:
) (P/E Ratio
) (PEG Ratio
.2 )(Price-to-Book
: ) (
71
:
) ( .
160
5 80
30 5
1:2
.3 )(Dividend Yield
72
:
30 5 .%2
.4 )(Price-To-OCF
73
:
. )(P/E
74
:
) : ( +
75
:
" : :
".
"
".
" :
"
76
:
) (.
) (IAASB
ISA 570 .
77
:
.1 .
.2
.3 .
.4 .
.5 .
.6 .
.7 .
.1 .
.2 .
.3 .
.1 .
.2 .
.3 .
78
:
79
:
" " ) ( .
. :
"" .
1968 .
1964 )(Tamari
(Multi Disciminant .
) Analysis .
(Mutli
80
:
) (Neural Networks
.1 )(Z-Score
) (Z 1968
) (Edward Altman
. ) (66
(33)
) (
(Classification
%72 %94 .
) (22
81
:
) (1965 1964 :
= 1 .
= 2 .
= 3 .
= 4 .
= 5 .
) (Z
) (Z ) (2.99.
)(Z
) (1.81.
82
:
) (Z ) (1.81 ) .(2.99
) (972 ) (86
(1999
.%94 - %82
0.38600- 0.30100- 0.05800
2.06700 1.59900 1.50400
1.38500 2.62710 2.07300
0.00500- 0.03300- 0.01400-
0.06900- 0.15700- 0.05800-
83
:
220,560
931,975
281,580
1,029,547
)(155,389
2,630
966,855
16,148
84
:
) ( . )(Altman
1977 ) Zeta (
) (53 ) (58
) (1975 1969
) (28 .
= 1 .
= 2 .
= 3 .
= 4 .
= 5 .
85
:
) (Z ) (2.9 .
) (1.23 .
. ) (Z
) (Zeta .
= 1 .
= 2 .
= 3 .
= 4 .
86
:
) (Z ) (2.6 .
) (1.1 .
1977
) (46 ) (46
) ( .
= 1
= 2
= 3
= 4 =
87
:
) (Z 0.3.
) (Z 0.2.
1982 ) (Taffler
) (45 . ) (150
= 1 .
= 2 .
= 3 .
= 4 .
) (Taffler
88
:
.3 )(Springate, 1978
) (Gordan Springate
%92.5 )(20
) (20 .
= 1 .
= 2 .
= 3 .
= 4 .
) (Z
) (Z 0.862 .
) 2.5 ( .%88
89
:
) (63.4 .%83.3
.4 )(Kida, 1980
) (1975 1974 :
= 1 .
= 2 .
= 3 .
= 4 .
= 5 .
) (Z
) (Z .
90
:
.5 )(Zmijewski, 1984
) (Zmijewski
) (40 ) (800 .
) (19781972 :
. ) (Probit Analysis
) (Altman ) (1.8138
= 1 .
= 2 .
= 3 .
91
:
) EXP(
2.71828182845904 e )(
2.71828182845904 )(.
) (1
%50 ) (0.5
) (1987 1985
) (791 ) (990 .
92
:
330,240
1,025,514
173,528
434,487
120,900
93
:
.6 )(Zavgren 1985
) (Zavgren
. 45 45
= 1 .
= 2 .
= 3 .
= 4 .
= 5 ) + (.
= 6 ) + (.
= 7 ) + (.
94
:
: 100
= 5 ) /
0.02301- 0.01950 0.00519 0.0144- 0.00486-
+ (
= 6 ) / +
0.04371 0.0410 0.01822 0.04464 0.0435
(
= 7 ) / +
0.00798 0.00363 0.00002 0.00063 0.0011-
(
= ) EXP) +1) 1 ((
) (1
0.5 .
