You are on page 1of 22

th

Sri Lanka Focus


16 September 2011
The
Electronic Weekly from ASIA
WEALTH RESEARCH

ASIA RESEARCH TEAM 1

Colombo Stock Market

FOCUS
IN THIS ISSUE;

16th September 2011


Issue Number 35
ASI Daily Closing

Indices bounced
territory...

back

to

the

negative

The Colombo bourse predominantly remained in the red


during the week
Pg 2

The Fortress Resorts PLC


The revenue of RHTL witnessed an elevation of 47% YoY
that achieved a top line of LKR416.3mn for FY2011

Pg 3

Analysis of Various Warrants Listed on the CSE


Comparison of the warrants trading price with its
intrinsic value (derived through the Black Scholes Call option
valuation method)
Pg 4

Pg 5

Asia Wealths Billion Rupee Club

Commodity Prices

Pg 6

Weekly overview of commodity trading

Conclusion
During the current trading week, most speculative
counters dominated market.
Pg 8

Major Price Movements


Company

Price

HVA Foods
Blue Diamonds (X)
Blue Diamonds
Singalanka
Stafford Hotels
Env Resources Inv
Gestetner of Ceylon
Radiant Gems
Muller & Phipps
Regnis
Sathosa Motors
Tess Agro

57
4.4
9.7
265
53.1
61.5
375.5
140
3.6
218
412
6.3

*Market Statistics
All Share Index
Milanka Price Index
Banking & Finance
Food & Beverage
Diversified
Hotels & Travels
Telecommunication
Manufacturing
Market Capitalisation

(LKR bn)
(USD bn)
Turnover
(LKR mn)
(USD mn)
Average Daily Turnover
(LKR mn)
Volume
(mn shares)
Foreign Purchases
(LKR mn)
Foreign Sales
(LKR mn)

16-Sep
6870.92
6209.24
16397.24
12172.79
2252.32
4479.52
177.11
3631.18
2,465.7
22.4
10,206.3
92.7
2,041.3
849.1
426.4
1,384.8

09-Sep
6990.33
6286.93
16703.21
12344.85
2286.78
4556.11
181.76
3700.55
2,499.3
22.7
19,728.1
179.5
3,945.6
1,589.1
1,322.0
5,763.3

% Chg.
-1.7
-1.2
-1.8
-1.4
-1.5
-1.7
-2.6
-1.9
-1.3
-1.5
-48.3
-48.4
-48.3
-46.6
-67.7
-76.0

Large Trades
+/-LKR
-14.5
-1.1
-2.2
-55
-8.9
-8.6
62.5
29.8
0.8
53
132
2.3

+/- %
(20.3)
(20.0)
(18.5)
(17.2)
(14.4)
(12.3)
20.0
27.0
28.6
32.1
47.1
57.5

Volume
3,866,300
81,687,900
40,684,300
4,600
254,200
1,052,800
30,900
983,700
116,962,500
524,000
67,600
134,501,000

Company
Tess Agro
Muller & Phipps
Blue Diamonds(X)
Amana Takaful
Seylan Merchant Bank
Free Lanka Capital Holdings
Seylan Merchant Bank(W)
Seylan Merchant Bank
Blue Diamonds Plc
Panasian Power
East West
Nawaloka
Raigam Saltierns

Volume

134,501,000
116,962,500
81,687,900
54,555,400
50,102,500
43,048,900
42,017,100
41,149,200
40,684,300
39,135,300
13,696,200
12,664,100
12,558,700

Sri Lanka Focus

16th September 2011

ASIA RESEARCH TEAM 2

The Week in FOCUS


Indices bounced back to the negative territory...
The Colombo bourse predominantly remained in the red during the week as opposed to the upward run witnessed in
the first two weeks of September; although it recovered towards Friday. The All share price index shed 119.41 points
WoW closing at 6870.92 (-1.7% WoW) while the Milanka price index on liquid counters also lost 77.69 points WoW
closing at 6209.24 ( -1.24%) The major counters that contributed to this decline include; Sri Lanka Telecom (-5.39%
WoW), Carsons Cumberbatch (-2.48% WoW), Walk & Greig (-12.27% WoW), Ceylon Theatres (-5.05% WoW) and
Aitken Spence (-3.14% WoW).
Activities lost steam with the retailers losing enthusiasm as the brokers doggedly adhered to the SECs 25% rule that
brought in force selling.
Meanwhile, low valued counters were witnessed as the most sought after, with few small to mid-sized deals on
selected blue chips, such as John keels, Distilleries Company of Sri Lanka, Colombo dockyard and DFCC, drove the
daily turnovers and volumes. In addition transactions during the week witnessed 10 mn shares of Nawaloka changing
hand at a price of LKR 4.00, However the counter ended the week at a price of LKR 3.50. Further, with respect to the
top traded counters of the week, Tess agro topped the list with 134 mn shares changing hands as it witnessed a
16.3% stake being bought by Sri Lanka Insurance. The rest of the list comprised of penny stocks including, Muller and
Phipps, Blue Diamonds (Non-Voting), Amana Takaful and SMB leasing, of which Muller & Phipps grabbed attention
subsequent to the signing of a national distribution agreement with the Pakistani counterpart.
The market recorded an average daily turnover of LKR 2.04 bn over the past week with an average volume of 849.15
mn.
Foreign participation witnessed a staggering outflow of LKR 1.38 bn as the worsening situation in the Euro Zone
compels investors to seek to less riskier sources of investments to hedge their bets. Foreign purchases amounted to
just LKR 426.38 mn, resulting in a net foreign outflow of LKR 958.37 mn.

Sri Lanka Focus

16th September 2011

ASIA RESEARCH TEAM 3

Features
The Fortress Resorts PLC
Fortress Hotels PLC which started operations in the recent past is positioned to cater to
the higher end market with a range of value added services. Located in the southern capital
city of Galle, hotels main clientele hails from UK which is the second largest tourism market
in Sri Lanka being followed by India. The Fortress which happens to be the Vallibel Groups
primary luxury tourism property has, 53 rooms. The hotel operated with a 65% occupancy
during FY2011, while was completely occupied during the peak season.
Financial Performance
The revenue of RHTL witnessed an elevation of 47% YoY that achieved a top line of
LKR416.3mn for FY2011 that brought in a profit of LKR 84.4mn compared to the loss of
78.9 million in the preceding year. This was shouldered by the revival of the tourism sector
that enabled the hotel in achieving an all time high occupancy rate of circa 65% in
comparison to 52% in the preceding year. This in turn increased the average room rate to
LKR20,217 compared to LKR 16,420in the preceding year. The gross profit margin
improved from 65% ( FY2010) to 73% in FY2011, mainly backed by the increase in ARR
while maintaining the total direct cost incurred. The net profit margin of the counter
improved from a negative of 28% to a positive circa of 20% during FY2011. Revenue from
restaurant sales has also shown a staggering growth of 34% compared to the 4% growth in
the last year which created a positive implication towards the net profit. Meanwhile the
interests cover of RHTL improved to 2.1X in comparison to the interest cover of 0.2X the
preceding year due to the debt re-payments. Moreover, EPS also improved from a
negative LKR -0.7 to a positive LKR 0.8.
Future Outlook
Sri Lanka's Hotel and Leisure industry is set for buoyant growth with the increased tourist
influx in to the country following the end of the three decade old armed conflict that made
two thirds of the coastal belt accessible. The period under review was an exceptional one
for Sri Lanka which welcomed 655,000 tourists to the island which is 47% increase
compared to the preceding year where government expects to achieve tourist arrivals of
2.5mn by 2016. The supply deficit that is expected to be witnessed by the hotel sector
would also be of benefit to existing leading five star hotels. Thus Fortress has the
advantage of reaching high room occupancy levels going forward. The global economic
revival together with the anticipated growth in the hotel sector will create a favourable
potential for the company.
Valuation
On a futuristic perspective, we forecast RHTL to post net earnings of LKR215.7mn for
FY2012 and an earnings figure of LKR299.4mn for FY2013 considering the anticipated
elevation of the hotel sector of the country and the refurbishments that are planned to go
through during the year. In terms of price earnings valuation the counter is currently trading
at a PER of 37.0X which we expect to improve to 14.5X in FY2012 and 10.4X in FY2013. In
addition the counter is trading at a PBV of 5.0X, which we expect to improve to a PBV of
3.7X in FY2012 and 2.7X in FY2013 respectively. Further this is as opposed to a sector
trailing PER of 38.5X and a sector PBV of 3.1X.

RHTL LKR 28.20

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 4

Features
Analysis of Various Warrants Listed on the CSE

The below table depicts a comparison of the warrants trading price with its intrinsic value (derived through the
Black Scholes Call option valuation method). The 6th column to the right depicts the difference between the intrinsic
value and the traded price. Hence, the positive figures would explain the potential for the respective warrant to
further appreciate. Thus, the negative value would denote that the warrant is overvalued at the current price
(assuming the underlying stock price to be constant). However, it is noted that the intrinsic value is derived based on
the current value of the underlying stock price, its volatility, period to maturity and the risk free rate. Hence, any
adverse movement of the mentioned assumptions would have an adverse impact on the warrant value, and any
favourable movement would positively impact the warrant value (E.g.: if in case the asset price appreciates from the
existing, it would invariably increase the value of the warrant.

CLPL-W-0013
CLPL-W-0014
GREG-W-0002
GREG-W-0003
GREG-W-0006
REEF-W-0017
REEF-W-0018
REEF-W-0019
SEMB-W-0015
SEMB-W-0016

Exercise price

ASSET Price
(2011/09/16)

118.00
142.00
33.00
36.00
39.00
30.00
30.00
40.00
1.00
0.80

83.30
83.30
61.60
61.60
61.60
77.50
77.50
77.50
2.80
0.80

Expiry
Date
25-Aug-14
25-Aug-15
24-Feb-12
24-Feb-14
24-Feb-15
15-Oct-11
30-Jun-12
15-Jun-15
12-Dec-11
12-Dec-11

Price According
Warrant
to Black scholes
Price
model (Intrinsic
(2011/09/16)
Value)
12.8
0.752111
12.6
0.051503
30.5
37.861522
28.4
40.102588
26.5
40.101560
36.7
50.079223
29.1
51.750619
22.6
50.276515
1.5
1.419401
0.4
0.020214

Undervalued/
(Overvalued)
(12.05)
(12.55)
7.36
11.70
13.60
13.38
22.65
27.68
(0.08)
(0.38)

Sri Lanka Focus

16th September 2011

ASIA RESEARCH TEAM 5

Colombo Bourses Billion Rupee Club


Table below shows the club of 35 members who have qualified to be a part of Asia Wealth Researchs Billion Rupee
Club. The eligibility criteria lie with their earnings reaching LKR1 bn mark. The list will be refreshed on a quarterly
basis identifying the new qualifying members whilst eliminating the disqualifying.

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 6

Commodity prices
WEEKLY (DATE AS AT)

19.08.11

27.08.11

02.09.11

09.09.11

16.09.11

WoW %
Change
0.69

Crude Oil (Barrel USD)

107.05

109.55

114.29

114.55

115.34

1759.99

1829.10

1870.62

1781.40

-4.77

8803

8950.8

9167.25

9117.25

8744.75

-4.06

342.39
(18August)
511
(August 18)

344.05
(Sept 09)
484.50
(Sept 06)

344.46
(12 August)
511
(9 August)

9.09

511
(August 26)

315.37
(Sept 02)
481.50
(August 30)

19.08.11

22.07.11

02.09.11

09.09.11

12.08.11

109.95

109.99

109.99

109.99

110.07

EURO

157.49

158.44

156.98

152.74

151.82

-0.60

STG (GBP)

181.43

179.22

177.94

175.60

173.66

-1.11

YEN

1.44

1.42

1.43

1.42

1.44

1.41

YUAN (CNY)

17.21

17.21

17.24

17.23

17.24

0.06

METAL
Gold (Ounce USD)
Copper( Ton.USD)

1836.46

AGRI
Tea SLR/Kg
Rubber (RSS 1) LKR

Exchange Rates
( LKR)
USD

0.62

WoW%
Change
0.65

OIL

Oil headed for a fifth weekly gain in London, the longest winning streak since March, on bets that a plan to contain
Europes debt crisis will help shore up fuel demand. Brent advanced after the European Central Bank said it worked
with the U.S., U.K., Japan and Switzerland to extend three-month loans to euro-area banks.
GOLD

Gold prices accelerated losses Thursday as a hot inflation reading for August suggested a halt to further stimulus
efforts from the Federal Reserve and world leaders jumped in to save the Eurozone. Gold for December delivery lost
$89.22 to close at $1,781.40 an ounce at the Comex division of the New York Mercantile Exchange.
COPPER

Shanghai copper is expected to open up on Friday, tracking firmer London prices, as a funding plan to help European
banks eased fears of the euro zone's sovereign debt crisis spreading. Three-month copper on the London Metal
Exchange dropped to $8,744.75 a tonne headed for a weekly drop of 4.06 percent.

