You are on page 1of 24

Focus

28th October 2011

th

2011
28October
October 2011
7th

38
Volume
Volume 41

Sri Lanka Focus

ASIA RESEARCH TEAM 1

Colombo Stock Exchange

Weekly Review by Asia Wealth Management Research

Focu
Focu
ASI Daily Closing

IN THIS ISSUE;

Market In Heavy Need Of A New Direction.

The market pursued its downward trend with a


circa LKR1.7 bn WoW dip in total turnover.

Colombo Stock Exch

7 October 2011

Volume 38

Pg 2

Analysis of Various Warrants Listed on the CSE

th

Comparison of the warrants trading price with its


intrinsic value (derived through the Black Scholes Call option
valuation method)
Pg 3

Asia Wealths Billion Rupee Club

Pg 4

Commodity Prices

Market Statistics

Pg 5

Weekly overview of commodity trading

All Share Index


Milanka Price Index
Banking & Finance
Food & Beverage
Diversified
Hotels & Travels
Telecommunication
Manufacturing
Market Capitalisation

7 October 2011

Volume 38

(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)

Major Price Movements


th

% Chg.

-0.1

0.6
0.0
-1.3
1.8
-1.4
-0.7
-1.1
-1.1
-38.4
-38.4
-22.9
-53.8
-14.9
-63.7

Colombo Stock Exch

The bourse completed the trading week on a dull note


apparently with neither domestic nor foreign interest.
Pg7

21-Oct

6,356.94
5,674.86
14,940.60
11,598.88
2,072.97
4,117.15
175.39
3,387.66
2,307.60
20.94
4,407.60
40.00
881.50
342.40
425.40
755.20

W eekly R eview by Asia Wealth-0.2


Mana

Is the market in mayhem with no guidance

Company
SEYLAN MERCHANT W16
SEYLAN MERCHANT W15
ASIAN ALLIANCE INSURANCE
EASTERN MARCHANT
TESS AGRO
DANKOTUWA
MASKELIYA
SAMSON INTERNAT.
AGALAWATTE PLANTATIONS
METROPOLITAN
CITIZENS DEVELOPMENT (NV)
INFRASTRUCTURE

28-Oct

6,348.44
5,661.89
15,027.19
11,593.50
2,046.18
4,192.16
172.96
3,363.24
2,281.50
20.70
2,716.70
24.65
679.20
158.30
362.20
274.20

Price
0.3
1
202.5
20.6
4.6
27.5
25
159.6
53
29.4
61.1
99.2

Large Trades

+/-LKR
-0.9
-0.2
-27.5
-2.4
-0.5
-2.8
3
19.6
9
5.3
12.6
62.7

+/- %
(75.00)
(16.67)
(11.96)
(10.43)
(9.80)
(9.24)
13.64
14.00
20.45
21.99
25.98
171.78

Volume
41,116,500
41,116,500
124,000
191,300
2,671,200
148,800
15,400
8,000
31,300
24,500
167,500
5,400

Company
SEYLAN MERCHANT W16
PANASIAN POWER (Rights)
PEOPLE'S MERCHANT
HVA FOODS LIMITED
BLUE DIAMONDS PLC
SEYLAN MERCHANT
BLUE DIAMONDS PLC (NV)
DIALOG
SEYLAN MERCHANT (NV)
AMANA TAKAFUL PLC
FREE LANKA CAPITAL
SEYLAN BANK (NV)

Volume

39,618,300
9,198,800
7,736,500
7,337,800
5,939,400
5,577,600
4,888,100
3,920,200
3,587,600
3,581,100
3,454,400
2,700,000

Weekly Review by Asia Wealth Manag

Colombo Stoc

Sri Lanka Focus

28th October 2011

ASIA RESEARCH TEAM 2

The Week in FOCUS


Market In Heavy Need Of A New Direction.
The market pursued its downward trend with a circa LKR1.7 bn WoW dip in total turnover. The bourse is currently
observing a negative year to date performance of 4.2%. Consequently, the All Share Index dipped a mere 8.5 points
WoW to close at 6,348.4 points (-0.1%), whilst the Milanka Price Index also dipped by 13.0 points WoW to close at
5,661.9 points (-0.2%). Indices dipped mainly on the back of the losses made by John Keells Holdings (-2.3% WoW),
Sri Lanka Telecom (-2.2% WoW), CT Holdings (-3.9% WoW), Environmental Resource (-6.4% WoW), and Central
Finance (-4.2% WoW).
The week started extending previous weeks losses with less amount of activity levels and few large scale
transactions taking place namely on Sampath Bank and Seylan Bank showing signs of future hope on the banking
sector. The daily turnover levels did not touch the LKR1 bn mark, recording an average daily turnover of LKR679.2 mn
over the week, although the daily volumes were healthy averaging at circa 39.6mn.
New entrant to the MPI, flaconnage glass manufacturer Piramal Glass Ceylon PLC released it second quarter results
with an outstanding circa 54.4% YoY growth and a promising circa 71.6% QoQ growth. Despite, the counter
witnessed an LKR0.20 WoW dip deviating from the fundamentals.
Seylan Merchant Bank (warrant 16) emerged as the top volume traded counter showing heavy popularity among
retailers, followed by Panasian Power, Peoples Merchant Bank (Rights), HVA Foods and Blue Diamond Jewellery
Worldwide (Non-Voting).
The week saw a net foreign inflow of LKR88.0 mn where foreign purchases amounted to LKR362.2 mn whilst foreign
sales amounted to LKR274.2 mn.
Meanwhile, Trade Finance and Investment initiated its trading during the week at an issue price of LKR20.00. The
counter reached a maximum of LKR26.00 which is a 30% gain, however could not sustain the upward momentum,
lost field to close at LKR20.00.
Nevertheless, the year to date net foreign outflow as at 28th October 2011 amounted to LKR16.8 bn.

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 3

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.

Warrants Valuation
Exercise
price
CLPL-W-0013
CLPL-W-0014
GREG-W-0002
GREG-W-0003
GREG-W-0006
REEF-W-0018
REEF-W-0019
SEMB-W-0015
SEMB-W-0016

118.0
142.0
33.0
36.0
39.0
30.0
40.0
1.0
0.8

Share Price
Expiry Date
(2011/10/28)
76.7
76.7
51
51
51
59.9
59.9
2.2
0.7

2014-08-25
2015-08-25
2012-02-24
2014-02-24
2015-02-24
2012-06-30
2015-06-15
2011-12-12
2011-12-12

Warrant Price
(2011/10/28)
11
10.9
22.8
21.7
20
22.5
17.3
1
0.3

Price According to Black


Scholes model (Intrinsic
value)
0.0070
0.0001
28.2646
30.5125
30.5114
32.8649
31.3863
1.6164
0.0174

Undervalued/
(Overvalued)
(12.19)
(12.00)
(1.64)
3.51
4.21
4.96
10.49
0.22
(0.38)

Sri Lanka Focus

28st October 2011

ASIA RESEARCH TEAM 4

Colombo Bourses Billion Rupee Club


Table below shows the club of 39 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.

Company
JOHN KEELLS HOLDINGS
DISTILLERIES
COMMERCIAL BANK
CARSON CUMBERBATCH
BUKIT DARAH
CEYLON TOBACCO
DIALOG TELEKOM
HNB
SRI LANKA TELECOM
LOLC
SAMPATH BANK
CEYLON GUARDIAN
AITKEN SPENCE
DIMO
DFCC BANK
NDB
NESTLE LANKA
COLOMBO DOCKYARD
CENTRAL FINANCE
BROWNS
AHOT PROPERTIES
EXPOLANKA HOLDINGS
CEYLON INVESTMENT
CHEVRON LUBRICANTS
CEYLON TEA SERVICES
ROYAL CERAMICS
CEYLINCO INSURANCE
RICHARD PIERIS
NATIONS TRUST BANK
UNITED MOTORS
LANKA ORIX FINANCE
CEYLON THEATRES
LB FINANCE
HEMAS HOLDINGS
CARGILLS
LION BREWERY
AIT. SPENCE HOTEL HOLD.
UNION ASSURANCE
COLOMBO FORT LAND

Trailing ROE
14.44%
26.17%
19.80%
28.34%
47.40%
191.82%
17.66%
17.35%
9.77%
32.74%
22.72%
33.23%
12.23%
55.66%
88.28%
15.12%
114.96%
28.18%
18.27%
12.88%
13.72%
24.30%
55.84%
23.54%
28.12%
17.33%
29.48%
16.98%
29.93%
35.46%
10.36%
40.11%
12.95%
15.61%
20.79%
12.24%
41.08%
23.45%