95
:
:
:
63,723
125,612 -
212,678 -
314,312
286,896
12,309
575,606
993,162
120,500
1,689,268
77,624
355,420
1,213,024
580,907
)(20,333
)(x100 )(x100 )(x100 )(x100 )(x100
6.8766- 6.8766- 5.9457- 5.9457- 1.5115- 1.5115- 2.610- 2.6106- 0.239- 0.2388-
4.5718 0.0883 4.7385 0.09157 3.23783 0.06257 2.1656 0.04185 0.0558 0.00108 = 1
%51.7
0.3893 0.0069 0.93799 0.01667 0.46646 0.00829 1.2463 0.02215 0.8907 0.01583 = 2
%56.3
0.5955 0.1578 0.22320 0.05917 1.60244 0.4248 0.4236 0.1123 0.4066 0.1078 = 3
%3.8
0.0640 0.0001 1.4599- 0.0041- 5.5156- 0.0155- 9.578- 0.0269- 10.95- 0.0307- = 4
%356
0.0298 0.0230- 0.0252- 0.0195 0.0067- 0.00519 0.0186 0.0144- 0.0063 0.0048- = 5
%1.3-
0.9904 0.0437 0.92908 0.0410 0.41287 0.01822 1.0115 0.04464 0.9857 0.0435 = 6
%22.7
0.3108 0.008 0.1414 0.00363 0.00078 0.00002 0.0245 0.00063 0.043- 0.0011- = 7
%39
0.0755 0.460- 1.313- 7.299- 8.882-
96
:
"" .
6 5 4 3 2 1
1.4748 1.219- 0.7894 1.0923 0.7445- 1.7131- 1
0.0608 1.5736 1.4973 0.9675 0.4731 2.409 2
1.1088 3.0948- 1.1811 0.4594- 0.6464- 4.7666- 3
1.7151- 3.4716 1.0374- 1.9108- 1.5166 2.4481 4
1.0478 3.8518- 0.3472- 0.5539 0.832 1.8592- 5
1.4635- 0.5343 0.9583 0.9388 1.6206- 2.3792 6
0.2471 4.162- 0.3435 4.7112 1.9838- 0.3777- 7
2.9925 3.8518 0.903- 3.0032- 0.068 0.7749 8
1.5489- 1.4552- 2.8183 0.8004 2.7006- 0.1082 9
1.68 1.5487- 1.5812- 1.5506 3.8039- 1.4331- 10
1.3918- 1.9189 3.2994 1.8209 1.174 1.069- 11
3.2479- 1.474- 1.2572- 1.5102 1.6278 3.4508- 12
1.7903- 0.9288- 3.2692 1.3851 1.8089- 1.586 13
97
:
) ( :
) (
= ) EXP) +1) 1 ((
0.2511- 1
0.2906 2
1.9166- 3
2.4069 4
1.036- 5
1.145 6
4.027- 7
4.5182 8
0.7421- 9
2.4982- 10
1.3286 11
3.545- 12
0.4856 13
98
:
) ) EXP :((
= ) EXP) +1) 1 ((
) (1
0.5 .
286,896
12,309
575,606
993,162
120,500
1,689,268
77,624
398,620
110,900
12,880
)(7,453
)(20,333
99
:
6 5 4 3 2 1
100
:
= ) EXP) +1) / 1((
7.848453149
0.000390355 = ) ) EXP(
.8 )(Sherrod 1987
101
:
= 1 .
= 2 .
= 3 .
= 4 .
= 5 .
= 6 .
) (Z
)(Z
Z >= 25
25 > Z >= 20
20 > Z >= 5
5 > Z >= 5-
Z < 5-
102
:
.9 )(A-Score
) (A
. ) (Argenti, 1976
: .
103
:
3 ) (.
15 ) (.
43
15
15
15 .
45
4 ) (
)
4
(
12
100
) (A
)(A
0 A < 18
35 < A
18 A 35 ) (
104
:
.
105
:
.1
.2
.3 .
.4
.1 : .
.2 : .
.3 :
.4 : .
106
:
.1 : .
.2 : .
.3 : .
.4 : .
107
:
) 1 (
108
:
.1
= ) (
.2
) 1 (
: +
.3
109
:
5000
%40
110
:
) (fx
: NPV
1,000 %7
500 300
505.630.
111
:
112
:
= ) + 1 2 (1) / 1 + 1(2
: 1 ) (.
: 2 ) (.
: 1 .
: 2 .