Sri Lanka Focus

16th September 2011

ASIA RESEARCH TEAM 7

Commodity prices
USD

The Rupee-dollar exchange rates gained in favor of the green back as calls by the IMF to relax the countrys soft peg
and allow the Rupee to depreciate finally materialized to a certain extent. Over the week dollar strengthened 0.65
percent against the rupee owing to increased demand for dollars by the importers.

Sri Lanka Focus

16th September 2011

ASIA RESEARCH TEAM 8

Market Outlook
Conclusion
Credit clearance drives down market indices
During the current trading week, most speculative counters dominated market. This was prominently highlighted in the
daily top turnover list. It was evident that speculator favorite price band formula has created convenience to increase the
price and succumb profit booking among many overvalued and low valued counters.
In addition heavy forced selling during the week deeply brought down indices and market performance.
Meanwhile, the markets unstable situation has compelled a year to date net foreign outflow of LKR15.7 bn. We expect
this to have an adverse ripple effect on fundamental counters making those further less attractive among the market
community.
Overall with the continuation of the speculative rally we expect the foreign investor community to keep away from the
Colombo bourse when considering their global equity diversification.

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 9

FOCUS on investment
Charts Sourced from Direct FN
Key
Buys
........................................................................................

Stock

Sector

Asian Hotels

Hotel

Price (LKR)
94.50

Asian Hotels and Property Development PLC is well poised to ride the expected
growth in the hotel sector of the country. We expect to see a healthy growth in the
industry, shouldered by the improvement in both the tourist arrivals to the country as
well as the growth in the overall economy.

Chemical Industries

Chemicals & Pharmaceuticals V 132.00 NV 88.10

(Colombo)
With countrys agricultural sector achieving a phenomenal growth during the FY2010,
and with vast opportunities unfolding in North & East, CIC is well positioned to reap
benefits as a pioneering firm catering predominantly to agricultural sector.
Acquisition of dairy farms in north & east region coupled with CICs plans to expand
overseas will strengthens companys earnings in the medium to long term.

Commercial Bank

Banking

V 117.00 NV 80.00

Commercial Bank is the largest private sector commercial bank with an asset base of
LKR370.3bn and operates with a 400 ATM points, which is also the largest single
network in the country. Towards the future, bank is well positioned with capital, to
take advantage of the strong credit demand prevailing in the low interest rate
economy.

Distilleries

Food & Beverage

175.00

Distilleries with its insurance segment, power plant operating in full capacity, together
with its plantation segment generating higher earnings driven by the demand for tea
will result a bottom line growth. In addition its beverage segment that has a seasonal
impact which is shouldered by the expected foreign influx has great potential in the
forthcoming periods. In addition, with DISTs current cash rich position, we can expect
the company to expand their diversification strategies.

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 10

FOCUS on investment

Hatton National Bank

Banking

N-205.00

X-104.00

HNB, the second largest private commercial bank with a total asset base of LKR323.3
bn and a strong network of over 200 branches, is continuing its focus on expanding its
branch network. HNB which has a relatively larger retail deposit base is projected to
enjoy higher interest spreads and would also benefit from the growth in SME lending.
Banking sector earnings are expected to be robust with interest margins of around 6%
to be maintained in 2011E.

Chevron Lubricans

Manufacturing

161.50

LLUB with a renowned history in paying high dividends, during FY10 company paid
LKR1,470mn as dividends which is a payout of 98% opposed to 96% dividend payout
in FY09(LLUB paid LKR1440mn dividends in FY09). Going forward we do not expect a
drastic change in companys dividend policy. Hence, LLUB would definitely find its way
to an equity portfolio based on recurring income in terms of mammoth dividends, but
not in terms of value.
LB Finace
Banking
202.00
...................................................................................................................................................................................................................................................................................................................................................................................

LB Finance
Banking
165.00
LB Finance is a leading registered finance company engaged in Leasing and Hire
Purchase business. Company is operating with a total asset base of LKR 3bn and an
island wide branch net work of 34. With satisfactory liquidity levels and capital
adequacies, company is poised to take advantage in the prevailing low interest rate
regime.
.

Royal Ceramics

Manufacturing

142.50

A reconstruction boom in the North and East would drum up the overall economic
growth whilst RCL would strongly benefit from the growing demand in the Western
and Southern provinces. Further, with the local tourism expected to rebound hotel
capacity building would prompt additional demand for highly quality tiles. Further,
cost rationalising process in the factories and value added product manufacturing
would strengthen company earnings.

Sampath Bank

Banking

228.60

Bank will continue its aggressive expansion to ensure its spread of service through
the island. As the pioneer in blending IT with banking, the company will revamp its
existing products and innovate new customer focus products. With the expansions
in construction of tourism related infrastructure and expansion of existing
industries loan book is expected to grow further.

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 11

FOCUS on investment

Tokyo Cement

Manufacturing

N-52.10 X-39.00

TKYO, being the joint market leader in the cement industry, has its grinding facility
located in Trincomalee, ideally located for the rebuilding boom. TKYO, a direct
beneficiary of construction sector upturn, is in a strong position to take advantage
of increasing demand in current excess capacity. TKYO completed a 10 MW bio
mass power plant which provides them significant cost advantage together with
additional boost to top line.

.......................................................................................................................................................................................................................................................... .....................................................................................

Colonial Motors

Motors

449.80

COLO has penetrated into the domestic market by introducing KIA vehicles at
significantly reduced prices. That has been highly successful though it led to reduce
the gross profit margin of the company. Gross profit margin has slightly improved
from 24% to 25% on QoQ basis however it has dipped YoY to record a drop from
37.5% to 24.7% during 1QFY12. Nevertheless going forward, company would be
able to improve margins by simply skimming the prices of vehicles together with
attaining better margins in Sale of spare parts and repairs business.

Expolanka Holdings

Diversified

12.50

With the boom in the Sri Lankan economy and government expenditure on road,
sea, air and rail infrastructure which paves way towards tourism and international
trade, the revenue growth in transport and international trading expects to fatten
contributing to the overall earnings of the company. EXPOs asset light business
model couple with high future earnings anticipates delivering higher ROEs.

John Keells Holdigs

Diversified

217.00

Going forward, with the growth in GDP, per capita income and increase in tourist
arrivals we anticipate the consumer retail and the leisure sector to boom. Hence we
expect the forward PE multiples to be 17.3X and 14.0X in FY12 and FY13
respectively. Hence the heavy weight JKH is considered to be a value stock.

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 12

Stock Exchange Announcements


As at 16th September 2011
Rights issues
......................................................................................

Peoples Merchant
SUGA

:
:

04 for 05 rights issue @LKR15.00


01 for 04 rights issue @LKR18.00

Sub-division of shares
...........................................................................................

Eastern Merchant

: Seventy (70) shares for every one (01) share held

Capitalization of reserves
...........................................................................................

Alliance Finance Company

: One (01) new share for every Two (02) shares held

Consideration: LKR10.00

Share Swap
...........................................................................................

Ceylon and Foreign Trades

: One (01) share for every Ninety One point Three One Five (91.315) shares held

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 13

Stock Exchange Announcements


Dividend Announcements
.......................................................................................

Company
Distilleries Corporation of Sri Lanka
Sigiriya Village Hotels
Colonial Motors
Harischandra Mills
Swadeshi Industrial Works
Elpitiya Plantation
Lanka Ventures
Lanka Ashok Leyland
Eastern Merchants
Sierra Cables
Raigam Wayamba Salterns
York Arcade holdings
J.L. Morison Son & Jones
Gestetner of Ceylon
Cargills (Ceylon)
Metropolitan Resources Holdings
Finlays Colombo
Renuka City Hotels
Cargo Boat Development Co.
Lanka Aluminium Industries
E B Creasy
Lankem Ceylon
The Colombo Fort Land & Building Co
Brown & Company
Peoples Finance
Coco Lanka
Renuka City Hotels
Industrial Asphalts
Ceylon Printers
Kalamazoo Systems
Office Equipment
Sinhaputhra Finance
Lanka Ceramic
Browns Investments PLC
CT Holdings PLC
Senkadagala Finance Limited
The Autodrome PLC
Renuka Agri Foods PLC
Renuka Holdings PLC
E.B Creasy & Co.PLC
Lanka Ceramics PLC
Sinhaputhra Finance PLC
Multi Finance PLC
Abans Electricals
Chilaw Finance

Dividend per share


Final Dividend of LKR2.50
First & Final LKR1.00
First & Final Dividend of LKR1.50
Final Dividend of LKR15.00
Final Dividend of LKR1.00
First & Final Dividend of LKR0.36
Final Dividend LKR1.50
First and Final Dividend LKR30.00
Final Dividend of LKR3.00
First & Final dividend LKR0.10
Final Dividend LKR0.12
First & Final Dividend LKR0.30
Second & Final Dividend LKR20
First & Final Dividend LKR 1.50
Final Dividend LKR1.00
Interim Dividend of LKR1.25
Interim Dividend of LKR1.00
Interim Dividend of LKR5.50
Interim Dividend of LKR4.00
Interim Dividend of LKR0.50
Interim Dividend of LKR0.50
Interim Dividend of LKR1.50
First & Final Dividend of LKR0.20
Interim Dividend of LKR1.32
Interim Dividend of LKR1.25
Final Dividend(voting & Non Voting) LKR1.00
First & Final Dividend of LKR5.50
Final Dividend of LKR1.50
Final Dividend of LKR10.00
Final Dividend of LKR5.00
Final Dividend of LKR30.00
Final Dividend of LKR0.75
Final Dividend of LKR1.50
Interim Dividend of LKR 0.10
Final Dividend of LKR 1.00
Final Dividend of LKR 0.38
Interim Dividend of LKR 4.00
Final Dividend of LKR 0.10
Final(Voting & Nonvoting) of LKR 0.50
Final Dividend of LKR 6.00
Final Dividend of LKR 1.50
Final Dividend of LKR 0.75
First and Final Dividend of LKR 0.10
Final Dividend of LKR 2.00
Final Dividend of LKR 0.50

XD Date
13.09.2011
19.09.2011
26.09.2011
26.09.2011
26.09.2011
27.09.2011
16.09.2011
22.09.2011
19.09.2011
16.09.2011
16.09.2011
20.09.2011
26.09.2011
26.09.2011
30.09.2011
02.09.2011
05.09.2011
26.09.2011
26.09.2011
27.09.2011
30.09.2011
03.10.2011
03.10.2011
08.09.2011
12.09.2011
19.09.2011
26.09.2011
26.09.2011
03.10.2011
03.10.2011
03.10.2011
30.09.2011
30.09.2011
16.09.2011
19.09.2011
22.09.2011
21.09.2011
21.09.2011
28.09.2011
30.09.2011
30.09.2011
30.09.2011
03.10.2011
03.10.2011

Payment Date
21.09.2011
27.09.2011
04.10.2011
04.10.2011
04.10.2011
05.10.2011
26.09.2011
30.09.2011
27.09.2011
26.09.2011
23.09.2011
28.09.2011
30.09.2011
30.09.2011
10.10.2011
13.10.2011
09.10.2011
29.10.2011
29.09.2011
05.10.2011
10.10.2011
12.10.2011
12.10.2011
19.09.2011
21.09.2011
21.09.2011
29.09.2011
04.10.2011
07.10.2011
07.10.2011
07.10.2011
10.10.2011
10.10.2011
27.09.2011
28.09.2011
30.09.2011
28.09.2011
30.09.2011
30.09.2011
10.10.2011
10.10.2011
10.10.2011
12.10.2011
12.10.2011

16th September 2011

Sri Lanka Focus

Stock Exchange Announcements


Scrip Dividend Announcements
Renuka Holdings PLC
Renuka Holdings (Non-Voting)

:
:

Scrip Dividend 1.75438 for every 100 shares XD:28.09.2011


Scrip Dividend 2.85714 for every 100 shares XD:28.09.2011

ASIA RESEARCH TEAM 14

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

15

Valuation Guide
Price as at 16th September 2011
M.CAP.
Bn
YE SH(mn)

Company
FINANCIAL SERVICES

Earnings
Price

FY08

FY09

FY10

EPS (LKR)
FY11E

FY12E FY08

FY09

PER

FY10 FY11E FY12E FY08 FY09

FY10 FY11E FY12E

DPS

DY

ROE

BVPS

PBV

Commercial Bank

Dec

765

89.5

117.00

4,120

4,193

5,510

6,414

7,078

5.0

5.1

6.7

7.8

8.7

23.2

22.8

17.4

14.9

7.00

6%

16%

87.9

1.3

Commercial Bank

Dec

52

4.2

80.00

4,120

4,193

5,510

6,414

7,078

10.9

11.1

14.4

16.8

18.6

7.3

7.2

5.6

4.8

7.00

9%

16%

82.8

1.0

Sampath Bank

Dec

156

35.7

228.60

1,495

2,073

3,485

4,915

5,316

9.6

13.3

22.3

31.4

34.0

23.9

17.2

10.3

7.3

6.7

4.00

1.7%

20%

113.1

2.0

NDB Bank

Dec

164

22.5

137.00

2,150

2,085

4,267

4,593

5,281

13.1

12.7

26.0

28.0

32.2

10.5

10.8

5.3

4.9

4.3

8.00

5.8%

15%

93.6

1.5

LB Finance

Dec

69

11.4

165.00

206

360

500

1,020

1,613

3.0

5.2

7.2

14.7

23.3

55.5

31.8

22.8

11.2

7.1

3.50

2.1%

47%

37.7

4.4

Central Finance

Mar

105

28.3

270.10

1,211

1,127

1,046

1,500

1,781

17.5

16.3

15.1

21.7

25.7

9.4

10.1

10.9

7.6

6.4

6.0

2.2%

11%

449.6

0.6

CONGLOMERATES
Hayleys

Mar

75

28.6

381.10

453

311

1,731

725

957

6.0

4.1

23.1

9.7

12.8

63.1

91.9

16.5

39.4

29.9

2.0

0.5%

14%

164.7

2.3

John Keells Hold.