Net Profit 4qtr


LKR mn
8,602.71
8,602.28
7,235.20
7,136.10
6,712.64
5,977.00
5,511.17
5,430.54
5,006.00
4,839.06
4,254.78
3,785.80
2,647.17
2,580.31
2,449.49
2,417.52
2,252.96
2,211.53
2,092.34
1,968.09
1,882.72
1,583.31
1,564.18
1,548.52
1,506.87
1,468.11
1,461.93
1,421.02
1,326.33
1,249.77
1,246.09
1,228.11
1,190.09
1,180.61
1,137.13
1,109.64
1,100.48
1,036.20
1,016.81

Market Capitalization
LKR mn
173,132.39
51,900.00
87,908.30
113,924.05
109,140.00
73,430.91
67,593.36
61,621.74
86,633.28
47,044.80
34,194.21
25,376.10
54,403.47
11,983.19
33,985.52
22,659.86
47,047.39
17,793.64
28,108.73
19,504.80
39,628.39
12,068.07
19,704.00
16,000.00
14,679.59
15,700.00
19,766.28
14,412.96
10,453.30
30,240.00
34,696.93
10,804.11
19,969.58
44,800.00
16,720.00
24,212.88
8,775.00
10,170.00

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 5

Commodity Prices
USD WEEKLY (DATE AS
AT)
Crude Oil (Barrel USD)

30.09.11

06.10.11

14.10.11

21.10.11

28.10.11

104.41

102.76

112.06

109.76

112.08

WoW %
Change
2.1%

METAL
Gold (Ounce USD)

1626.91

1648.29

1665.11

1627.74

1744.01

7.14%

Copper( Ton.USD)

7215

6987

7396.1

7000

7817

11.7%

347.45
(30 Sep)

340.12
(Oct 07)

371.84
(Oct 14)

355.75
(Oct 21)

368.13
(Oct 28)

3.5%

Rubber (RSS 1) LKR

485.75
(Sept 27)

485.75
(Sept 29)

485.75
(Oct 04)

460.00
(Oct 14)

460.00
(Oct 14)

Exchange Rates
( LKR)
USD
EURO
STG (GBP)

30.09.11

0.7.10.11

14.10.11

21.10.11

28.10.11

110.17
158.44
179.22

110.17
147.86
170.22

110.2
151.3
173.3

110.2
151.8
174.2

110.0
155.9
177.0

WoW%
Change
-0.2%
2.7%
1.6%

1.42

1.44

1.43

1.44

1.45

0.7%

17.21

17.28

17.26

17.27

17.33

0.3%

AGRI
Tea SLR/Kg

YEN
YUAN (CNY)
Oil

Oil prices dropped considerably during the first half of the week after a lapse of 3 weeks of trading after a U.S
Government report showed an increase in crude oil stockpiles of 4.7 mn barrels, which represents a threefold rise
over and above analyst expectations. Upward pressure was experienced towards the latter half of the week as
hurricanes in the Gulf of Mexico threatened to disrupt supplies leading to a 2% WoW gain. However, oil futures
continued to display bullish backwardation sentiment as futures fell by almost 3.2%.
GOLD

The continuous drop in gold prices for the past few weeks necessitated an upward correction on technical grounds.
This was aided by the most optimistic news out of the Euro zone which has pledged a USD 1.4 trillion European
Financial Stability facility to prevent a financial meltdown. This pushed the Euro to a seven week high against the USD
which propelled gold prices on Thursday to USD 1749.11, which is the highest for the month. Gold futures trading on
the COMEX followed suit with gold for December delivery also hitting a one month high. Although prices of the
yellow metal are expected to fall back to more sustainable levels, analysts are optimistic that it would remain above
the USD 7000 mark for the coming weeks.
COPPER

A massive speculative rally in the run up to the EU summit saw prices of the red metal rise by more than 15% for the
first half of the week. Copper prices fell back to more reasonable levels but remained at an elevated level as the
market positively responded to the Chinese premieres pledge to aid the EU.

Sri Lanka Focus

28st October 2011

ASIA RESEARCH TEAM 6

Commodity Prices
USD

The EU summit continued to dictate movements in International markets for the week. The Currency exchange
market was no exception which saw the dollar index; a basket of 6 major currencies against the USD slide to its
lowest level since September. The Japanese Yen also experienced upward pressure against the greenback as the Bank
of Japan expanded its Credit and Asset Purchase Programme in a bid to stimulate the economy.

Sri Lanka Focus

28st October 2011

ASIA RESEARCH TEAM 7

Market Outlook
The bourse completed the trading week on a dull note apparently with neither domestic nor foreign interest.
We believe that the lack of interest by both domestic and foreign parties towards the market could be as a
result of the uncertainty. Trading levels were highly unsatisfactory with many investors remaining on a hold
and watch stance.
Albeit with all this negativity, we still expect the market to posture itself as attractive with a combination of
growth and value stocks that would be ideal to both the retailers, the high end individuals and the corporates
for their investments.

28th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 8

Focus on Investment
Key Buys

Charts Sourced from Asia Wealth Research

Tokyo Cement
N LKR44.40

Manufacturing
X LKR35.60

TOKYO CEMENT COMPANY

80

70
60

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.

50
40
30
20
10
0
29-Oct

Colonial Motors

Motor

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jul

1-Aug

1-Sep

1-Oct

1-Jul

1-Aug

1-Sep

1-Oct

COLONIAL MOTORS PLC

600

N LKR475.00
500

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.

400
300
200
100
0
29-Oct

Expo Lanka Holdings

Diversified

N LKR10.80

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

EXPOLANKA HOLDINGS PLC

18
16
14

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.

12

10
8
6
4
2

John Keells Holdings

Diversified

N LKR190.50
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.

JOHN KEELLS HOLDINGS PLC

350
300
250
200
150

100
50
0
29-Oct

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 9

Focus on Investment
Asian Hotels

Hotel

N LKR85.00
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.

ASIAN HOTELS & PROPERTIES PLC

250

200
150

100
50
0
29-Oct

CIC Holdings
N LKR118.00

Chemicals & Pharmaceuticals

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jul

1-Aug

1-Sep

1-Oct

CIC HOLDINGS PLC

250

X 80.00
200

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.

150

100

50

0
29-Oct

Commercial Bank
N LKR108.00

Banking
X 75.00

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

COMMERCIAL BANK OF CEYLON PLC

300

250

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.

200
150

100
50
0
29-Oct

Distilleries Company

Food & Beverage

N LKR167.00

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

DISTILLERIES COMPANY OF SRI LANKA PLC

250

200

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.

150

100
50
0
29-Oct

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 10

Focus on Investment
Hatton National Bank
N LKR189.00

Banking

X 82.00

HATTON NATIONAL BANK PLC

450
400

350

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.

300
250
200

150
100
50
0
29-Oct

Chevron Lubricants

Manufacturing

N LKR165.00

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

1-Jul

1-Aug

1-Sep

1-Oct

CHEVRON LUBRICANTS LANKA PLC

185
180

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.

175
170
165
160

155
150
145
140
135
29-Oct

LB Finance

Banking & Finance

N LKR144.50

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

LB FINANCE PLC

350
300

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.
.

250
200
150

100
50
0
29-Oct

Royal Ceramics

Manufacturing

N LKR138.80

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

ROYAL CERAMICS LANKA PLC

350

300

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.

250
200
150
100
50
0
29-Oct

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

Sri Lanka Focus

28st October 2011

ASIA RESEARCH TEAM 11

Focus on Investment
Sampath Bank

Banking

N LKR204.10
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.

SAMPATH BANK PLC

350
300
250
200
150

100
50
0
29-Oct

29-Nov

29-Dec

29-Jan

1-Mar

1-Apr

1-May

1-Jun

1-Jul

1-Aug

1-Sep

1-Oct

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 12

Stock Exchange Anouncements


As at 21st October 2011
Rights issues
Peoples Merchant
Pelwatte Sugar

:
:

04 for 05 rights issue @LKR15.00 XR: 12.10.2011


01 for 04 rights issue @LKR18.00 XR: 23.11.2011

Mandatory Offers

Amaya Leisure
Singhalanka Standard Chemicals
Infrastructure Developers PLC

:Consideration: LKR107.00
:Consideration: LKR55.00
:Consideration:LKR27.50

Share Swap

Ceylon and Foreign Trades

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

Sri Lanka Focus

28st October 2011

ASIA RESEARCH TEAM 13

Stock Exchange Anouncements


Dividend Announcements
Company
CT Holdings PLC
Chilaw Finance
Softlogic Holdings PLC
ODEL
Chevron Lubricants Lanka PLC
Tess Agro PLC
C. W Mackie PLC

Dividend per share


Final Dividend of LKR 1.00
Final Dividend of LKR 0.50
Interim Dividend of LKR0.13
Interim Dividend of LKR0.25 per share
Second Interim Dividend of LKR3.00 per share
First and Final Dividend of LKR0.05
Interim Dividend of LKR1.00