) (fx : IRR
113
:
1000
.% 10.7
114
:
.3 )(Profitability Index PI
%8 1,000
400
1,030.838
115
:
.4 )(Payback Period
100,000
20,000 .
-1000 -1000 0
-500 500 1
-100 400 2
100 200 3
300 200 4
400 100 5
116
:
.(100 = 200 + ) (
-65,000 -65,000
10,000 25,000
20,000 30,000
35,000 10,000
10,000 10,000
9,000 9,000
8,000 8,000
%9 %9
5,264 7,901
3 3
%12 %15
1.4 1.4
)( )( )(
)( .
117
:
-65,000 -65,000
20,000 10,000
20,000 20,000
25,000 25,000
30,000 30,000
15,000 20,000
%7 %7
23,504 18,101
3 3.3
%20 %16
1.7 1.61
)(
)( .
118
:
"
".
143
:
) (Erik,B.,1993 "
".
: .
) (Finard,J.B.1996
120
:
.1 .
.2 .
.3 .
.1 .
.2 .
.3 .
) (Hamilton,C.R.,1998
) (Hamilton :
.1 .
.2 .
.3 .
121
:
.4 .
.5 .
.6 .
) (Bozzo,N.L.,1998
) (Penny,C.,1999
. ) (Penny
"
".
122
:
"
"
.1 .
.2 .
.3 .
.4 .
.5 .
) (Stewart,T.,2000
123
:
.1 " "
.2 :
. .
. .
124
:
) (Peters,D.,1997
) (Watsham,T.J.,1998
) (McNamee,D.,2000
" :
". :
.1 .
.2 :
.3
125
:
: .
: .
: .
: .
: ) (
" ".
126
:
.1 :
""
...
127
:
.2 :
""
. .
. ) (Francis,J.,1986
128
:
.1 :
.2 :
) (Markowitz
. )
129
:
. ) (
) .1/1024 10
(.
130
:
.1
""
. .
) ( .
:
:
131
:
:
:
-1.0 . .
+ 1.0
132
:
: .
: .
: .
: .
: .
: .
.2
.( ...
. )(2-
133
:
:
:
:
:
:
1
.3
) (
) ( .
134
:
) ( .
.%1
%10
%15 .%5
(y - b(x)) n
n
: ) 60 36(.
: b
:
x
.
: . y
.4 )(R-Squared
. .100
100
135
:
.5
:
:
:
.6
136
:
:
:
:
.7
137
:
:
:
-1 :
138
:
-2 :
. :
) (
) ( ) (
-3 :
139
:
: :
)(
) (
) (Sell-offs
Equity curve-out :
: :
.1 ) :
(.
140
:
.2 .
.3 " ".
. )
) ( .
) (
) ( .
141
:
. .1
. .2
. .3
. .4
. .5
. .6
. .7
) (. .8
. .9
142
:
Altman, E., 1968, Financial Ratios, Discriminant Analysis and the
Prediction of Corporate Bankruptcy, Journal of Finance, September, pp. 189-
209.
Borgsdorf, D., & Pliszka, D., 1999, Manager your risk or risk your
management, Public Management (US), Vol. 81, No.11, PP. 6 10.
Culp, C.L., 2001, The risk management process : Business Strategy and
Tactics, (N.Y. : John Witey & Sons, Inc.), PP. 26 29.
143
Gastineau, G.L., & Kiritzman, M.P., 1996, The dictionary of financial risk
management, (N.Y. : Frank J. Fabozzi associates), PP. 241 242.
Holliwell, J., 1998, Risk : enough rope to hang the business, In The Book :
Mastering finance, Dickson, T. & Bickerstaffe, G., (London : Financial times,
PP. 293 297.
Penny, C., 1999, Financial risk management sources, Encontent, Vol. 22,
No. 6 , PP. 16 17.
Petty, J., et al., 1982, Basic financial management, (N.J. : Prentice Hall ,
1982), PP. 306.
Stewart, T.A., 2000, Management risk in the 21st century, Fortune, Vol..
144, No.3, P. 202.
William, C.A., Smith, M.L., & Young, P.C., 1995, Risk management and
insurance, (N.Y. : McGraw Hill, inc.), PP. 24-27.
144