Mar

840

182.4

217.00

5,119

4,732

5,202

8,246

10,690

6.1

5.6

6.2

9.8

12.7

35.6

38.5

35.1

22.1

17.1

2.3

1.0%

9%

70.9

3.1

1955

24.4

12.50

310

518

1,578

1,803

0.0

0.2

0.3

0.8

0.9

na

78.9

47.2

15.5

13.6

na

na

12%

2.2

5.7

Expolanka

(50)

FOOD & BEVERAGE


Bairaha Farms

Mar

16

4.0

251.00

86

134

529

772

5.4

0.2

8.4

33.1

48.2

46.7 1549.0

29.9

7.6

5.2

3.0

1.2%

11%

74.8

3.4

Distilleries

Mar

300

52.5

175.00

4,101

3,387

2,136

8,146

4,824

13.7

11.3

7.1

27.2

16.1

12.8

15.5

24.6

6.4

10.9

2.5

1.4%

7%

106.8

1.6

Mar

442.78

41.8

94.5

847.39

531

630

1,774

2,091

1.9

1.2

1.4

4.0

4.7

49.4

78.8

66.4

23.6

20.0

2.0

2.1%

5%

31.0

3.0

Royal Ceramics

Mar

110.79

15.8

142.50

611

518

964

1,459

2,378

5.5

4.7

8.7

13.2

21.5

25.8

30.5

16.4

10.8

6.6

4.0

2.8%

18%

47.4

3.0

Chevron Lubricants

Dec

120.00

19.4

161.50

948

1,495

1,501

1,603

1,717

8.6

13.5

13.6

14.5

15.5

18.9

12.0

11.9

11.2

10.4

7.4%

54%

23.1

7.0

Tokyo (Voting)

Mar

202.50

10.6

52.10

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

27.6

45.7

54.3

14.5

12.5

1.65

3.2%

5%

18.7

2.8

Tokyo (NV)

Mar

101.25

3.9

39.00

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

20.7

34.2

40.6

10.8

9.3

1.65

4.2%

5%

18.7

2.1

Lanka Walltile

Mar

54.60

5.8

106.50

361

279

478

408

701

6.6

5.1

8.8

7.5

12.8

16.1

20.8

12.2

14.3

8.3

2.3

2.2%

15%

56.6

1.9

Piramal Glass

Mar

950.09

8.1

8.50

35

(261)

(61)

579

528

0.0

-0.3

-0.1

0.6

0.6

na

na

na

14.0

15.3

0.3

3.5%

-3%

2.3

3.6

Dec

843.48

12.5

14.80

1,783

1,342

724

1,004

1,056

2.1

1.6

0.9

1.2

1.3

7.0

9.3

17.2

12.4

11.8

4%

20.3

0.7

DIMO

Mar

8.88

12.4

1400.00

205

103

278

2,006

2,128

23.1

11.6

31.4

225.9

239.8

60.6

120.6

44.7

6.2

5.8

7.0

0.5%

8%

377.4

3.7

COLONIAL MOTORS PLC

Mar

9.12

4.5

489.80

40

229

842

1,232

-0.2

4.4

25.1

92.2

135.1

na

111

20

15.2

25.8

5.3%

15%

168.4

2.9

Kegalle Plantations

Mar

25.00

3.7

149.50

421

205

376

783

887

16.8

8.2

15.0

31.3

35.5

8.9

18.2

9.9

4.8

4.2

3.0

2.0%

22%

68.4

2.2

Namunukula Plantations

Mar

23.75

2.2

93.50

230

41

147

461

539

9.7

1.7

6.2

19.4

22.7

9.7

54.6

15.1

4.8

4.1

na na

16%

39.0

2.4

Laugfs GasV)

Mar

42.00
27.80

(85)

243

527

1,003

1,183

na

0.6

1.4

2.6

3.1

na

66.9

30.8

16.2

13.7

8%

18.9

2.2

Mar

335.00
52.00

14.1

Laugfs Gas(NV)

(85)

243

527

1,003

1,183

na

0.6

1.4

3.0

3.9

na

44.3

20.4

9.2

7.2

8%

122.1

0.2

TOURISM
Asian Hotels

MANUFACTURING
12.0

Land and Property


Overseas Realty

Mortor
(2)

PLANTATIONS

Power And Energy


1.4

CHEM & PHARMACEUTICALS


Chemical industries

Mar

72.90

9.6

132.00

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

24.5

30.7

20.8

13.4

10.9

1.9

1.4%

12%

51.5

2.6

Chemical industries(NV)

Mar

21.87

1.9

88.10

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

16.4

20.5

13.9

8.9

7.3

1.9

2.1%

12%

51.5

1.7

Haycarb

Mar

29.71

4.5

153.00

180

225

633

716

781

6.0

7.6

21.3

24.1

26.3

25.3

20.2

7.2

6.3

5.8

5.0

3.3%

10%

77.4

2.0

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

16

Broad Market Valuation Guide


Year

Company

End
MARKET
TELECOMMUNICATIONS

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
(1.71)
(2.55)
(2.06)
(2.56)
(5.04)
(9.36)

DIALOG TELEKOM

DIAL

8.40

SRI LANKA TELECOM

SLTL

49.10

FINANCIAL SERVICES

(4.45)

Shares Trailing
Mn

BVPS

ROE
17.59%
12.76%

COMMERCIAL BANK [NV]


DFCC BANK
HNB [V]
HNB [NV]
NATIONS TRUST BANK

Trailing

PBV

Mkt Cap Mn

Mar'11
37,510.54
2,453.78

Net Profits
Dec'10
40,860.37
2,817.30

Trailing

Jun'11
40,423.59
2,526.19

Sept'10
37,700.85
2,719.90

Jun10
26,922.21
2,143.10

EPS

PE
15.82
14.93

2.78
1.90

2,465,700.00

(5.56)

(9.57)

8143.78

17.66%

3.83

5,511.17

1,384.19

1,158.78

1,275.30

1,692.90

1,374.10

0.68

12.4

2.2

68,407.74

(4.63)

(9.19)

1804.86

9.77%

28.39

5,006.00

1,142.00

1,295.00

1,542.00

1,027.00

769.00

2.77

17.7

1.7

88,618.63

37,875.13

8,386.42

7,512.01

12,154.52

9,224.20

9,263.81

15.69

2.76

17.57%

Banking
COMMERCIAL BANK [V]

Net Profit
4Qtrs
155,844.76
10,517.17

24,583.72

4,861.60

6,373.94

6,934.46

5,405.23

7,610.75

COMB

117.00

(49.44)

(48.37)

(53.93)

765.09

19.80%

44.70

7,235.20

1,976.00

2,064.90

1,772.50

1,421.80

1,206.10

8.85

13.2

2.6

COMB X

80.00

(49.94)

(47.75)

(54.42)

52.36

19.80%

44.70

7,235.20

1,976.00

2,064.90

1,772.50

1,421.80

1,206.10

8.85

9.0

1.8

4,189.19

DFCC

135.00

(2.95)

(3.30)

(13.07)

265.10

88.28%

10.47

2,449.49

683.04

611.12

630.40

524.93

3,323.90

9.24

14.6

12.9

35,788.19
63,800.28

89,514.98

HNB

205.00

(4.67)

(7.14)

(8.92)

311.22

17.35%

80.58

5,430.54

1,292.53

1,221.31

1,868.80

1,047.90

1,220.00

13.98

14.7

2.5

HNB X

104.00

(7.14)

(7.88)

(14.75)

77.15

17.35%

80.58

5,430.54

1,292.53

1,221.31

1,868.80

1,047.90

1,220.00

13.98

7.4

1.3

8,023.91

NTB

62.90

(2.18)

(5.56)

(3.53)

230.61

16.98%

33.88

1,326.33

360.40

375.85

235.82

354.26

280.96

5.75

10.9

1.9

14,505.20
22,495.66

NDB

137.00

(1.37)

0.44

(14.49)

164.20

15.12%

97.37

2,417.52

396.68

605.34

607.28

808.22

433.40

14.72

9.3

1.4

PAN ASIA BANK

PABC

26.50

(1.85)

1.15

(2.21)

295.04

19.34%

10.81

617.07

210.03

196.02

81.84

129.17

83.20

2.09

12.7

2.5

7,818.59

SAMPATH BANK

SAMP

228.60

(4.59)

(5.50)

(10.46)

156.33

22.72%

119.80

4,254.78

1,134.80

980.05

1,350.60

789.33

746.07

27.22

8.4

1.9

35,736.87
11,266.67

NDB

SEYB

65.00

1.88

0.62

(7.91)

173.33

3.82%

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

1.91

34.1

1.3

SEYLAN BANK [NV]

SEYBX

36.20

3.43

12.42

2.84

164.75

3.82%

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

1.91

19.0

0.7

5,963.83

HDFC

HDFC

1800.00

(0.12)

24.44

20.26

6.47

10.59%

303.13

207.78

120.52

70.31

16.96

5.32

32.11

56.1

5.9

11,647.89

UBC

23.40

-3.75

SEYLAN BANK [V]

UNION BANK

-4.15

-14.76

349.25

Finance Co.s & / Merchant Banks

1.42%

71.23

71.23

27.20%

7,068.15

3,112.99

(0.01)

402.02

1,684.55

2,279.10

1,399.24

ACAP

94.00

(4.22)

(6.62)

11.23

110.00

63.42%

11.43

797.50

0.64

248.30

275.72

272.85

108.75

7.25

13.0

8.2

10,340.00

ALLIANCE FINANCE

ALLI

1100.00

(8.14)

10.00

10.00

1.62

23.74%

631.91

243.02

81.93

103.56

38.70

18.82

16.00

150.01

7.3

1.7

1,782.00

ARPICO FINANCE

ARPI

130.00

(0.08)

0.23

19.27

4.46

8.17%

73.52

26.82

3.76

5.61

6.64

10.80

5.40

6.01

21.6

1.8

580.13

CENTRAL FINANCE

CFIN

270.10

(0.11)

(80.35)

(80.68)

104.88

18.27%

109.22

2,092.34

618.20

532.13

472.10

469.91

276.24

19.95

13.5

2.5

28,328.99

(6.86)

(20.50)

(28.03)

199.93

28.95%

1.69

97.65

(23.25)

0.49

38.7

na

3,778.68

(3.23)

(3.79)

475.20

32.74%

31.10

4,839.06

1,725.04

600.02

718.10

1,795.89

726.19

10.18

9.7

3.2

47,044.80

ASIA CAPITAL

CSF

18.90

LOLC

99.00

LB FINANCE

LFIN

165.00

(1.54)

(4.76)

(4.71)

69.26

40.11%

42.84

1,190.09

351.02

391.18

227.71

220.18

181.16

17.18

9.6

3.9

11,427.43

MERCHANT BANK

MBSL

37.30

(3.85)

(13.19)

(17.04)

135.00

17.17%

21.59

500.52

48.23

126.55

164.28

161.46

103.00

3.71

10.1

1.7

5,035.50

PEOPLE'S MERCHANT
SEYLAN MERCHANT [V]

PMB
SEMB

M
D

19.70
2.80

(4.81)
7.69

(17.15)
16.67

(20.80)
12.00

37.50
826.49

23.39%
3.26%

16.10
na

141.23
17.53

135.06
(22.15)