XD Date
19.10.2011
24.10.2011
31.10.2011
01.11.2011
02.11.2011
18.10.2011
07.11.2011

Payment Date
28.10.2011
02.11.2011
09.11.2011
11.11.2011
14.11.2011
27.10.2011
17.11.2011

Sri Lanka Focus

Valuation Guide

Company
FINANCIAL SERVICES

YE SH(mn)

M.CAP.
Bn

28st October 2011

ASIA RESEARCH TEAM

Earnings
Price

FY08

FY09

FY10

EPS (LKR)
FY11E

FY12E

FY08

FY09

14

PER

FY10 FY11E FY12E FY08 FY09

FY10 FY11E FY12E

DPS

DY

ROE

BVPS

PBV

Commercial Bank

Dec

765

82.6

108.00

4,120

4,193

5,510

6,414

7,078

5.0

5.1

6.7

7.8

8.7

21.4

21.1

16.0

13.8

7.00

6%

16%

87.9

1.2

Commercial Bank

Dec

52

3.9

75.00

4,120

4,193

5,510

6,414

7,078

10.9

11.1

14.4

16.8

18.6

6.9

6.8

5.2

4.5

7.00

9%

16%

82.8

0.9

Sampath Bank

Dec

157

32.0

204.10

1,495

2,073

3,485

4,915

5,316

9.5

13.2

22.2

31.3

33.9

21.4

15.4

9.2

6.5

6.0

4.00

2.0%

20%

112.8

1.8

NDB Bank

Dec

164

21.0

128.00

2,150

2,085

4,267

4,593

5,281

13.1

12.7

26.0

28.0

32.2

9.8

10.1

4.9

4.6

4.0

8.00

6.3%

15%

93.6

1.4

LB Finance

Dec

69

10.0

144.50

206

360

500

1,020

1,613

3.0

5.2

7.2

14.7

23.3

48.6

27.8

20.0

9.8

6.2

3.50

2.4%

47%

37.7

3.8

Central Finance

Mar

105

24.1

230.00

1,211

1,127

1,046

1,500

1,781

17.5

16.3

15.1

21.7

25.7

8.3

8.9

9.6

6.7

5.6

6.0

2.6%

11%

449.6

0.5

CONGLOMERATES
Hayleys

Mar

75

27.8

371.00

453

311

1,731

725

957

6.0

4.1

23.1

9.7

12.8

61.5

89.5

16.1

38.4

29.1

2.0

0.5%

14%

164.7

2.3

John Keells Hold.

Mar

841

160.1

190.50

5,119

4,732

5,202

8,246

10,690

6.1

5.6

6.2

9.8

12.7

31.3

33.8

30.8

19.4

15.0

2.3

1.2%

9%

70.9

2.7

1955

21.1

10.80

310

518

1,578

1,803

0.0

0.2

0.3

0.8

0.9

na

68.2

40.8

13.4

11.7

na

na

12%

2.2

4.9

Expolanka

(50)

FOOD & BEVERAGE


Bairaha Farms

Mar

16

3.4

211.90

86

134

529

772

5.4

0.2

8.4

33.1

48.2

39.4 1307.7

25.3

6.4

4.4

3.0

1.4%

11%

74.8

2.8

Distilleries

Mar

300

50.1

167.00

4,101

3,387

2,136

8,146

4,824

13.7

11.3

7.1

27.2

16.1

12.2

14.8

23.5

6.2

10.4

2.5

1.5%

7%

106.8

1.6

Mar

442.78

37.6

85.0

847.39

531

630

1,774

2,091

1.9

1.2

1.4

4.0

4.7

44.4

70.9

59.8

21.2

18.0

2.0

2.4%

5%

31.0

2.7

Royal Ceramics

Mar

110.79

15.4

138.80

611

518

964

1,459

2,378

5.5

4.7

8.7

13.2

21.5

25.2

29.7

15.9

10.5

6.5

4.0

2.9%

18%

47.4

2.9

Chevron Lubricants

Dec

120.00

19.8

165.00

948

1,495

1,501

1,603

1,717

8.6

13.5

13.6

14.5

15.5

19.3

12.2

12.2

11.4

10.6

7.3%

54%

23.1

7.1

Tokyo (Voting)

Mar

202.50

9.0

44.40

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

23.6

38.9

46.3

12.3

10.6

1.65

3.7%

5%

18.7

2.4

Tokyo (NV)

Mar

101.25

3.6

35.60

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

18.9

31.2

37.1

9.9

8.5

1.65

4.6%

5%

18.7

1.9

Lanka Walltile

Mar

54.60

5.7

105.00

361

279

478

408

701

6.6

5.1

8.8

7.5

12.8

15.9

20.5

12.0

14.1

8.2

2.3

2.2%

15%

56.6

1.9

Piramal Glass

Mar

950.09

7.4

7.80

35

(61)

579

528

0.0

-0.3

-0.1

0.6

0.6

na

na

na

12.8

14.0

0.3

3.8%

-3%

2.3

3.3

Dec

843.48

12.2

14.50

1,783

1,342

724

1,004

1,056

2.1

1.6

0.9

1.2

1.3

6.9

9.1

16.9

12.2

11.6

4%

20.3

0.7

DIMO

Mar

8.88

11.6

1310.00

205

103

278

2,006

2,128

23.1

11.6

31.4

225.9

239.8

56.7

112.9

41.8

5.8

5.5

7.0

0.5%

8%

377.4

3.5

COLONIAL MOTORS PLC

Mar

9.12

4.3

475.00

40

229

842

1,232

-0.2

4.4

25.1

92.2

135.1

na

107

19

14.2

25.8

5.4%

15%

168.4

2.8

Kegalle Plantations

Mar

25.00

2.9

115.00

421

205

376

783

887

16.8

8.2

15.0

31.3

35.5

6.8

14.0

7.6

3.7

3.2

3.0

2.6%

22%

68.4

1.7

Namunukula Plantations

Mar

23.75

1.9

80.00

230

41

147

461

539

9.7

1.7

6.2

19.4

22.7

8.3

46.7

13.0

4.1

3.5

na na

16%

39.0

2.1

Laugfs GasV)

Mar

39.00
24.00

(85)

243

527

1,003

1,183

na

0.6

1.4

2.6

3.1

na

62.1

28.6

15.0

12.8

8%

18.9

2.1

Mar

335.00
52.00

13.1

Laugfs Gas(NV)

(85)

243

527

1,003

1,183

na

0.6

1.4

3.0

3.9

na

38.2

17.6

8.0

6.2

8%

122.1

0.2

TOURISM
Asian Hotels

MANUFACTURING

(261)

12.0

Land and Property


Overseas Realty

Mortor
(2)

PLANTATIONS

Power And Energy


1.2

CHEM & PHARMACEUTICALS


Chemical industries

Mar

72.90

8.6

118.00

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

21.9

27.4

18.6

12.0

9.8

1.9

1.6%

12%

51.5

2.3

Chemical industries(NV)

Mar

21.87

1.7

80.00

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

14.9

18.6

12.6

8.1

6.6

1.9

2.3%

12%

51.5

1.6

Haycarb

Mar

29.71

4.5

150.00

180

225

633

716

781

6.0

7.6

21.3

24.1

26.3

24.8

19.8

7.0

6.2

5.7

5.0

3.3%

10%

77.4

1.9

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

Broad Market Valuation Guide


Year

Company

End
MARKET
FINANCIAL SERVICES

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(0.13) (5.40) (4.59)
17.27%
19.28%

BVPS

Banking

Net Profit
4Qtrs
152,940.37
41,563.42

Jun'11
33,830.91
8,386.42

Mar'11
37,510.54
7,512.01

Net Profits
Dec'10
40,860.37
12,154.52

Sept'10
37,700.85
9,224.20

Jun10
26,922.21
9,263.81

15

Trailing

Trailing

PBV

Mkt Cap Mn

EPS

PE
14.92
12.40

2.58
2.39

2,281,500.00

24,583.72

4,861.60

6,373.94

6,934.46

5,405.23

7,610.75

COMMERCIAL BANK [V]

COMB

108.00

0.09

(2.70)

(56.93)

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

12.2

2.4

COMMERCIAL BANK [NV]

COMBX

75.00

0.67

(3.72)

(53.13)

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

8.5

1.7

3,927.36

DFCC

117.00

(9.30)

(15.83)

265.10

88.28%

10.47

2,449.49

683.04

611.12

630.40

524.93

3,323.90

9.24

12.7

11.2

31,016.43
58,820.75

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

82,629.21

HNB

189.00

0.69

(3.18)

(10.00)

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

13.5

2.3

HNB X

82.00

1.36

(11.05)

(31.24)

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

5.9

1.0

6,326.55

NTB

58.00

1.23

(7.07)

(8.83)

230.61

16.98%

33.88

1,326.33

360.40

375.85

235.82

354.26

280.96

5.75

10.1

1.7

13,375.22
21,017.84

NDB

128.00

(0.39)

(6.71)

(5.54)

164.20

15.12%

97.37

2,417.52

396.68

605.34

607.28

808.22

433.40

14.72

8.7

1.3

PAN ASIA BANK

PABC

25.00

5.93

(0.40)

(1.19)

295.04

19.34%

10.81

617.07

210.03

196.02

81.84

129.17

83.20

2.09

12.0

2.3

7,376.03

SAMPATH BANK

SAMP

204.10

0.29

(6.50)

(15.28)

156.85

22.72%

119.40

4,254.78

1,134.80

980.05

1,350.60

789.33

746.07

27.13

7.5

1.7

32,013.94
11,613.33

NDB

SEYB

67.00

9.84

3.08

6.52

173.33

3.82%

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

1.91

35.1

1.3

SEYLAN BANK [NV]

SEYBX

32.10

5.96

(10.86)

3.23

164.75

3.82%

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

1.91

16.8

0.6

5,288.37

HDFC

HDFC

1600.00

(5.01)

(8.44)

6.67

6.47

10.59%

303.13

207.78

120.52

70.31

16.96

5.32

32.11

49.8

5.3

10,353.68

UBC

20.40

-1.46

-7.73

-13.62

1.42%

14.36

SEYLAN BANK [V]

UNION BANK

349.25

Finance Co.s & / Merchant Banks

27.20%

71.23

71.23

10,756.44

3,112.99

(0.01)

98.07

402.02

1,684.55

2,279.10

1,399.24

2.63

(6.07)

(13.50)

110.00

63.42%

11.43

797.50

0.64

248.30

275.72

272.85

108.75

7.25

11.3

7.2

9,020.00

800.00

(28.32)

(22.65)

2.43

23.74%

421.28

243.02

81.93

103.56

38.70

18.82

16.00

100.01

8.0

1.9

1,944.00

125.00

(7.41)

14.68

4.46

8.17%

73.52

26.82

3.76

5.61

6.64

10.80

5.40

6.01

20.8

1.7

557.81

CFIN

230.00

(4.17)

(12.71)

(83.94)

104.88

18.27%

109.22

2,092.34

618.20

532.13

472.10

469.91

276.24

19.95

11.5

2.1

24,123.17

NATION LANKA

CSF

18.40

1.10

(3.68)

(6.63)

199.93

28.95%

1.69

97.65

(23.25)

0.49

37.7

na

3,678.72

LOLC

LOLC

89.10

4.95

(10.10)

(8.90)

475.20

32.74%

31.10

4,839.06

1,725.04

600.02

718.10

1,795.89

726.19

10.18

8.7

2.9

42,340.32

LB FINANCE

LFIN

144.50

1.22

(10.38)

(15.21)

69.26

40.11%

42.84

1,190.09

351.02

391.18

227.71

220.18

181.16

17.18

8.4

3.4

10,007.66

MERCHANT BANK

MBSL

34.20

(4.47)

(6.30)

(12.53)

135.00

17.17%

21.59

500.52

48.23

126.55

164.28

161.46

103.00

3.71

9.2

1.6

4,617.00

PEOPLE'S MERCHANT
SEYLAN MERCHANT [V]

PMB
SEMB

M
D

15.80
2.20

0.63
-

(14.05)
(15.38)

(29.02)
-

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

4.2
174.0

1.0
na

592.50
1,818.27

SEYLAN MERCHANT [NV]


THE FINANCE
THE FINANCE[NV]

SEMB X
TFC
TFCX

D
M
M

0.80
43.00
13.00

(12.50)
-0.23
-2.26

(12.50)
2.38
-7.14

43.33
0.00

560.00
57.97
100.00

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
2,492.55

VANIK [V]
VANIK [NV]

VANI
VANI X

D
D

13.00
0.80

(3.65)
-

(3.97)
-

(25.45)
-

57.97
100.00

na
na

0.00
0.00

na
na

na
na

753.56
80.00

CRL

49.00

4.70

1.03

-1.01

37.45

12.90%

14.18

68.54

1.83

26.8

3.5

1,835.24

1.57

25.2

3.1

2,691.57

3.27
5.82
1.11

12.4
21.5
26.0

3.3
1.6
3.3

1,682.80
786.36
3,061.33

ACAP

82.00

ALLIANCE FINANCE

ALLI

ARPICO FINANCE

ARPI

CENTRAL FINANCE

ASIA CAPITAL

CAPITAL REACH

17.53
(3,225.63)

PEOPLES LEASING FINANCE

SMLL

39.50

-0.50

-18.72

-1.25

68.14

12.31%

12.74

106.89

VALLIBEL FINANCE
SINHAPUTRA
SINGER FINANCE

VFIN
SFL
SFIN

M
M
M

40.50
124.90
28.70

-0.73
0.00
0.35

-5.56
1.25
-9.40

-3.77
5.65
4.71

41.55
6.30
106.67

26.33%
7.65%
12.54%

12.43
76.05
8.82

135.95
36.64
117.92

(34.77)

(3.16)

165.57

3.22
(440.50)

45.98

51.27

36.65
36.64
60.88

(2.76)
17.70
17.70
(737.39)

22.56

70.39
48.15

(29.99)

35.63
27.70
5.77

23.45

0.87

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

16

Broad Market Valuation Guide


Year

Company

End

Price

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

Shares Trailing
Mn

BVPS

ROE

Net Profit
4Qtrs

#REF!

Mar'11

509.94
509.94
253.30
25.97
218.76
656.97
18.69
1,246.09
42.49

80.20
80.20
-

219.04
219.04

4,531.19

306.42

517.48

Dec'10

Net Profits
Sept'10

CDB
CDBX
SFCL
SFS
CFL
COCR
MERC
MFL
LOFC
AFSL
CIFL
AMF
CALF
NIFL
SCAP

M
M
M
M
M
M
M
M
M
M
M
M
M
M
M

70.60
61.10
20.00
66.40
24.60
28.10
1562.00
51.20
9.50
71.20
9.20
411.00
36.50
12.70
35.20

9.73
20.88
0.00
-0.91
0.82
-5.07
0.00
-0.96
-3.06
-1.66
-3.79
0.00
-1.08
-6.13
-10.65

-1.55
11.28
0.00
-13.85
-4.65
-10.79
0.00
-4.25
-11.21
-1.79
-19.62
0.00
-9.80
-15.79
-17.88

-9.81
0.00
0.00
-41.75
2.50
18.57
0.00
56.02
-8.65
-15.24
-26.59
0.00
0.00
0.00
-17.80

46.30
5.67
53.37
25.00
28.08
218.07
3.01
22.46
2800.00
37.00
83.43
5.61
33.92
100.72
27.20

46.23%
46.23%
22.72%
na
8.76%
96.40%
14.02%
2.71%
35.46%
12.12%

23.82
194.56
20.89
0.00
10.56
1.04
1558.51
30.69
1.26
9.48

AMANA TAKAFUL INS.

ATL

2.40

0.00

-11.11

9.09

1000.00

-1.06%

0.91

ASIAN ALLIANCE

AAIC

202.50

-4.88

-13.34

76.02

37.50

9.11%

34.02

116.21

CEYLINCO INSURANCE [V]

CINS

774.60

0.00

-1.00

13.83

20.00

17.33%

319.30

1,461.93

344.36

286.31

732.34

CEYLINCO INSURANCE [NV]

CINS X

359.90

-3.05

-4.28

15.28

6.41

17.33%

319.30

1,461.93

344.36

286.31

732.34

AVIVA NDB

CTCE

272.50

4.02

-3.30

-10.02

30.00

32.23%

94.05

909.37

34.20

147.62

613.44

HNB ASSURANCE

HASU

53.50

-0.93

-9.48

-13.15

50.00

17.83%

27.69

246.83

24.62

24.74

180.80

16.67

UNION ASSURANCE
JANASHAKTHI

UAL
JINS

D
D

95.50
14.70

-8.96
-0.67

-12.63
-3.90

6.11
-5.73

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

CITIZENS DEVELOPMENT FINANCE


CITIZENS DEVELOPMENT FINANCE
SENKADAGALA FINANCE
SWARNAMAHAL FINANCE
CHILAW FINANCE LIMITED
COMMERCIAL CREDIT LIMITED
MERCANTILE INVESTMENTS
MULTI FINANCE
LANKA ORIX FINANCE
ABANS FINANCIAL SERVICES
CENTRAL INV & FINPLC
ASSOCIATED MOTOR FINANCE PLC
CAPITAL ALLIANCE FINANCE LIMITED
NANDA INVESTMENTS AND FINANCE
SOFTLOGIC CAPITAL LIMITED
Insurance