(16.38)
18.76

25.30
3.22

(17.12)
22.00

3.77
0.01

5.2
221.4

1.2
na

738.75
2,314.16

SEMB X
TFC

D
M

0.80
38.60

1.31

16.62

(11.11)
29.10

560.00
57.97

3.26%
93.17%

na
na

(22.15)
26.39

18.76
(2,074.13)

22.00

0.01

63.3
na

0.8
na

448.00
2,237.50

CRL

48.50

-4.33

-11.48

-23.22

37.45

12.90%

14.18

68.54

45.98

22.56

1.83

26.5

3.4

1,816.52

PEOPLES LEASING FINANCE

SMLL

43.60

-8.70

-11.70

-3.59

68.14

12.31%

12.74

106.89

70.39

35.63

1.57

27.8

3.4

2,970.94

VALLIBEL FINANCE
SINHAPUTRA
SINGER FINANCE
CITIZENS DEVELOPMENT FINANCE
SENKADAGALA FINANCE
SWARNAMAHAL FINANCE
CHILAW FINANCE LIMITED
COMMERCIAL CREDIT LIMITED
MERCANTILE INVESTMENTS
MULTI FINANCE
LANKA ORIX FINANCE
ABANS FINANCIAL SERVICES
VALLIBEL ONE LIMITED

VFIN
SFL
SFIN
CDB
SFCL
SFS
CFL
COCR
MERC
MFL
LOFC
AFSL
VONE

M
M
M
M
M
M
M
M
M
M
M

45.20
114.00
33.30
74.00
20.00
83.50
24.40
31.40
1562.00
54.70
11.40
74.10
28.30

-2.80
-5.00
-9.02
-1.33
0.00
0.48
-6.51
-1.88
0.00
-8.49
0.88
1.35
-2.76

-0.22
-0.87
13.65
-2.12
0.00
-13.08
-2.79
8.30
0.00
46.67
6.54
-2.22
-6.00

-3.01
27.09
7.07
-12.63
0.00
125.07
17.87
6.83
0.00
83.33
0.00
0.00
0.00

41.55
6.30
106.67
46.30
53.37
25.00
28.08
218.07
3.01
22.46
2800.00
37.00
1086.56

26.33%
7.65%
12.54%
46.23%
22.72%
na
8.76%
96.40%
14.02%
2.71%
35.46%
12.12%
2.77%

12.43
76.05
8.82
23.82
20.89
0.00
10.56
1.04
1558.51
30.69
1.26
9.48
19.90

3.27
5.82
1.11
11.01
4.75
na
0.92
1.00
218.55
0.83
0.45
1.15
0.55

13.8
19.6
30.1
6.7
4.2
na
26.4
31.3
7.1
65.7
25.6
64.5
51.4

3.6
1.5
3.8
3.1
1.0
na
2.3
30.2
1.0
1.8
9.1
7.8
1.4

1,878.09
717.73
3,552.00
3,426.14
1,067.36
2,087.50
685.25
6,847.54
4,695.37
1,228.67
31,920.00
2,741.70
30,749.63
-

AMANA TAKAFUL INS.

ATL

2.80

0.00

21.74

33.33

1000.00

-1.06%

0.91

2,800.00

ASIAN ALLIANCE

AAIC

129.00

4.42

-9.20

-10.31

37.50

9.11%

34.02

116.21

CEYLINCO INSURANCE [V]

CINS

784.00

4.53

21.55

8.89

20.00

17.33%

319.30

1,461.93

344.36

286.31

732.34

NATION LANKA
LOLC

SEYLAN MERCHANT [NV]


THE FINANCE
CAPITAL REACH

17.53
(3,225.63)

Insurance

(34.77)

135.95
36.64
117.92
509.94
253.30
25.97
218.76
656.97
18.69
1,246.09
42.49
598.17

48.15

4,531.19

306.42

(9.70)

51.27
80.20
-

(3.16)

165.57

3.22
(440.50)

36.65
36.64
60.88
219.04

27.70

517.48

3,076.71

(29.99)

(2.76)
17.70
17.70
(737.39)

0.87

23.45

5.77
210.7

65.50

630.58

61.58

11.20

(20.90)

(14.70)

na

na

3.1

(172.50)

288.71

79.30

3.10

41.6

3.8

4,837.50

19.79

55.35

14.2

2.5

15,680.00

98.93

CINS X

335.00

-6.69

7.37

2.89

6.41

17.33%

319.30

1,461.93

344.36

286.31

732.34

98.93

19.80

55.35

6.1

2.0

2,148.85

AVIVA NDB

CTCE

280.00

0.00

-12.23

-0.74

30.00

32.23%

94.05

909.37

34.20

147.62

613.44

114.11

(47.00)

30.31

9.2

3.0

8,400.00

HNB ASSURANCE

HASU

59.10

-1.99

-10.18

-7.08

50.00

17.83%

27.69

246.83

24.62

24.74

180.80

16.67

24.19

4.94

12.0

2.1

2,955.00

UAL
JINS

D
D

110.20
15.90

-3.08
-2.47

-4.17
-2.47

-51.45
-7.60

75.00
363.00

41.08%
28.51%

33.63
7.44

1,036.20
770.35

64.55

58.81

511.97
770.35

400.87
-

na

13.82
2.12

8.0
7.5

3.3
2.1

8,265.00
5,771.70

1,692.07

105.40

218.57

458.81

909.28

192.24

CDIC

CDIC

393.00

-12.67

-7.53

-6.38

43.86

12.40%

115.66

628.92

30.97

106.44

221.14

270.38

104.43

14.34

27.4

3.4

17,235.02

FIRST CAPITAL

CFVF

18.70

-1.58

-10.53

-16.14

101.25

60.25%

5.94

947.55

56.94

79.92

208.80

601.90

51.05

9.36

2.0

1.2

1,893.38

LANKA VENTURES

LVEN

42.20

-7.46

-12.27

4.46

50.00

14.14%

16.36

115.59

17.50

32.22

28.87

37.01

36.76

2.31

18.3

2.6

2,110.00

CEYLINCO INSURANCE [NV]

UNION ASSURANCE
JANASHAKTHI
Venture Capital Co.s

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

17

Broad Market Valuation Guide


Year

Company

End
BEVERAGE FOOD AND TOBACCO

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
-

Shares Trailing
Mn

ROE
31.64%

BVPS

Net Profit
4Qtrs
23,048.01

Trailing

PBV

Mar'11
8,335.00

Dec'10
5,506.66

Net Profits
Sept'10
4,107.10

Trailing

Jun'11
5,099.25

Jun10
3,483.03

EPS

PE
13.57

4.29

Mkt Cap Mn

BFL

251.00

(3.01)

(10.22)

(33.03)

16.00

34.93%

78.19

436.99

55.18

103.45

163.91

114.45

104.13

27.31

9.2

3.2

4,016.00

CARGILLS

CARG

217.90

(3.94)

6.58

3.38

224.00

15.61%

32.53

1,137.13

325.97

268.12

290.74

252.30

312.00

5.08

42.9

6.7

48,809.60

CEYLON BREWERY

BAIRAHA FARMS

BREW

436.00

9.14

11.54

(14.51)

20.99

22.57%

127.72

605.06

176.25

165.66

163.91

99.23

123.89

28.83

15.1

3.4

9,150.81

CEYLON COLD STORES

CCS

107.10

(3.96)

(73.34)

(84.75)

95.04

5.47%

47.21

245.26

124.29

38.07

45.43

37.47

78.57

2.58

41.5

2.3

10,178.78

CEYLON TEA SERVICES

CTEA

800.00

(6.32)

(4.86)

(5.88)

20.00

23.54%

320.08

1,506.87

250.58

658.60

300.80

296.88

130.00

75.34

10.6

2.5

16,000.00

CEYLON TOBACCO

CTC

400.00

1.14

1.27

7.70

187.32

191.82%

16.63

5,977.00

1,819.00

814.00

2,396.00

948.00

1,116.00

31.91

12.5

24.0

74,929.50

COCO LANKA [V]

COCO

68.50

(5.26)

(9.16)

(7.32)

21.60

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.49

11.99

5.7

1.4

1,479.60

COCO LANKA [NV]

COCOX

57.70

3.96

5.87

(0.69)

1.80

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.50

11.99

4.8

1.2

103.86

CONVENIENCE FOOD

SOY

310.00

(1.02)

(10.55)

(9.59)

2.75

29.63%

82.46

67.20

11.73

17.51

21.02

16.94

7.00

24.44

12.7

3.8

852.50

DISTILLERIES

DIST

175.00

0.46

0.81

(2.78)

300.00

26.17%

109.58

8,602.28

1,238.92

5,027.62

1,218.80

1,116.94

866.60

28.67

6.1

1.6

52,500.00

FERNTEA

FERN

3.50

6.00

na

HARISCHANDRA MILLS

HARI

1600.00

(44.83)

(46.65)

0.96

12.82%

117.00

na

na

na

na

na

na

na

na

21.00

533.90

65.71

13.13

12.60

13.35

26.64

10.72

68.46

23.4

3.0

1,535.68
13,689.00

0.00

KFP

117.00

(4.10)

(9.72)

117.00

15.29%

2.90

51.91

15.82

0.67

19.55

15.88

(5.45)

0.44

263.7

40.3

KOTMALE HOLDINGS

LAMB

47.20

(3.87)

(12.92)

(6.90)

31.40

13.51%

18.11

76.86

22.09

25.20

16.80

12.77

15.03

2.45

19.3

2.6

1,482.08

LION BREWERY

LION

200.10

(2.10)

0.35

(8.77)

80.00

20.79%

66.72

1,109.64

332.40

313.79

286.89

176.56

236.17

13.87

14.4

3.0

16,008.00

KEELLS FOOD PRODUCTS

LMF

112.00

2.38

8.54

(1.84)

40.00

4.64%

48.52

90.02

57.41

55.54

(74.50)

51.57

2.25

49.8

2.3

4,479.78

NESTLE LANKA

NEST

900.00

(2.17)

(4.81)

27.82

53.73

114.96%

36.48

2,252.96

644.35

615.49

421.80

571.32

415.00

41.93

21.5

24.7

48,352.92

THREE ACRE FARMS

TAFL

108.00

(2.01)

(22.75)

1.80

23.55

53.92%

19.55

248.28

3.03

41.26

124.67

79.32

24.57

10.54

10.2

5.5

2,542.86

RENUKA AGRI

RAL

6.80

(2.90)

6.80

6.80

401.25

14.72%

2.38

140.62

49.32

na

91.30

na

0.35

19.4

2.9

2,728.50

(1.78)

3.75

(55.92)

30.00

14.24%

20.84

89.02

30.65

41.80

25.75

22.50

2.97

28.0

4.0

2,490.00

2.08

11.36

8.89

282.21

9.68%

2.37

64.65

47.62

na

17.03

na

0.23

21.4

2.1

1,382.82

(18.13)

273.89

278.71

66.43

10.33%

6.75

46.33

45.89

na

na

na

0.70

81.7

8.4

3,786.43

(0.85)

(8.70) (12.66)

904.96

1,332.56

850.21

476.74

LANKA MILK FOODS

TEA SMALLHOLDERS

TSML

83.00

RAIGAM WAYAMBA SALTERNS LTD

RWSL

4.90

HVA

57.00

HVA FOODS

CHEMICALS & PHARMACEUTICALS

20.42%

3,629.28

(9.18)

541.55

(6.19)

8.29

1.69

CHMX

127.90

(1.16)

(6.51)

11.51

15.75

3.10%

80.36

39.19

1.14

0.61

13.50

23.94

4.12

2.49

51.4

1.6

2,014.43

CIC

132.00

(5.65)

(12.00)

72.90

14.04%

95.23

974.70

203.80

169.60

382.67

218.63

184.00

10.28

12.8

1.8

9,622.80

CHEMICAL INDUSTRIES [NV]

CIC X

88.10

(0.79)

(4.34)

(13.63)

21.87

14.04%

44.57

974.70

203.80

169.60

382.67

218.63

184.00

10.28

8.6

3.4

HAYCARB

HAYC

153.00

0.86

2.48

6.40

29.71

17.34%

91.69

472.51

124.77

111.22

89.08

147.44

157.35

15.90

9.6

1.7

INDUSTRIAL ASPHALTS

ASPH

520.00

1.81

0.57

31.17

0.67

4.03%

102.53

2.76

0.61

1.34

0.26

0.54

0.45

4.13

125.8

5.1

346.61

J.L. MORISON [V]

MORI

3701.00

(5.09)

(7.43)

10.47

0.58

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.72

598.85

6.2

1.7

2,149.65

J.L. MORISON [NV]

MORI X

2505.00

(6.60)