Venture Capital Co.s

(9.70)

210.7
210.7

3,076.71

Jun10
65.50
65.50

630.58

Trailing

Trailing

EPS

PE

PBV

Mkt Cap Mn

9.81
9.81
4.75
na
0.92
1.00
218.55
0.83
0.45
1.15

7.2
6.2
4.2
na
26.6
28.0
7.1
61.5
21.3
62.0

3.0
0.3
1.0
na
2.3
27.0
1.0
1.7
7.6
7.5

3,268.73
346.39
1,067.36
1,660.00
690.87
6,127.89
4,695.37
1,150.06
26,600.00
2,634.40

2,400.00

61.58

11.20

(20.90)

(14.70)

na

na

2.6

(172.50)

288.71

79.30

3.10

65.3

6.0

7,593.75

19.79

55.35

14.0

2.4

15,492.00

98.93

19.80

55.35

6.5

2.1

2,308.57

114.11

(47.00)

30.31

9.0

2.9

8,175.00

24.19

4.94

10.8

1.9

2,675.00

400.87
-

na

13.82
2.12

6.9
6.9

2.8
2.0

7,162.50
5,336.10

98.93

1,692.07

105.40

218.57

458.81

909.28

192.24

CDIC

CDIC

369.80

19.25

-7.71

19.79

43.86

12.40%

115.66

628.92

30.97

106.44

221.14

270.38

104.43

14.34

25.8

3.2

16,217.58

FIRST CAPITAL

CFVF

16.70

-2.34

-7.73

-25.78

101.25

60.25%

5.94

947.55

56.94

79.92

208.80

601.90

51.05

9.36

1.8

1.1

1,690.88

LANKA VENTURES

LVEN

35.20

-2.22

-14.36

-12.22

50.00

14.14%

16.36

115.59

17.50

32.22

28.87

37.01

36.76

2.31

15.2

2.2

1,760.00

28st October 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%

(25.55)

16.00

34.93%

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
12.94

4.10

78.19

436.99

55.18

103.45

163.91

114.45

104.13

27.31

7.8

BVPS

Mkt Cap Mn

BFL

211.90

(1.46)

(13.98)

2.7

3,390.40

CARGILLS

CARG

200.00

(2.68)

(0.74)

224.00

15.61%

32.53

1,137.13

325.97

268.12

290.74

252.30

312.00

5.08

39.4

6.1

44,800.00

CEYLON BREWERY

BREW

436.00

27.86

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

105.00

0.48

(4.72)

(71.23)

95.04

5.47%

47.21

245.26

124.29

38.07

45.43

37.47

78.57

2.58

40.7

2.2

9,979.20

CEYLON TEA SERVICES

CTEA

700.00

(5.41)

(12.50)

20.00

23.54%

320.08

1,506.87

250.58

658.60

300.80

296.88

130.00

75.34

9.3

2.2

14,000.00

BAIRAHA FARMS

CTC

390.00

(1.02)

(0.26)

6.56

187.32

191.82%

16.63

5,977.00

1,819.00

814.00

2,396.00

948.00

1,116.00

31.91

12.2

23.4

73,056.26

COCO

65.90

1.90

0.31

21.60

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.49

11.99

5.5

1.3

1,423.44

COCOX

46.00

(0.22)

(13.40)

(6.52)

1.80

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.50

11.99

3.8

0.9

82.80

SOY

288.50

(1.90)

(27.60)

(11.31)

2.75

29.63%

82.46

67.20

11.73

17.51

21.02

16.94

7.00

24.44

11.8

3.5

793.38

DISTILLERIES

DIST

167.00

2.52

(2.97)

(2.34)

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

5.8

1.5

50,100.00

FERNTEA

FERN

3.50

6.00

na

na

na

na

na

na

na

na

na

21.00

HARISCHANDRA MILLS

HARI

2900.00

20.83

52.63

0.96

12.82%

12.60

13.35

26.64

10.72

68.46

42.4

5.4

2,783.42

114.30

13,064.49

CEYLON TOBACCO
COCO LANKA [V]
COCO LANKA [NV]
CONVENIENCE FOOD

0.00

533.90

65.71

13.13

KFP

114.30

(0.61)

(6.92)

114.30

15.29%

2.97

51.91

15.82

0.67

19.55

15.88

(5.45)

0.45

251.7

38.5

KOTMALE HOLDINGS

LAMB

43.10

(2.93)

(6.51)

(8.49)

31.40

13.51%

18.11

76.86

22.09

25.20

16.80

12.77

15.03

2.45

17.6

2.4

1,353.34

LION BREWERY

LION

193.30

1.74

1.58

(3.35)

80.00

20.79%

66.72

1,109.64

332.40

313.79

286.89

176.56

236.17

13.87

13.9

2.9

15,464.00

118.00

(1.17)

2.52

12.38

40.00

4.64%

48.52

90.02

57.41

55.54

(74.50)

51.57

2.25

52.4

2.4

4,719.76

0.59

(2.36)

16.33

53.73

114.96%

36.48

2,252.96

644.35

615.49

421.80

571.32

415.00

41.93

20.4

23.4

45,935.27

3.03

41.26

124.67

79.32

24.57

10.54

9.4

5.1

2,330.96

49.32

na

91.30

na

0.35

19.1

2.8

2,688.38

30.65

41.80

25.75

22.50

2.97

22.1

3.1

1,965.00

KEELLS FOOD PRODUCTS

LANKA MILK FOODS

LMF

NESTLE LANKA

NEST

THREE ACRE FARMS

TAFL

99.00

(2.74)

(3.68)

(3.68)

23.55

53.92%

19.55

248.28

RENUKA AGRI

RAL

6.70

(4.23)

6.70

6.70

401.25

14.72%

2.38

140.62

TEA SMALLHOLDERS

TSML

65.50

(6.43)

(16.98)

(24.28)

30.00

14.24%

20.84

89.02

RAIGAM WAYAMBA SALTERNS LTD

RWSL

4.30

2.38

(4.44)

2.38

282.21

9.68%

2.37

64.65

47.62

na

17.03

na

0.23

18.8

1.8

1,213.49

HVA

42.10

1.45

(22.75)

234.13

66.43

10.33%

6.75

46.33

45.89

na

na

na

0.70

60.4

6.2

2,796.65

904.96

1,332.56

850.21

476.74

HVA FOODS

855.00

CHEMICALS & PHARMACEUTICALS

(0.62) (10.09) (18.48)

20.42%

3,629.28

(9.18)

541.55

(6.19)

7.41

1.51

CHMX

120.00

0.84

(2.04)

(4.08)

15.75

3.10%

80.36

39.19

1.14

0.61

13.50

23.94

4.12

2.49

48.2

1.5

1,890.00

CIC

118.00

1.72

(9.30)

(8.53)

72.90

14.04%

95.23

974.70

203.80

169.60

382.67

218.63

184.00

10.28

11.5

1.6

8,602.20

CHEMICAL INDUSTRIES [NV]

CIC X

80.00

1.27

(4.31)

(13.33)

21.87

14.04%

44.57

974.70

203.80

169.60

382.67

218.63

184.00

10.28

7.8

3.4

HAYCARB

HAYC

150.00

(0.33)

(5.06)

6.16

29.71

17.34%

91.69

472.51

124.77

111.22

89.08

147.44

157.35

15.90

9.4

1.6

INDUSTRIAL ASPHALTS

ASPH

649.20

(1.26)

14.82

66.46

0.67

4.03%

102.53

2.76

0.61

1.34

0.26

0.54

0.45

4.13

157.0

6.3

432.73

J.L. MORISON [V]

MORI

2755.00

0.18

(20.14)

(22.39)

0.58

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.72

598.85

4.6

1.2

1,600.18

J.L. MORISON [NV]

MORI X

2000.00

0.03

(16.67)

(6.98)

0.17

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.70

1,996.17

1.0

0.9

348.50

LANKEM CEYLON

LCEY

283.00

(4.78)

(12.92)

(29.97)

24.00

31.65%

124.35

944.44

111.22

202.20

567.12

63.90

69.20

39.35

7.2

2.3

6,792.00

(92.21)

215.55

205.31

(0.77)

CHEMANEX
CHEMICAL INDUSTRIES [V]

SING

160.00

(1.10)

(33.85)

MULLERS

MULL

2.80

(6.67)

(9.68)

3.70

UNION CHEMICALS

UCAR

730.00

9.49

7.14

(1.83)

COLOMBO DOCKYARD

DOCK

241.00

LANKEM DEVELOPMENTS

LDEV

MTD WALKERS

KAPI

SINGALANKA

CONSTRUCTIONS

3.64

4,456.86

5.54

565.74%

13.41

420.25

75.85

2.1

11.9

283.00

19.99%

0.41

22.96

8.53

5.45

2.83

6.15

9.22

0.08

34.5

6.9

792.40

1.50

23.37%

162.10

56.81

16.70

12.58

15.58

11.96

11.75

37.88

19.3

4.5

1,095.00

2,223.14

150.71

437.18

859.61

775.64

275.73

2,211.53

210.49

466.80

739.25

795.00

283.00

32.31

7.5

2.1

(7.48) (10.34)