6.60

8.83

0.17

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.70

1,996.17

1.3

1.1

436.49

LANKEM CEYLON

LCEY

355.00

(1.11)

(10.74)

(23.51)

24.00

31.65%

124.35

944.44

111.22

202.20

567.12

63.90

69.20

39.35

9.0

2.9

8,520.00

SINGALANKA

SING

265.00

(17.63)

(46.87)

(86.81)

1.39

565.74%

53.63

420.25

(0.11)

215.55

205.31

(0.50)

(0.77)

303.39

0.9

4.9

367.08

MULLERS

MULL

3.60

28.57

28.57

44.00

283.00

19.99%

0.41

22.96

8.53

5.45

2.83

6.15

9.22

0.08

44.4

8.9

1,018.80

UNION CHEMICALS

UCAR

720.00

23.37%

162.10

37.88

19.0

4.4

1,080.00

CHEMANEX
CHEMICAL INDUSTRIES [V]

CONSTRUCTIONS

1.41

(1.86)

(5.26)

1.17

(4.00)

1.50

(0.79)

18.97%

16.70

12.58

15.58

11.96

11.75

150.71

437.18

859.61

775.64

275.73

2,211.53

210.49

466.80

739.25

795.00

283.00

(1.61)
(58.16)

(6.89)
(22.73)

(5.74)
126.10

(5.33)
(14.03)

11.33

2.15

COLOMBO DOCKYARD

DOCK

275.00

(0.04)

8.56

8.18

LANKEM DEVELOPMENTS
MTD WALKERS

LDEV
KAPI

M
M

18.80
45.90

(5.50)
(7.28)

(17.47)
(15.69)

(5.03)
(23.37)

(1.51)

(2.32)

(3.92)

25,494.77

6,436.00

6,864.95

5,569.52

6,624.30

3,889.85

AITKEN SPENCE

SPEN

135.60

(1.64)

(1.64)

(4.18)

406.00

12.23%

53.30

2,647.17

550.74

910.90

579.04

606.49

439.50

6.52

20.8

2.5

55,053.06

CARSON CUMBERBATCH

CARS

589.00

(2.96)

(7.81)

(3.60)

196.39

28.34%

128.20

7,136.10

3,506.32

1,747.41

906.83

975.54

1,186.90

36.34

16.2

4.6

115,671.89

CEYLON THEATRES

CTHR

188.00

(4.76)

1.08

0.75

183.10

10.36%

64.73

1,228.11

244.05

234.56

335.53

413.96

91.00

6.71

28.0

2.9

34,422.28

COLOMBO FORT LAND

CFLB

63.00

(4.47)

(8.82)

(19.17)

180.00

23.45%

24.09

1,016.81

90.32

367.41

425.89

133.20

184.00

5.65

11.2

2.6

11,340.00

FINLAYS COLOMBO

JFIN

300.00

20.00

23.97

35.00

4.80%

147.63

248.23

60.38

12.89

84.51

90.45

50.45

7.09

42.3

2.0

10,500.00

HAYLEYS

HAYL

381.10

(2.26)

3.03

3.53

75.00

5.32%

211.25

842.63

268.58

144.31

89.90

339.83

150.67

11.24

33.9

1.8

28,582.50

HEMAS HOLDINGS

HHL

40.60

(0.97)

(5.57)

(11.14)

512.04

12.95%

17.81

1,180.61

261.97

311.08

311.40

296.17

291.48

2.31

17.6

2.3

20,788.85

JOHN KEELLS HOLDINGS

JKH

217.00

0.88

1.40

(26.99)

840.42

14.44%

70.90

8,602.71

1,367.61

2,550.67

1,757.11

2,927.32

1,010.49

10.24

21.2

3.1

182,370.89

DUNAMIS CAPITAL

CSEC

17.60

(3.80)

(25.32)

53.91

123.00

52.47%

11.22

724.22

11.92

16.33

345.40

350.57

98.57

5.89

3.0

1.6

2,164.75

RICHARD PIERIS

RICH

10.30

(0.95)

(6.31)

(16.13)

1937.87

29.48%

2.49

1,421.02

10.84

335.34

640.60

434.25

270.49

0.73

14.0

4.1

19,960.07

SUNSHINE HOLDINGS

SUN

37.80

(0.53)

(5.50)

(12.30)

133.33

18.73%

17.91

447.17

63.28

234.05

93.32

56.53

116.30

3.35

11.3

2.1

5,040.00

SOFTLOGIC HOLDINGS

SHL

23.00

-2.54

-4.17

0.00

779.00

EXPOLANKA HOLDINGS

EXPO

12.50

-1.57

-7.41

0.00

1954.92

3.59

1,583.31

273.54

1,309.77

237.08

0.81

15.4

3.5

FREE LANKA CAPITAL HOLDINGS

FLCH

4.00

2.56

0.00

-11.11

1368.00

4.61

493.29

493.29

DIVERSIFIED

68.44

56.81

2,223.14

4,545.99

28.18%

60.00 -161.00%
114.36
0.81%

114.67
0.20
33.77

15.80%

(19.57)
31.18

(5.46)
(1.81)

32.31

8.5

2.4

18,820.19

na
0.27

na
168.3

92.8
1.4

1,128.00
5,248.99

19.059

3.01

0.9

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

18

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(2.69) (3.96) (0.56)
-23.61%

BVPS

Net Profit
4Qtrs
(1,547.62)

Net Profits
Sept'10
119.82

Trailing

Trailing

Dec'10
(621.19)

Jun10
(89.88)

EPS

PE

PBV

Mkt Cap Mn

(148.46)

Mar'11
(809.51)

CEYLON LEATHER

CLPL

83.30

(7.96)

(12.32)

2.84

34.23

6.38%

55.57

121.44

20.41

16.58

36.79

47.66

22.80

3.55

23.5

1.5

2,851.67

HAYLEYS - MGT

MGT

34.00

(2.02)

1.49

(2.58)

49.18

-97.64%

32.01

(1,537.15)

(168.87)

(799.53)

(625.70)

56.95

(24.40)

na

na

1.1

1,672.03

KURUWITA TEXTILES

KURU

33.50

14.74

6.86

20.22

25.00

-23.46%

58.16

(341.10)

(59.12)

(108.30)

(48.40)

(125.28)

na

na

0.6

837.50

ODEL

ODEL

36.50

(2.65)

(3.17)

(3.42)

144.95

12.89%

11.20

209.19

32.56

76.02

63.61

37.00

1.44

25.3

3.3

5,290.68

ORIENT GARMENTS

OGL

31.50

54.92

FOOTWEAR AND TEXTILES

HOTELS AND TRAVELS

(6.55)

(27.31)

(1.68)

(4.10)

(2.68)

na

na

1.63

105.14

6.27%

City Hotels

4,743.12

505.82

3,189.87

1,183.20

1,035.71

(4.38)

1,999.19

475.72

1,386.33

678.11

617.40

251.79

38.49

3.11

AHOT PROPERTIES

AHPL

94.50

2.20

(47.75)

442.78

13.72%

30.98

1,882.72

296.67

803.63

456.59

325.84

188.47

4.25

22.2

3.0

41,842.27

GALADARI

GHLL

33.80

(1.46)

(8.42)

(9.16)

182.43

7.44%

8.51

115.53

(18.43)

43.71

35.47

54.78

(39.81)

0.63

53.4

4.0

6,166.27

HOTEL DEVELOPERS

HDEV

130.00

1.31

(8.12)

5.81

45.23

25.46%

-105.53

(1,215.22)

na

na

na

5,879.39

HOTEL SERVICES

SERV

22.10

(0.89)

(5.93)

(3.06)

176.00

2.11%

9.06

33.68

(2.32)

52.70

(13.10)

(3.60)

(7.78)

0.19

115.5

2.4

3,889.60

RENUKA CITY HOTEL

RENU

359.00

1.13

(4.27)

0.84

7.00

22.05%

222.94

344.14

177.65

28.76

15.98

121.76

35.30

49.16

7.3

1.6

2,513.00

TAJ LANKA

TAJ

48.20

(4.96)

(7.17)

(10.30)

139.64

7.43%

14.37

149.18

22.15

52.65

46.65

27.73

18.77

1.07

45.1

3.4

6,730.53

TRANS ASIA

TRAN

80.00

(0.75)

(6.03)

(59.02)

200.00

14.01%

24.60

689.15

404.90

136.53

90.89

56.84

3.45

23.2

3.3

16,000.00

2,743.94

30.10

1,803.53

505.09

418.31

(256.17)

AIT. SPENCE HOTEL HOLD.

AHUN

74.50

(2.73)

(3.97)

(2.22)

336.29

12.24%

26.74

1,100.48

85.18

590.15

272.70

152.45

(19.00)

3.27

22.8

2.8

25,053.61

AMAYA LEISURE

CONN

103.30

(5.09)

(8.18)

(5.09)

48.03

61.90%

15.11

449.36

50.93

67.60

66.60

264.23

61.69

9.36

11.0

6.8

4,961.94

BBH

17.60

(4.32)

(9.69)

(6.84)

129.60

0.85%

20.98

23.01

29.00

(51.97)

25.00

20.98

4.21

0.18

99.1

0.8

2,280.96

CEYLON HOTELS CORP.

CHOT

30.50

(2.56)

0.33

6.64

171.83

1.36%

35.74

83.55

(21.29)

117.56

(8.27)

(4.45)

(12.00)

0.49

62.7

0.9

5,240.67

CONFIFI HOTEL HLDG.

PALM

210.00

(22.16)

(31.12)

(31.12)

7.20

-3.50%

198.47

(49.99)

(63.37)

50.48

(4.49)

(32.62)

(37.00)

na

na

1.1

1,512.00

RIVERINA HOTELS

BHR

109.00

(3.72)

(2.77)

(16.31)

14.18

-3.06%

124.94

(54.21)

(47.66)

34.27

(15.50)

(25.33)

(48.64)

na

na

0.9

1,545.81

BERUWALA WALK INN

BINN

183.90

11.25

(0.05)

11.45

0.90

14.72%

-170.32

(22.57)

(4.45)

(6.94)

(3.05)

(8.13)

(6.92)

na

na

na

165.51

EDEN HOTELS

EDEN

43.10

(5.04)

(8.26)

0.46

52.80

7.23%

25.89

98.81

(21.13)

81.23

20.30

18.41

(18.42)

1.87

23.0

1.7

2,275.68

HOTEL SIGIRIYA

HSIG

71.00

(5.95)

(6.32)

(1.52)

5.86

9.82%

32.52

18.71

4.08

3.85

5.39

5.39

0.34

3.19

22.2

2.2

415.99

HUNAS FALLS

HUNA

79.10

(1.98)

(5.83)

(4.70)

5.63

22.34%

13.87

17.43

5.08

2.17

2.82

7.36

2.18

3.10

25.5

5.7

444.94

KANDY HOTELS

KHC

216.50

(6.68)

(14.76)

(13.40)

16.50

0.99%

340.98

55.96

9.42

16.85

9.84

19.85

2.20

3.39

63.8

0.6

3,572.25

JOHN KEELLS HOTELS

KHL

15.90

(2.45)

(6.47)

(0.63)

1456.15

5.84%

7.97

677.46

7.27

521.28

206.20

(57.28)

(167.95)

0.47

34.2

2.0

23,152.73

LIGHT HOUSE HOTEL

LHL

56.00

3.90

(1.75)

0.18

46.00

3.03%

49.57

69.13

(2.62)

48.06

17.10

6.59

(11.27)

1.50

37.3

1.1

2,576.00

MIRAMAR

MIRA

267.10

1.21

(12.08)

(25.18)

2.75

na

0.00

(13.10)

na

(13.10)

na

na

na

734.53

MAHAWELI REACH

MRH

33.50

(12.04)

(0.88)

1.82

47.07

-39.52%

18.68

(347.42)

NUWARA ELIYA

NEH

1500.00

(3.16)

(7.69)

(18.70)

2.00

8.41%

779.19

PEGASUS

PEG

65.00

(1.66)

(3.99)

(3.85)

27.35

6.21%

37.29

REEFCOMBERS

REEF

77.00

(2.88)

8.39

3.61

47.19

0.42%

ROYAL PALMS

RPBH

69.00

(2.68)

(5.48)

50.00

SIGIRIYA VILLAGE

SIGV

100.20

(2.72)

(9.73)

1.21

STAFFORD/DOLPHIN

STAF

53.10

(11.77)

(1.44)

TANGERINE

TANG

99.00

SERENDIB HOTELS [V]

SHOT

30.10

(6.83)

SHOT X

21.00

MARAWILA RESORTS

MARA

12.00

FORTRESS RESORTS

RHTL

28.00

Resort Hotels

BROWNS BEACH HOTELS

SERENDIB HOTELS [NV]