18.97%

(0.11)

5.70

(7.34)

(5.82)

68.44

28.18%

16.00

(4.79)

(13.59)

(12.15)

60.00

-161.00%

0.20

(19.57)

(1.61)

(6.89)

40.00

(1.49)

(6.59)

(23.36)

114.36

0.81%

33.77

31.18

(58.16)

(22.73)

114.67

(5.74)
126.10

(0.50)

9.91

886.53

1.88

(5.33)

(5.46)

na

na

79.0

(14.03)

(1.81)

0.27

146.7

1.2

16,493.33
960.00
4,574.29

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

18

Broad Market Valuation Guide


Year

Company

End
DIVERSIFIED

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(1.29) (6.34) (6.68)
15.80%

BVPS

Trailing

Net Profit
4Qtrs
25,494.77

6,436.00

Mar'11
6,864.95

Dec'10
5,569.52

Net Profits
Sept'10
6,624.30

Jun10
3,889.85

EPS

Trailing
PE
17.491

PBV

Mkt Cap Mn

2.76

AITKEN SPENCE

SPEN

127.50

0.79

(4.14)

(8.86)

406.00

12.23%

53.30

2,647.17

550.74

910.90

579.04

606.49

439.50

6.52

19.6

2.4

51,764.50

CARSON CUMBERBATCH

CARS

580.00

(0.58)

(1.66)

(3.30)

196.39

28.34%

128.20

7,136.10

3,506.32

1,747.41

906.83

975.54

1,186.90

36.34

16.0

4.5

113,904.41

CEYLON THEATRES

CTHR

173.00

(3.83)

(3.83)

(5.36)

183.10

10.36%

64.73

1,228.11

244.05

234.56

335.53

413.96

91.00

6.71

25.8

2.7

31,675.82

COLOMBO FORT LAND

CFLB

51.20

(4.28)

(10.14)

(19.94)

180.00

23.45%

24.09

1,016.81

90.32

367.41

425.89

133.20

184.00

5.65

9.1

2.1

9,216.00

FINLAYS COLOMBO

JFIN

232.50

(25.00)

(3.13)

35.00

4.80%

147.63

248.23

60.38

12.89

84.51

90.45

50.45

7.09

32.8

1.6

8,137.50

HAYLEYS

HAYL

371.00

1.06

(2.42)

3.06

75.00

5.32%

211.25

842.63

268.58

144.31

89.90

339.83

150.67

11.24

33.0

1.8

27,825.00

HHL

(9.79)

35.00

(19.91)

515.29

12.95%

17.70

1,180.61

261.97

311.08

311.40

296.17

291.48

2.29

15.3

2.0

18,035.17

JKH

190.50

(2.31)

(8.46)

0.79

840.55

14.44%

70.89

8,602.71

1,367.61

2,550.67

1,757.11

2,927.32

1,010.49

10.23

18.6

2.7

160,125.51

DUNAMIS CAPITAL

CSEC

15.50

(1.29)

(23.88)

33.04

123.00

52.47%

11.22

724.22

11.92

16.33

345.40

350.57

98.57

5.89

2.6

1.4

1,906.45

RICHARD PIERIS

RICH

9.90

(1.00)

(1.98)

(9.17)

1938.24

29.48%

2.49

1,421.02

10.84

335.34

640.60

434.25

270.49

0.73

13.5

4.0

19,188.53

SUNSHINE HOLDINGS

SUN

31.00

(3.43)

(12.92)

(23.83)

133.33

18.73%

17.91

447.17

63.28

234.05

93.32

56.53

116.30

3.35

9.2

1.7

4,133.33

SOFTLOGIC HOLDINGS

SHL

19.50

-0.52

-11.98

-23.60

779.00

1,309.77

237.08

0.81

13.3

3.0

0.55

45.8

0.7
1.3

HEMAS HOLDINGS
JOHN KEELLS HOLDINGS

EXPOLANKA HOLDINGS

EXPO

10.80

-1.82

-7.69

-24.48

1954.92

3.59

1,583.31

273.54

FREE LANKA CAPITAL HOLDINGS


VALLIBEL ONE LIMITED

FLCH
VONE

M
M

3.30
25.20

-5.71
-0.40

-13.16
-7.06

-17.50
-13.79

1368.00
1086.56

4.61
19.90

493.29
598.17

493.29
-

(7.08)

(2.28)

(1,547.62)

(148.46)

(809.51)

(621.19)

119.82

(89.88)

CEYLON LEATHER

CLPL

76.70

(0.39)

(9.76)

(14.78)

34.23

6.38%

55.57

121.44

20.41

16.58

36.79

47.66

22.80

3.55

21.6

1.4

2,625.73

HAYLEYS - MGT

MGT

34.00

2.10

1.49

(2.86)

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

25.30

(2.69)

(12.76)

10.00

25.00

-23.46%

58.16

(341.10)

(59.12)

(108.30)

(48.40)

(125.28)

na

na

0.4

632.50

ODEL

ODEL

31.70

0.31

(7.51)

2.56

144.95

12.89%

11.20

209.19

32.56

76.02

63.61

37.00

1.44

22.0

2.8

4,594.92

ORIENT GARMENTS

OGL

32.20

54.92

FOOTWEAR AND TEXTILES

0.22

HOTELS AND TRAVELS

2.89

(1.84)

(6.43)

1.82

(4.29)

(3.39)

2.77%

-23.61%

na

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

296.67

803.63

456.59

325.84

188.47

4.25

20.0

2.7

37,635.90

(18.43)

43.71

35.47

54.78

(39.81)

0.63

46.6

3.5

5,381.80

na

na

na

6,331.65

(7.78)

0.19

107.1

2.3

3,608.00
2,310.00

ASIAN HOTEL & PROPERTIES

AHPL

85.00

0.58

(2.04)

(4.95)

442.78

13.72%

30.98

1,882.72

GALADARI

GHLL

29.50

2.07

(4.82)

(8.36)

182.43

7.44%

8.51

115.53

HOTEL DEVELOPERS

HDEV

140.00

7.69

(1.41)

12.00

45.23

25.46%

-105.53

HOTEL SERVICES

SERV

20.50

(5.09)

(2.38)

176.00

2.11%

9.06

33.68

RENUKA CITY HOTEL

RENU

330.00

(2.94)

(3.51)

(4.07)

7.00

22.05%

222.94

344.14

TAJ

42.50

1.18

(6.52)

(6.72)

139.64

7.43%

14.37

149.18

TRAN

77.50

5.16

(7.63)

(3.13)

200.00

14.01%

24.60

689.15

TRANS ASIA

1.45

105.14

6.27%

City Hotels

TAJ LANKA

na

27,381.30

(1,215.22)
(2.32)

(3.60)

35.74

2.87

52.70

(13.10)

177.65

28.76

15.98

121.76

35.30

49.16

6.7

1.5

22.15

52.65

46.65

27.73

18.77

1.07

39.8

3.0

5,934.59

404.90

136.53

90.89

56.84

3.45

22.5

3.2

15,500.00

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

19

Broad Market Valuation Guide


Year

Company

End

Price

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

Shares Trailing
Mn

ROE

BVPS

Resort Hotels

Net Profit
4Qtrs

124.29

Mar'11

Dec'10

Net Profits
Sept'10

Jun10

Trailing

Trailing

EPS

PE

PBV

Mkt Cap Mn

2,743.94

30.10

1,803.53

505.09

418.31

(256.17)

AIT. SPENCE HOTEL HOLD.

AHUN

69.00

2.99

(4.17)

(6.12)

336.29

12.24%

26.74

1,100.48

85.18

590.15

272.70

152.45

(19.00)

3.27

21.1

2.6

23,204.01

AMAYA LEISURE

CONN

107.00

2.88

(2.64)

48.03

61.90%

15.11

449.36

50.93

67.60

66.60

264.23

61.69

9.36

11.4

7.1

5,139.66

BBH

16.40

1.86

(4.09)

(4.09)

129.60

0.85%

20.98

23.01

29.00

(51.97)

25.00

20.98

4.21

0.18

92.4

0.8

2,125.44

CEYLON HOTELS CORP.

CHOT

30.00

3.09

(3.23)

28.21

171.83

1.36%

35.74

83.55

(21.29)

117.56

(8.27)

(4.45)

(12.00)

0.49

61.7

0.8

5,154.76

CONFIFI HOTEL HLDG.

PALM

215.00

2.04

0.94

0.94

7.20

-3.50%

198.47

(49.99)

(63.37)

50.48

(4.49)

(32.62)

(37.00)

na

na

1.1

1,548.00

RIVERINA HOTELS

BHR

101.20

18.32

12.90

27.16

14.18

-3.06%

124.94

(54.21)

(47.66)

34.27

(15.50)

(25.33)

(48.64)

na

na

0.8

1,435.19

BERUWALA WALK INN

BINN

192.00

14.76

11.11

5.84

0.90

14.72%

-170.32

(22.57)

(4.45)

(6.94)

(3.05)

(8.13)

(6.92)

na

na

na

172.80

EDEN HOTELS

EDEN

41.00

2.26

(0.49)

4.62

52.80

7.23%

25.89

98.81

(21.13)

81.23

20.30

18.41

(18.42)

1.87

21.9

1.6

2,164.80

HOTEL SIGIRIYA

HSIG

68.70

2.54

(3.92)

(2.97)

5.86

9.82%

32.52

18.71

4.08

3.85

5.39

5.39

0.34

3.19

21.5

2.1

402.51

HUNAS FALLS

HUNA

72.50

(4.61)

(7.05)

(5.84)

5.63

22.34%

13.87

17.43

5.08

2.17

2.82

7.36

2.18

3.10

23.4

5.2

407.81

KANDY HOTELS

KHC

224.90

4.40

(2.36)

0.67

16.50

0.99%

340.98

55.96

9.42

16.85

9.84

19.85

2.20

3.39

66.3

0.7

3,710.85

JOHN KEELLS HOTELS

KHL

14.60

(1.34)

(5.16)

(8.70)

1456.15

5.84%

7.97

677.46

7.27

521.28

206.20

(57.28)

(167.95)

0.47

31.4

1.8

21,259.74

LIGHT HOUSE HOTEL

LHL

47.50

1.06

(13.64)

(10.38)

46.00

3.03%

49.57

69.13

(2.62)

48.06

17.10

6.59

(11.27)

1.50

31.6

1.0

2,185.00

MIRAMAR

MIRA

241.10

19.30

(10.37)

(17.23)

2.75

na

0.00

(13.10)

na

(13.10)

na

na

na

663.03

MAHAWELI REACH

MRH

28.50

(2.36)

(9.38)

(3.65)

47.07

-39.52%

18.68

(347.42)

NUWARA ELIYA

NEH

1500.00

0.46

(2.82)

(10.27)

2.00

8.41%

779.19

PEGASUS

PEG

60.00

(2.60)

(8.68)

27.35

6.21%

37.29

REEFCOMBERS

REEF

60.00

1.18

(16.46)

(18.39)

47.19

0.42%

ROYAL PALMS

RPBH

69.00

6.15

(2.82)

(0.43)

50.00

SIGIRIYA VILLAGE

SIGV

100.00

5.26

4.93

STAFFORD/DOLPHIN

STAF

47.00

(6.06)

(3.93)

TANG

1.23

BROWNS BEACH HOTELS

(13.67)

(161.00)

(186.61)

13.85

(6.72)

na

na

1.5

1,341.39

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

25.9

1.6

1,641.14

30.10

6.00

(17.20)

15.72

5.67

1.81

(5.48)

0.13

471.7

2.0

2,831.52

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

900.00

12.05

31.62

5.34%

22.19

37.50

11.54

43.90

(6.71)

(11.23)

(5.29)

1.19

39.6

2.1

1,486.21

82.00

(16.75)

(8.28)

20.00

4.42%

93.95

83.00

4.70

69.46

11.55

(2.72)

(12.48)

4.15

19.8

0.9

1,640.00

SHOT

31.40

6.44

31.93

75.51

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.26

0.74

42.5

2.5

2,371.16

SHOT X

20.00

0.50

(7.37)

20.00

36.01

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.30

0.74

27.1

1.6

720.22

MARAWILA RESORTS

MARA

10.30

(1.90)

(8.04)

0.98

122.50

1.33%

7.31

11.86

(13.31)

na

0.10

106.4

1.4

1,261.75

FORTRESS RESORTS

RHTL

23.60

4.42

110.89

13.41%

5.67

na

0.76

31.0

4.2

2,616.93

TANGERINE
SERENDIB HOTELS [V]
SERENDIB HOTELS [NV]

INVESTMENT TRUST

(1.67)

(14.18)

(2.43)

(9.54)

(9.16)

26.82%

25.18

84.40

6,360.23

108.69

2,550.84

955.83

(24.29)

364.45

ASIAN COTTON MILLS

ASCO

152.00

(5.81)

17.15

29.18

7.99

2.17%

73.36

12.70

46.60

(18.30)

CEYLON GUARDIAN

GUAR

290.00

(1.53)

(6.48)

(6.30)

82.10

33.23%

138.76

3,785.80

1,714.33

492.51

184.62

CEYLON INVESTMENT

CINV

113.60

(0.96)

(5.41)

(9.27)

98.51

24.30%

65.33

1,564.18

699.66

97.30

COLOMBO FORT INV.

CFI

305.00

1.67

(3.17)

2.52

5.00

7.70%

33.82

13.03

1.54

2.85

4.50

COLOMBO INV. TRUST

CIT

300.00

(5.93)

(6.25)

2.95

5.50

7.15%

22.85

8.99

1.47

1.54

3.60

SHAW

310.00

(3.13)

(6.34)

12.32

5.12

0.70%

437.86

15.76

35.28

1.18

RENUKA HOLDINGS [V]

RHL

57.00

(1.76)

(10.72)

5.08

44.52

40.31%

37.99

780.04

100.97

323.15

RENUKA HOLDINGS [NV]

RHL

36.50

10.61

(8.75)

3.40

6.43

40.31%

37.99

780.04

100.97

323.15

WAPO

137.50

(3.97)

(9.63)

(29.32)

25.83

21.76%

31.97

179.73

BIMPUTH LANKA INVESTMENTS

BLI

4.40

(2.22)

(10.20)

(12.00)

1860.00

BROWNS INVESTMENTS PLC

BIL

52.00

(4.94)

(13.48)

(35.00)

20.20

SHAW WALLACE

WATAPOTA INVESTMENTS

(2.34)

(0.07)

(9.31)

2,489.12

1,028.68

7.44

1.99

5.00

1.59

95.6

2.1

1,213.80

1,394.34

586.00

46.11

6.3

2.1

23,808.05

767.22

317.82

15.88

7.2

1.7

11,191.29

4.14

9.91

2.61

117.1

9.0

1,525.00

2.38

8.40

1.63

183.5

13.1

1,650.00

(20.70)

(17.45)

3.08

100.7

0.7

1,587.37

1.30

354.62

119.00

15.31

3.7

1.3

2,537.49

1.30

354.62

119.00

15.31

2.4

0.1

234.64

188.73

0.38

na

6.96

19.8

4.3

3,552.15

(13.26)

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

20

Broad Market Valuation Guide


Year

Company

End
LAND AND PROPERTY

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
1.80
(8.14) 15.98

Shares Trailing

BVPS

Mn

ROE
5.80%
5.92%

45.35

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
21.03

1.22

130.98

32.74

52.27

22.84

23.13

20.79

2.69

10.4

Mkt Cap Mn

CTLD

28.00

(4.44)

(6.67)

(0.71)

48.75

0.6

1,365.00

CARGO BOAT

CABO

112.00

(3.36)

(8.87)

(10.90)

10.20

23.01%

66.61

156.36

8.58

16.89

115.26

15.63

15.33

7.3

1.7

1,142.40

CEYLINCO HOUSING

CHOU

22.00

8.96

(6.81)

25.14

13.38

-188.39%

5.63

(141.88)

(17.40)

(26.76)

(55.50)

(42.22)

(38.34)

na

na

3.9

294.36

CSD

12.60

(3.08)

(8.70)

11.50

147.96

0.57%

29.65

24.96

54.95

0.45

13.09

(43.52)

(25.33)

0.17

74.7

0.4

1,864.36

COLOMBO LAND

CLND

56.50

(2.77)

(14.72)

55.25

199.88

0.42%

13.98

11.68

5.93

0.96

2.40

2.40

0.06

966.9

4.0

11,293.28

COMMERCIAL DEVELOP.