INVESTMENT TRUST

(13.67)

(161.00)

(186.61)

13.85

(6.72)

na

na

1.8

1,576.73

131.35

0.78

49.18

24.50

56.90

12.10

65.55

22.9

1.9

3,005.81

63.31

21.67

16.05

13.24

12.35

7.21

2.31

28.1

1.7

1,777.91

30.10

6.00

(17.20)

15.72

5.67

1.81

(5.48)

0.13

605.3

2.6

3,633.78

7.46%

27.40

102.15

1.17

64.97

26.94

9.08

(3.39)

2.04

33.8

2.5

3,450.00

9.00

7.15%

54.91

35.34

(3.83)

21.50

6.08

11.59

(6.72)

3.93

25.5

1.8

901.80

21.56

31.62

5.34%

22.19

37.50

11.54

43.90

(6.71)

(11.23)

(5.29)

1.19

44.8

2.4

1,679.10

10.12

4.21

20.00

4.42%

93.95

83.00

4.70

69.46

11.55

(2.72)

(12.48)

4.15

23.9

1.1

1,980.00

8.70

23.97

75.51

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.26

0.74

40.7

2.4

2,272.99

(4.11)

4.48

21.00

36.01

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.30

0.74

28.4

1.7

756.23

(6.25)

(14.29)

3.45

122.50

1.33%

7.31

11.86

(13.31)

na

0.10

123.9

1.6

1,470.00

16.05

110.89

13.41%

5.67

na

0.76

36.8

4.9

3,104.83

(7.24)

(3.81)

7.22

(8.66)

0.85

26.82%

25.18

84.40

6,360.23

108.69

2,550.84

955.83

(24.29)

364.45

2,489.12

1,028.68

8.27

2.22

ASIAN COTTON MILLS

ASCO

153.70

9.99

14.19

22.50

7.99

2.17%

73.36

12.70

(2.34)

46.60

(18.30)

(13.26)

5.00

1.59

96.7

2.1

1,227.37

CEYLON GUARDIAN

GUAR

325.00

1.56

(4.21)

4.74

82.10

33.23%

138.76

3,785.80

1,714.33

492.51

184.62

1,394.34

586.00

46.11

7.0

2.3

26,681.43

CEYLON INVESTMENT

CINV

127.20

(0.70)

(9.01)

(5.64)

98.51

24.30%

65.33

1,564.18

699.66

97.30

767.22

317.82

15.88

8.0

1.9

12,531.09

COLOMBO FORT INV.

CFI

329.00

(0.30)

9.67

(6.00)

5.00

7.70%

33.82

13.03

1.54

2.85

4.50

4.14

9.91

2.61

126.3

9.7

1,645.00

COLOMBO INV. TRUST

CIT

325.00

(7.14)

(4.41)

(13.56)

5.50

7.15%

22.85

8.99

1.47

1.54

3.60

2.38

8.40

1.63

198.8

14.2

1,787.50

SHAW

306.00

(9.20)

(1.29)

1.09

5.12

0.70%

437.86

15.76

35.28

1.18

(20.70)

(17.45)

3.08

99.4

0.7

1,566.89

RENUKA HOLDINGS [V]

RHL

61.50

(0.97)

(2.23)

0.82

43.75

40.31%

44.24

780.04

100.97

323.15

1.30

354.62

119.00

15.60

3.9

1.4

2,690.63

RENUKA HOLDINGS [NV]

RHL

38.00

(0.78)

(6.60)

(3.78)

6.25

40.31%

309.66

780.04

100.97

323.15

1.30

354.62

119.00

15.60

2.4

0.1

237.50

WAPO

163.00

(3.16)

(18.38)

(20.26)

25.83

21.76%

31.97

179.73

(0.07)

(9.31)

188.73

0.38

na

6.96

23.4

5.1

4,210.91

BLI

64.40

-1.56

-16.27

15.72

20.20

SHAW WALLACE

WATAPOTA INVESTMENTS
BIMPUTH LANKA INVESTMENTS

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

19

Broad Market Valuation Guide


Year

Company

End
LAND AND PROPERTY

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
(4.96) (3.66) 20.68

Shares Trailing
Mn

ROE
5.80%

BVPS

Net Profit
4Qtrs
2,125.81

PBV

Mar'11
796.72

Dec'10
753.24

Net Profits
Sept'10
239.97

Trailing

June'12
341.47

Jun10
181.83

Trailing
EPS

PE
23.30

Mkt Cap Mn

1.35

32.74

52.27

22.84

23.13

20.79

2.69

11.2

0.7

1,467.38

8.58

16.89

115.26

15.63

15.33

8.1

1.9

1,267.86

C T LAND

CTLD

30.10

(3.83)

(9.61)

(0.99)

48.75

5.92%

45.35

130.98

CARGO BOAT

CABO

124.30

(2.81)

(10.58)

(9.34)

10.20

23.01%

66.61

156.36

CEYLINCO HOUSING

CHOU

23.80

(2.07)

(10.57)

21.54

13.38 -188.39%

5.63

(141.88)

(17.40)

(26.76)

(55.50)

(42.22)

(38.34)

na

na

4.2

318.44

CSD

14.50

(7.05)

(18.99)

15.08

147.96

0.57%

29.65

24.96

54.95

0.45

13.09

(43.52)

(25.33)

0.17

85.9

0.5

2,145.49

COLOMBO LAND

CLND

61.00

(8.93)

22.86

45.41

199.88

0.42%

13.98

11.68

5.93

0.96

2.40

2.40

0.06

1043.9

4.4

12,192.74

COMMERCIAL DEVELOP.

COMD

119.90

5.82

16.17

(0.08)

12.00

11.38%

60.38

82.46

21.19

13.64

37.69

9.94

11.00

6.87

17.4

2.0

1,438.80

EAST WEST

EAST

41.00

(6.45)

(19.44)

253.04

138.24

4.28%

3.19

18.86

17.28

4.37

23.70

(26.49)

0.14

300.6

12.9

5,667.84

EQUITY ONE

EQIT

48.50

(6.73)

(7.79)

(13.39)

40.32

3.67%

36.19

53.58

4.17

30.60

27.93

(9.11)

(7.66)

1.33

36.5

1.3

1,955.60

EQUITY TWO

ETWO

29.10

(3.64)

(11.82)

(8.20)

31.00

6.04%

16.47

30.84

2.45

10.91

15.51

1.96

1.10

0.99

29.3

1.8

902.10

HUEJAY

HUEJ

166.00

0.61

(3.15)

0.61

1.80

-19.42%

7.51

(2.63)

(1.41)

(1.21)

na

na

na

na

22.1

298.80

KDL

28.00

(8.17)

4.85

60.57

17.43

-10.70%

7.29

(13.59)

(3.96)

(6.66)

(4.70)

1.73

0.92

na

na

3.8

488.02

ON'ALLY HOLDINGS

ONAL

72.00

(8.14)

(21.52)

(9.07)

17.50

8.63%

58.74

88.71

13.77

56.24

9.04

9.67

10.05

5.07

14.2

1.2

1,260.06

OVERSEAS REALTY

OSEA

14.80

(2.63)

(9.20)

843.48

5.09%

20.37

874.99

162.57

124.72

499.95

87.74

160.00

1.04

14.3

0.7

12,483.57

PDL

66.00

(2.08)

(10.57)

14.19

66.00

14.76%

28.46

277.28

71.00

74.91

76.18

55.20

54.90

4.20

15.7

2.3

4,356.00

SERENDIB LAND

SLND

2999.00

9.05

0.36

3.05%

567.86

6.24

1.47

1.68

1.49

1.60

17.34

172.9

5.3

1,079.64

YORK ARCADE

YORK

30.30

(4.15)

(8.81)

(7.12)

12.00

13.30%

8.70

13.88

7.75

2.28

2.59

1.26

1.16

26.2

3.5

363.60

TOUCHWOOD

TWOD

23.40

(2.92)

(4.51)

71.27

18.04%

39.92

513.07

426.80

86.26

na

na

7.20

3.3

0.6

1,667.73

(1.87)

(4.58)

(6.83)

8,256.43

2,173.41

1,255.58

2,176.80

2,639.96

1,145.30

ABAN

258.00

(1.88)

(4.21)

(7.33)

4.26

28.85%

91.80

112.78

31.11

17.37

28.00

36.30

25.54

26.48

9.7

2.8

1,098.77

ACL CABLES

ACL

80.00

2.30

(7.83)

59.89

5.69%

77.01

262.21

85.90

(8.60)

118.16

66.74

37.21

4.38

18.3

1.0

4,791.49

ACL PLASTICS

APLA

147.00

(3.92)

1.38

(8.18)

4.21

14.32%

117.83

71.07

14.15

9.92

14.27

32.73

18.55

16.87

8.7

1.2

619.24

ACME

ACME

24.40

(8.40)

9.09

15.38

25.61

1.64%

16.64

6.99

(0.99)

5.74

4.63

(2.39)

(8.85)

0.27

89.4

1.5

624.96

ALUFAB

ALUF

75.00

(4.01)

(44.34)

(42.89)

4.02

-3.16%

-12.03

1.53

0.47

(0.48)

1.19

0.34

0.14

0.38

197.6

na

301.46

BLUE DIAMONDS [V]

BLUE

9.70

(17.65)

15.29

13.95

103.30

1.79%

1.25

5.76

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

431.9

7.7

1,002.02

BLUE DIAMONDS [NV]

BLUE X

4.40

(18.52)

57.14

69.23

153.37

1.79%

1.25

5.77

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

195.9

3.5

674.83

BOGALA GRAPHITE

BOGA

50.00

(2.15)

(12.13)

(11.82)

47.32

12.51%

3.35

19.85

3.49

2.42

21.45

(7.51)

30.17

0.42

119.2

14.9

2,365.82

CENTRAL INDUSTRIES

CIND

90.00

(0.55)

(8.63)

(5.26)

9.88

9.72%

1.34

79.05

18.51

24.01

23.26

13.27

13.49

8.00

11.3

1.1

889.58

GRAIN ELEVATORS

GRAN

113.50

(0.09)

(18.38)

2.06

60.00

23.68%

37.27

529.65

84.84

94.33

205.49

144.99

96.00

8.83

12.9

3.0

6,810.00

CHEVRON LUBRICANTS

LLUB

161.50

(0.98)

2.87

0.94

120.00

55.84%

23.11

1,548.52

422.63

413.10

317.68

395.11

413.49

12.90

12.5

7.0

19,380.00

DANKOTUWA

DPL

36.00

(8.86)

(17.81)

(16.47)

72.25

-2.53%

10.46

(19.14)

(32.52)

(16.29)

18.62

11.06

(15.57)

na

na

3.4

2,600.85

DIPPED PRODUCTS

DIPD

123.00

3.45

3.97

17.14

59.86

19.75%

65.97

779.82

390.37

122.97

171.20

95.28

57.16

13.03

9.4

1.9

7,362.97

HAYLEYS EXPORTS

HEXP

38.60

(2.00)

(8.41)

(9.26)

8.00

-10.35%

41.84

(34.65)

(7.51)

(26.63)

(2.60)

2.08

(22.33)

na

na

0.9

308.80

KELANI CABLES

KCAB

97.10

2.00

4.97

(1.22)

21.80

10.24%

77.02

171.90

48.78

53.33

47.39

22.40

5.67

7.89

12.3

1.3

2,116.78

KELANI TYRES

TYRE

48.00

(1.03)

6.90

(1.44)

80.40

17.41%

15.45

216.19

18.91

54.16

74.94

68.18

65.67

2.69

17.9

3.1

3,859.20

LANKA ALUMINIUM

LALU

53.10

(3.09)

(9.51)

(16.59)

13.70

4.56%

30.74

19.19

(5.43)

2.98

9.07

12.57

(5.82)

1.40

37.9

1.7

727.62

LANKA CEMENT

LCEM

23.00

(2.13)

(7.63)

(2.95)

173.51

-15.00%

0.42

(10.96)

(3.73)

(2.35)

(1.44)

(3.44)

na

na

54.6

3,990.75

LANKA CERAMIC

CEYLINCO SEYLAN

KELSEY DEVELOPMENTS

PROPERTY DEVELOPMENT

MANUFACTURING
ABANS

17.14%

na

15.15

2.60

125,086.69

CERA

105.10

(4.54)

(4.54)

(23.12)

30.00

16.18%

75.84

368.08

34.90

103.93

136.05

93.20

(73.79)

12.27

8.6

1.4

3,153.00

LANKA TILES

TILE

103.00

(6.28)

(11.66)

53.05

20.67%

43.03

471.77

69.33

149.73

148.58

104.13

103.56

8.89

11.6

2.4

5,464.19

LANKA WALLTILES

LWL

106.50

(6.08)

(10.50)

(26.40)

54.60

17.02%

63.74

592.48

53.97

161.11

226.80

150.60

(130.64)

10.85

9.8

1.7

5,814.90

LAXAPANA

LITE

12.00

(2.44)

(13.67)

26.32

39.00

1.29%

6.69

3.37

(3.38)

5.46

0.57

0.72

2.04

0.09

138.8

1.8

468.00

PARQUET

PARQ

24.60

(3.53)

(5.02)

(5.38)

27.37

-2.99%

20.22

(16.57)

(22.32)

3.64

17.32

(15.20)

0.87

na

na

1.2

673.35

PELWATTE SUGAR

SUGA

34.40

(3.37)

(6.01)

1.18

67.98

-62.15%

9.34

(394.42)

83.66

(723.45)

(168.72)

414.09

(197.69)

na

na

3.7

2,338.41

PIRAMAL GLASS

GLAS

8.50

(2.30)

(5.56)

(14.14)

950.09

22.72%

3.09

666.86

141.29

178.47

190.10

157.00

53.18

0.70

12.1

2.8

8,075.73

PRINT CARE

CARE

40.00

(0.50)

(8.72)

(82.18)

85.97

20.30%

11.83

206.43

38.13

47.03

60.58

60.70

38.28

2.40

16.7

3.4

3,438.67

REGNIS

REG

218.00

30.30

27.45

18.07

4.83

16.08%

104.47

81.13

18.01

27.44

21.81

13.87

15.71

16.80

13.0

2.1

1,052.74

RICH PIERIS EXPORTS

REXP

30.10

(4.14)

(20.58)

(8.23)

11.16

55.77%

-10.73

(66.79)

(11.03)

(69.15)

(1.18)

14.58

(16.75)

na

na

na

336.03

RCL

142.50

(3.13)

(5.00)

(12.58)

110.79

28.12%

47.12

391.48

439.69

412.89

224.05

382.45

13.25

10.8

3.0

15,787.49

SAMSON INTERNATIONAL

SIL

145.60

(0.07)

31.41

23.39

3.85

-12.40%

88.60

(42.27)

1.27

(13.43)

(12.53)

(17.58)

(6.36)

na

na

1.6

560.27

SINGER INDUSTRIES

SINI

228.00

1.67

(13.10)

(30.50)

3.85

20.11%

222.01

171.76

23.85

27.59

(31.31)

151.63

0.88

44.65

5.1

1.0

876.96

TKYO

52.10

0.38

(7.09)

(8.07)

202.50

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

19.1

2.7

10,550.25

TKYO X

39.00

(2.50)

(6.70)

(6.25)

101.25

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

14.3

1.4

3,948.75

SIRA

4.70

(4.00)

2.13

(4.00)

537.51

3.62%

2.50

48.61

48.87

55.10

(69.88)

14.52

15.32

0.09

52.0

1.9

2,526.31

TJL

14.1

ROYAL CERAMICS

TOKYO CEMENT [V]


TOKYO CEMENT [NV]
SIERRA CABLES
TEXTURED JERSEY

655.00

1,468.11

143.97

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

20

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing BVPS


Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn ROE
0.96
3.00 (2.52)
39.87%

Net Profit
4Qtrs
5,105.13

Trailing Trailing

Dec'10
1,741.60

Net Profits
Sept'10
715.40

Jun10
415.34

EPS

PE
8.80

PBV

Mkt Cap Mn

1,528.35

Mar'11
1,119.78

AUTODROME

AUTO

852.40

0.04

(13.46)

(14.25)

1.20

9.12%

448.08

49.03

10.27

12.00

15.40

11.37

10.00

40.86

20.9

1.9

COLONIAL MOTORS

COLO

489.80

2.20

36.82

49.72

9.12

20.48%

168.39

314.64

143.01

112.89

46.20

12.54

25.38

34.48

14.2

2.9

4,469.09

DIMO

DIMO

1400.00

(1.47)

(4.35)

(3.42)

8.88

55.66%

522.31

2,580.31

636.40

664.37

973.90

305.64

151.20

290.69

4.8

2.7

12,427.01

LANKA ASHOK

ASHO

3610.00

0.28

(7.67)

(24.79)

3.62

53.99%

390.25

762.90

279.00

(66.90)

321.60

229.20

157.03

210.70

17.1

9.3

13,071.24

SATHOSA MOTORS

SMOT

412.00

44.71

50.07

40.94

6.03

29.33%

83.90

148.48

49.22

53.38

22.60

23.27

11.03

24.61

16.7

4.9

2,485.85

UNITED MOTORS

UML

170.00

(2.36)

10.73

16.04

67.27

29.93%

62.08

1,249.77

410.45

344.04

361.90

133.38

60.69

18.58

9.1

2.7

11,435.40

0.51

(2.25)

5.67

7,278.64

3,110.83

1,055.89

641.52

2,470.41

1,614.30

19.4

7.1

BUKIT DARAH

BUKI

1070.00

0.08

(2.55)

1.99

102.00

47.40%

138.84

6,712.64

2,943.95

900.51

506.83

2,361.36

1,363.50

65.81

16.3

7.7

109,140.00

GOOD HOPE

GOOD

1182.10

0.17

(1.33)

6.87

8.31%

220.00

125.67

33.40

34.46

31.63

26.18

67.96

18.29

64.6

5.4

8,122.57

INDO MALAY

INDO

1394.90

(0.01)

38.10

7.00

7.93%

184.79

102.51

26.20

28.15

25.40

22.76

55.30

14.65

95.2

7.5

9,762.07

SELINSING

SELI

1125.10

2.28

(9.99)

12.40

6.94

9.36%

313.37

203.46

68.41

54.32

45.22

35.51

70.01

29.32

38.4

3.6

7,808.28

SHALIMAR

SHAL

950.00

7.33

7.28

43.90

6.94

8.23%

235.13

134.36

38.87

38.46

32.43

24.60

57.53

19.36

49.1

4.0

6,593.08

3,981.17

(629.58)

2,381.06

1,566.98

662.72

910.53

MOTORS

OIL PALMS

PLANTATIONS

(3.22)

36.79%

(9.76) (21.71)

19.94%

8.6

3.51
1,022.88

1.72

AGALAWATTE

AGAL

55.30

(5.63)

(2.98)

(22.44)

25.00

29.82%

31.39

234.03

(22.36)

121.4

76.05

58.90

(15.43)

9.36

5.9

1.8

BALANGODA

BALA

38.00

(7.99)

(14.99)

(29.50)

23.64

17.12%

61.72

249.77

84.16

132.3

34.56

(1.25)

84.00

10.57

3.6

0.6

898.18

BOGAWANTALAWA

BOPL

17.00

(2.30)

(7.10)

(11.92)

83.75

-1.23%

11.39

(11.78)

(44.18)

62.9

69.15

(99.64)

28.59

na

na

1.5

1,423.75

HAPUGASTENNE

HAPU

61.50

0.65

(9.56)

(20.34)

46.32

6.50%

31.02

93.33

(35.60)

53.7

0.12

75.11

117.73

2.02

30.5

2.0

2,848.42

HORANA

HOPL

46.00

(3.75)

(12.99)

(31.35)

25.00

31.13%

41.91

326.17

(13.30)

154.9

135.31

49.22

(13.72)

13.05

3.5

1.1

1,150.00

KAHAWATTE

KAHA

31.50

(4.55)

(10.00)

(10.00)

79.89

20.75%

13.05

216.34

(115.74)

141.4

68.57

122.07

49.50

2.71

11.6

2.4

2,516.53

KEGALLE

KGAL

149.50

2.01

(5.86)

(22.27)

25.00

30.20%

98.51

743.81

31.37

270.1

227.41

214.90

125.31

29.75

5.0

1.5

3,737.50

KELANI VALLEY

KVAL

110.00

(8.18)

(20.81)

(28.10)

34.00

20.95%

55.90

398.23

(49.26)

246.2

165.19

36.07

7.39

11.71

9.4

2.0

3,740.00

KOTAGALA

KOTA

103.50

(1.90)

(14.17)

(32.50)

32.00

28.79%

69.34

638.89

26.37

175.5

238.61

198.38

55.77

19.97

5.2

1.5

3,312.00

MADULSIMA

MADU

20.10

(8.92)

(16.38)

(18.83)

29.00 -13.37%

57.63

(223.47)

(116.86)

37.5

(50.08)

(94.01)

14.59

na

na

0.3

582.90

MAL

6.90

(6.85)

(19.05)

22.70%

9.12

464.96

92.61

198.6

101.13

72.58

175.99

2.07

3.3

0.8

1,549.67

MASKELIYA

MASK

24.20

(2.81)

(3.59)

(10.37)

26.98 -41.67%

25.61

(287.88)

(317.75)

30.9

57.27

(58.34)

12.07

na

na

0.9

652.84

NAMUNUKULA

NAMU

93.50

(4.70)

(8.98)

(22.07)

23.75

25.26%

54.56

327.24

1.26

100.7

116.76

108.56

83.35

13.78

6.8

1.7

2,220.63
783.75

MALWATTE VALLEY

224.59

1,382.50

TPL

33.00

(1.49)

(5.71)

(15.17)

23.75

8.24%

46.62

91.20

(75.79)

71.8

101.93

(6.76)

(2.80)

3.84

8.6

0.7

UDAPUSSELLAWA

UDPL

37.50

(0.53)

(7.41)

(6.25)

19.40

1.36%

21.22

5.58

(33.79)

(9.2)

36.28

12.24

41.99

0.29

130.4

1.8

727.46

WATAWALA PLANTATIONS

WATA

18.80

(3.08)

(6.90)

(21.25)

236.67

17.69%

10.88

455.54

(40.73)

296.8

188.73

10.72

146.20

1.92

9.8

1.7

4,449.33

ELPITIYA

ELPL

25.50

(3.38)

(8.54)

(15.74)

72.87

18.44%

18.71

251.44

251.4

na

na

3.45

7.4

1.4

1,858.09

MET.RES.HOL

MPRH

32.00

6.67

13.88

5.96

17.26

1.14%

39.52

7.77

43.8

(36.02)

na

0.45

71.1

0.8

552.47

TALAWAKELLE

HEALTH SERVICES

(4.44) (12.42) 10.48

5.73%

958.19

308.85

182.66

295.63

171.04

1,160.44

40.2

2.30

ASIRI CENTRAL

ASHA

190.00

(5.00)

(9.35)

(15.56)

22.33

-9.82%

45.0

(176.52)

(116.04)

na

na

na

2.4

4,243.45

ASIRI SURGICAL

AMSL

8.50

(4.49)

(3.41)

6.25

528.46

13.08%

3.8

291.69

89.7

90.0

51.4

60.65

85.29

0.55

15.4

2.0

4,491.89

ASIRI HOSPITAL

ASIR

9.60

(4.00)

11.63

4.35

889.26

8.52%

2.9

238.85

73.8

64.3

77.3

23.38

24.59

0.27

35.7

3.0

8,536.93

CEYLON HOSPITALS [V]

CHL

95.00

(1.04)

(5.00)

25.53

4.39%

72.7

89.42

38.5

(3.836)

40.637

50.92

40.30

2.64

36.0

1.6

2,425.09

CEYLON HOSPITALS [NV]

CHL X

75.00

(4.70)

(1.32)

(6.25)

8.35

1.89%

72.7

38.50

38.5

(3.836)

40.637

40.30

2.64

28.4

9.2

625.91

LANKA HOSPITALS

LHCL

56.00

(6.91)

(31.15)

41.22

223.73

10.54%

9.8

301.63

66.2

65.2

106.0

64.30

67.96

1.35

41.5

4.4

12,529.00

NAWALOKA

NHL

4.00

2.56

2.56

1409.51

5.87%

2.0

174.62

2.2

23.7

60.9

87.83

902.00

0.12

32.3

1.9

5,638.02

-60.5

16th September 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

21

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn ROE
(0.96)
2.19 (12.96)
31.36%

BVPS

Net Profit
4Qtrs
761.90

Trailing Trailing

Dec'10
112.09

Net Profits
Sept'10
118.18

Jun10
71.57

EPS

PE
10.54

PBV

Mkt Cap Mn

25.97

Mar'11
502.72

JOHN KEELLS LIMITED

JKL

88.60

(1.56)

(3.80)

(59.17)

60.80

45.33%

29.06

800.77

66.67

542.88

83.93

107.29

70.74

13.17

6.7

3.0

5,386.88

LAKE HOUSE PRINTING

LPRT

174.00

(5.77)

23.13

7.14

2.94

1.87%

43.20

2.38

2.00

(1.48)

0.56

1.29

(1.09)

0.81

215.1

4.0

511.08

MERC. SHIPPINGS

MSL

320.00

7.02

(2.44)

(1.57)

2.84

-17.24%

106.16

(52.07)

(10.40)

(38.68)

4.42

(7.41)

(1.42)

na

na

3.0

910.40

CEYLON PRINTERS

CPRT

100.00

0.04 -242.06%

376.66

(31.92)

(32.30)

0.38

na

0.40

na

na

0.3

3.50

KALAMAZOO

KZOO

3500.00

12.90

(56.20)

0.05

878.80

2.55

0. 79

na

2.55

51.00

68.6

4.0

175.00

PARAGON

PARA

1899.00

0.39

3.90

487.1

na

189.95

CEYLON TEA BROKERS

CTBL

7.50

1.55

39.80

na

22.79

17.01

na

0.35

21.5

4.8

855.00

130.27

333.07

53.99

90.16

SERVICES

STORES AND SUPPLIES

(24.04)

(2.60)

53.06

50.00

(0.54)

11.36

(12.93)

0.10
114.00

5.80%
na
22.55%

0.39

12.30%

606.01

88.69

22.10

3.31

2.72

COLOMBO PHARMACY

PHAR

1680.00

(10.18)

(14.96)

(32.76)

1.27

2.44%

622.10

19.35

3.29

4.69

3.37

8.00

5.16

15.20

110.5

2.7

2,138.40

E B CREASY

EBCR

2600.00

39.28

15.30

2.54

25.89%

733.48

481.57

64.60

123.41

293.56

220..22

82.12

189.93

13.7

3.5

6,592.19

GESTETNER

GEST

375.50

21.38

40.23

41.38

2.28

43.89%

22.91

22.91

5.85

1.13

5.34

10.59

(3.35)

10.06

37.3

16.4

855.44

HUNTERS

HUNT

740.00

0.64

(8.56)

(35.12)

5.15

3.69%

432.42

82.19

14.96

1.03

30.80

35.40

6.23

15.97

46.3

1.7

3,807.30

1.28

(2.73)

1.27

10,273.76

7,093.52

(231.33)

2,313.10

1,095.31

451.28

BROWNS

BRWN

276.90

0.69

(0.82)

(12.07)

70.88

12.88%

215.68

1,968.09

86.69

(459.96)

1,572.96

768.40

182.18

27.77

10.0

1.3

19,625.29

C W MACKIE

CWM

95.00

(0.63)

(8.97)

7.64

35.99

19.39%

38.90

271.45

102.19

121.84

0.42

47.00

43.66

7.54

12.6

2.4

3,418.91

CEYLON FOREIGN TRADES


EASTERN MERCHANTS

CFT
EMER

M
M

9.10
2684.00

(7.14)
7.89

(11.65)
(8.08)

(6.19)
85.53

140.20 1096.14%
1.68 2.71%

4.31
555.92

6,628.06
25.30

6,599.28
29.29

17.61
(12.87)

7.29
8.88

3.89
na

0.45
16.00

47.28
15.08

0.2
178.0

2.1
4.8

1,275.78
4,503.22

ENVIRONMENTAL RESOURCES
RADIANT GEMS

GREG
RGEM

M
M

61.50
140.00

(12.62)
24.26

(15.50)
35.14

7.50
68.33

315.48
2.40

6.53%
-1.09%

23.32
13.90

480.56
(0.36)

(16.77)

(149.83)
2.30

486.70
(2.19)

160.45
(1.04)

43.82
0.57

1.52
na

40.4
na

2.6
10.1

19,402.14
336.00

125.21

19.62%

35.43

870.50

292.84

249.58

225.55

102.53

162.00

6.95

17.3

3.4

15,025.15

0.08

9.15%

264.29

2.02

(0.58)

na

2.60

24.19

5.0

0.5

10.04

180.00

9.35%

1.67

28.15

na

14.07

14.08

na

0.16

40.3

3.8

1,134.00

TRADING

33.83%

6.30

2.13

SINGER SRI LANKA

SINS

120.00

(1.64)

(6.03)

2.83

OFFICE EQUIPMENT

OFEQ

120.40

TESS AGRO

TESS

6.30

60.00

128.57

113.33

(2.85)

(4.47)

(0.20)

1,929.14

183.04

35.96

900.10

810.04

139.08

HPWR

33.20

(6.23)

(1.49)

(9.81)

125.20

15.80%

21.78

430.67

86.85

112.12

107.40

124.31

80.01

3.44

9.7

1.5

4,156.64

LANKA IOC

LIOC

17.90

(3.23)

(0.55)

3.45

532.53

10.42%

17.23

956.38

(36.25)

(111.30)

602.36

501.57

(116.00)

1.80

10.0

1.0

9,532.29

VIDULLANKA

VLL

9.00

(1.10)

(1.10)

20.00

432.88

16.53%

2.15

153.93

38.31

(9.42)

69.40

55.63

56.87

0.36

25.3

4.2

3,895.90

VALLIBEL POWER

VPEL

9.40

(2.11)

(5.10)

(6.06)

747.11

21.03%

2.47

388.15

94.12

44.56

120.94

128.53

118.20

0.52

18.1

3.8

7,022.83

LAUGFS GAS

LGL

42.00

(1.87)

(10.09)

1.21

335.00

9.12%

579.02

251.48

327.54

LAUGFS GAS (X)

LGL

27.80

(2.78)

(14.37)

(8.79)

52.00

9.12%

579.02

251.48

327.54

HIDRO POWER

HPFL

13.80

(2.80)

0.72

5.30

109.09

7.38%

62.93

17.60

22.14

23.19

PANASIAN POWER

PAP

5.00

(5.66)

4.17

(13.79)

500.00

14.50%

108.33

60.13

48.20

(10.26)

(5.19)

(6.79)

2.20

E-CHANNELLING

ECL

7.50

(10.71)

5.63

8.70

PC HOUSE

PCH

17.60

(10.15)

(7.33)

(9.69) 228.9333

POWER & ENERGY


HEMAS POWER

INFORMATION TECHNOLOGY

13.14%

2.80%
122.13

2.80%

2.20
0.64

2.20
146.00

2.20
57.69

38.31

50.00

12.76

416.36
na

0.02

416.4

1.68

5.30
11.7

915.99

Research
Senior Analyst
Amali Perera

(94-11)5320256
amali@asiacapital.lk

Corporates

Economy

Minoli Mallwaarachchi
Nirmala Samarawickrama
Dilan Wijekoon
Thilina Ukwatta
Shan Silva

(94-11)5320259
(94-11)5320253
(94-11)5320253
(94-11)5320253
(94-11)5320251

Dhanusha Pathirana
Travis Gomez

(94-11)5320254
(94-11)5320000

Statistician
Nuwan Pradeep

(94-11)5320257

Sales
Institutional Sales
Sabri Marikar
Niroshan Wijayakoon
Niyaz Aboobucker
Anura Hedigallage
Chelaka Hapugoda
Chaminda Mahanama
Hiran Bibile

(94-11) 5320224
(94-11) 5320208
(94-11) 5320213
(94-11) 5320211
(94-11) 5320240
(94-11) 5320223
(94-11) 5320238

Retail Sales
077 3-576868
0777-713645
0777-727352
0777 -713663
0777 -256740
0777 -556582
0777 -352032

sabri@asiacapital.lk
niroshan@asiacapital.lk
niyaz@asiacapital.lk
anura@asiacapital.lk
chelaka@asiacapital.lk
mahanama@asiacapital.lk
hiran@asiacapital.lk

Shiyam Subaulla
Gagani Jayawardhana
Priyantha Hingurage
Neluka Rodrigo
Subeeth Perera

(011)- 5320218
(011)- 5320236
(011)- 5320217
(011)- 5320214
(011)- 5320227

0773-502016
0714-084953
0773-502015
0777-366280
0714-042683

shiyam@asiacapital.lk
gagani@asiacapital.lk
priyantha@asiacapital.lk
neluka@asiacapital.lk
subeeth@asiacapital.lk

Branches
CSE Floor

CSE,01-04, World Trade Centre, Colombo 1.

Kiribathgoda

Level 2-6,Udeshi City Shopping complex, No 94,Makola Rd,Kiribathgoda

Kurunegala

Union Assurance Building, No.6,1st Floor, Rajapilla Rd, Kurunagala.

Matara
Galle

E.H.Cooray Building, Mezzanine Floor, No:24, Anagarika Darmapala Mw,


Matara
Peoples Leasing Building, 2nd Floor, No.118,Matara Road, Galle

Negombo

Asia Asset Finance, 171/1, Station Road, Negombo.

Thushara Adhikari
M G Suranjana
Danushka Boteju
Suranga Harshana
Asanka Samarakoon
Gayan Nishsanka
Bandula Lansakkara
Sumeda Jayawardena
Lalinda Liyanapathirana
Ruchira Hasantha
Ushan Sachith
Uthpala Karunatilake

(011)-5735122
(011)-5763539
(011)-5634803
(011)-5734773
(037)-5628844
(037)-5642717
(037)-5643580
(041)-5677525
(041)-5677526
(091)-5629998
(091)-5676767
(031)-5676881

0773-688202
0773-954994
0716-270527
0783-452500
0773-690749
0777-105356
0773-925852
0773-687027
0778-628798
0773-687027
0778-628798
0773-691685

adhikari@asiacapital.lk

0772-544044

gayan@asiacapital.lk

Service Centers

Gayan Perera

(031)-5676880

Kandy

k3-L1,Level 01,kcc, No 5 ,Dalda Veediya, Kandy.

Hambantota

Hambanthota Chamber of Commerce, Thangalle Road, Hambantota.

(081)-5628500
(081)-5625577
(047)-5679240
(047)-5679241

Ampara

2nd Floor, T.K.S. Building, D.S. Senanayake Street, Ampara.

Jaffna

11-8, First Floor, Stanley Road, Jaffna

Wennappuwa

Asia Asset Finance, No.176, Negombo Road, Katuneriya.

Moratuwa

Asia Asset Finance, No.18, New De Zoysa Rd, Moratuwa.

Panadura

Asian Alliance Building, 293, Galle Road, Panadura

Nilupul Hettiarachchi
Radhika Hettiarachchi
Gayan Sanjeewa
Anusha Muthumali
Shermin Ranasinghe
Ravi De Mel
Madushanka Rathnayaka
Gratian Nirmalan
S.Puviraj
Sajith Iroshan
Sandun Athulathmudali
Hashan Lalantha
Charith Perera
Ranganath Wijetunga
Asanka Chaminda

0773-691816
0777-810694
0715-536309
0772-351716
0772-378352
(063)-5679071 0772-681995
(063)-5679070 0779-036577
(021)-5671800 0777-567933
(021)-5671801 0775-096969
(032)- 5673881 0773-740208
(032)- 5673882 0772-533331
(011)-5238662
(011)-5238663
(038)-5670400 0715-120723
(038)-5670407 0713-559552

boteju@asiacapital.lk
harshana@asiacapital.lk
asanka@asiacapital.lk
nishshanka@asiacapital.lk
sumeda@asiacapital.lk
rishan@asiacapital.lk
ruchira@asiacapital.lk
ushan@asiacapital.lk
uthpala@asiacapital.lk

nilupul@asiacapital.lk
radhika@asiacapital.lk
sanjeewa@asiacapital.lk
muthu@asiacapital.lk
shermin@asiacapital.lk
ravide@asiacapital.lk
shanka@asiacapital.lk
nirmal@asiacapital.lk
puviraj@asiacapital.lk
sajith@asiacapital.lk
sranga@asiacapital.lk
lalantha@asiacapital.lk
charithn@asiacapital.lk
ranganath@asiacapital.lk
chaminda@asiacapital.lk

The report has been prepared by Asia Wealth (Private) Limited. 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, reliability or suitability. 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. In no event will Asia Securities be liable for any loss or damage including without limitation, indirect or consequential loss or damage, or any loss or damage whatsoever arising out of, or in connection with the use of this
report and any reliance you place on such information is therefore strictly at your own risk.
Asia Securities 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 material is disseminated to their customers. Not all customers will receive the material at
the same time. Asia Securities, their respective directors, officers, representatives, employees, related persons and/or Asia Securities, 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. Asia Securities may make
markets in securities or other financial instruments described in this publication, in securities of issuers described herein or in securities underlying or related to such securities. Asia Securities may have recently underwritten the securities of an issuer mentioned
herein. The information contained in this report is for general information purposes only. This report and its content is copyright of Asia Securities and all rights reserved. This report- in whole or in part- may not, except with the express written permission of
Asia Securities be reproduced or distributed or commercially exploited in any material form by any means whether graphic, electronic, mechanical or any means. Nor may you transmit it or store it in any other website or other form of electronic retrieval
system. Any unauthorised use of this report will result in immediate proceedings.

Trade on-line at http://www.cdax.lk

You might also like