COMD

114.50

1.20

(0.27)

15.47

12.00

11.38%

60.38

82.46

21.19

13.64

37.69

9.94

11.00

6.87

16.7

1.9

1,374.00

EAST WEST

EAST

28.80

(0.35)

(9.27)

132.79

138.24

4.28%

3.19

18.86

17.28

4.37

23.70

(26.49)

0.14

211.1

9.0

3,981.31

EQUITY ONE

EQIT

45.50

(2.99)

(12.50)

(7.33)

40.32

3.67%

36.19

53.58

4.17

30.60

27.93

(9.11)

(7.66)

1.33

34.2

1.3

1,834.64

EQUITY TWO

ETWO

27.10

(4.91)

(9.67)

(9.67)

31.00

6.04%

16.47

30.84

2.45

10.91

15.51

1.96

1.10

0.99

27.2

1.6

840.10

HUEJAY

HUEJ

142.10

14.82

1.99

(3.15)

1.80

-19.42%

7.51

(2.63)

(1.41)

(1.21)

na

na

na

na

18.9

255.78

KDL

26.00

4.40

(5.43)

34.54

17.43

-10.70%

7.29

(13.59)

(3.96)

(6.66)

(4.70)

1.73

0.92

na

na

3.6

453.16

ON'ALLY HOLDINGS

ONAL

65.00

(7.01)

(9.09)

(39.81)

17.50

8.63%

58.74

88.71

13.77

56.24

9.04

9.67

10.05

5.07

12.8

1.1

1,137.55

OVERSEAS REALTY

OSEA

14.50

9.85

0.69

2.11

843.48

5.09%

20.37

874.99

162.57

124.72

499.95

87.74

160.00

1.04

14.0

0.7

12,230.52

PDL

56.50

(0.70)

(11.56)

5.60

66.00

14.76%

28.46

277.28

71.00

74.91

76.18

55.20

54.90

4.20

13.4

2.0

3,729.00

SERENDIB LAND

SLND

1500.00

(49.98)

(49.98)

0.36

3.05%

567.86

6.24

1.47

1.68

1.49

1.60

17.34

86.5

2.6

540.00

YORK ARCADE

YORK

28.00

3.32

(2.44)

(11.67)

12.00

13.30%

8.70

13.88

7.75

2.28

2.59

1.26

1.16

24.2

3.2

336.00

TOUCHWOOD

TWOD

21.80

(0.91)

(3.96)

(2.24)

71.27

18.04%

39.92

513.07

426.80

86.26

na

na

7.20

3.0

0.5

1,553.69

C T LAND

CEYLINCO SEYLAN

KELSEY DEVELOPMENTS

PROPERTY DEVELOPMENT

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

21

Broad Market Valuation Guide


Year

Company

End
MANUFACTURING

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(0.72) (5.39) (3.54)
17.14%

ABAN

210.50

ACL

75.00

ACL PLASTICS

APLA

143.00

ACME

ACME

23.00

2.68

(7.26)

ALUFAB

ALUF

40.20

(4.73)

(40.03)

(72.09)

BLUE DIAMONDS [V]

BLUE

8.80

(1.12)

BLUE X

3.90

(4.88)

BOGA

42.70

CENTRAL INDUSTRIES

CIND

GRAIN ELEVATORS

GRAN

CHEVRON LUBRICANTS

LLUB

165.00

3.75

DANKOTUWA

DPL

27.50

(6.76)

DIPPED PRODUCTS

DIPD

113.00

(1.91)

HAYLEYS EXPORTS

HEXP

38.10

KELANI CABLES

KCAB

KELANI TYRES

TYRE

LANKA ALUMINIUM

LALU

LANKA CEMENT
LANKA CERAMIC

ABANS
ACL CABLES

BLUE DIAMONDS [NV]


BOGALA GRAPHITE

BVPS

Trailing

Trailing

Net Profit
4Qtrs
8,256.43

June'12
2,173.41

Mar'11
1,255.58

Dec'10
2,176.80

Net Profits
Sept'10
2,639.96

Jun10
1,145.30

EPS

PE
14.23

PBV
2.44

Mkt Cap Mn
117,505.65

(5.34)

(15.61)

(14.13)

4.26

28.85%

91.80

112.78

31.11

17.37

28.00

36.30

25.54

26.48

7.9

2.3

896.48

1.49

(4.58)

59.89

5.69%

77.01

262.21

85.90

(8.60)

118.16

66.74

37.21

4.38

17.1

1.0

4,492.03

(1.99)

4.21

14.32%

117.83

71.07

14.15

9.92

14.27

32.73

18.55

16.87

8.5

1.2

602.39

28.49

25.61

1.64%

16.64

6.99

(0.99)

5.74

4.63

(2.39)

(8.85)

0.27

84.2

1.4

589.11

12.06

-3.16%

-4.01

1.53

0.47

(0.48)

1.19

0.34

0.14

0.13

317.8

na

484.74

17.33

103.30

1.79%

1.25

5.76

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

391.8

7.0

909.05

(2.50)

105.26

153.37

1.79%

1.25

5.77

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

173.6

3.1

(2.95)

(12.86)

(16.76)

47.32

12.51%

3.35

19.85

3.49

2.42

21.45

(7.51)

30.17

0.42

101.8

12.7

83.00

(6.64)

(3.49)

(2.35)

9.88

9.72%

1.34

79.05

18.51

24.01

23.26

13.27

13.49

8.00

10.4

1.0

820.39

100.10

(1.57)

(7.89)

(4.56)

60.00

23.68%

37.27

529.65

84.84

94.33

205.49

144.99

96.00

8.83

11.3

2.7

6,006.00

3.75

7.30

120.00

55.84%

23.11

1,548.52

422.63

413.10

317.68

395.11

413.49

12.90

12.8

7.1

19,800.00

(21.14)

(26.79)

72.25

-2.53%

10.46

(19.14)

(32.52)

(16.29)

18.62

11.06

(15.57)

na

na

2.6

1,986.76

(7.15)

17.59

59.86

19.75%

65.97

779.82

390.37

122.97

171.20

95.28

57.16

13.03

8.7

1.7

6,764.35

0.26

(10.77)

(3.79)

8.00

-10.35%

41.84

(34.65)

(7.51)

(26.63)

(2.60)

2.08

(22.33)

na

na

0.9

304.80

82.70

(6.24)

(8.11)

(8.11)

21.80

10.24%

77.02

171.90

48.78

53.33

47.39

22.40

5.67

7.89

10.5

1.1

1,802.86

41.50

(3.71)

(6.74)

(2.35)

80.40

17.41%

15.45

216.19

18.91

54.16

74.94

68.18

65.67

2.69

15.4

2.7

3,336.60

42.10

(0.24)

(18.57)

(21.16)

13.70

4.56%

30.74

19.19

(5.43)

2.98

9.07

12.57

(5.82)

1.40

30.1

1.4

LCEM

20.00

(4.31)

(18.03)

1.01

173.51

-15.00%

0.42

(10.96)

(3.73)

(2.35)

(1.44)

(3.44)

na

na

47.5

3,470.21

8.01

(3.70)

na

598.14
2,020.41

576.89

CERA

92.10

0.88

(5.54)

(10.76)

30.00

16.18%

75.84

368.08

34.90

103.93

136.05

93.20

(73.79)

12.27

7.5

1.2

2,763.00

LANKA TILES

TILE

95.10

0.11

0.11

(10.54)

53.05

20.67%

43.03

471.77

69.33

149.73

148.58

104.13

103.56

8.89

10.7

2.2

5,045.09

LANKA WALLTILES

LWL

105.00

(1.87)

(5.15)

(4.98)

54.60

17.02%

63.74

592.48

53.97

161.11

226.80

150.60

(130.64)

10.85

9.7

1.6

5,733.00

LAXAPANA

LITE

13.00

12.07

19.27

39.00

1.29%

6.69

3.37

(3.38)

5.46

0.57

0.72

2.04

0.09

150.4

1.9

507.00

PARQUET

PARQ

23.00

9.52

(3.36)

(11.54)

27.37

-2.99%

20.22

(16.57)

(22.32)

3.64

17.32

(15.20)

0.87

na

na

1.1

629.56

PELWATTE SUGAR

SUGA

28.90

(0.34)

(16.95)

(10.53)

67.98

-62.15%

9.34

(394.42)

83.66

(723.45)

(168.72)

414.09

(197.69)

na

na

3.1

1,964.53

PIRAMAL GLASS

GLAS

7.80

(2.50)

(3.70)

(4.88)

950.09

22.72%

3.09

666.86

141.29

178.47

190.10

157.00

53.18

0.70

11.1

2.5

7,410.67

PRINT CARE

CARE

37.20

(1.06)

(10.77)

(1.06)

85.97

20.30%

11.83

206.43

38.13

47.03

60.58

60.70

38.28

2.40

15.5

3.1

3,197.96

REGNIS

REG

449.90

(7.54)

12.42

168.63

4.83

16.08%

104.47

81.13

18.01

27.44

21.81

13.87

15.71

16.80

26.8

4.3

2,172.60

RICH PIERIS EXPORTS

REXP

28.50

3.64

(3.72)

(24.60)

11.16

55.77%

-10.73

(66.79)

(11.03)

(69.15)

(1.18)

14.58

(16.75)

na

na

na

318.17

RCL

138.80

1.34

2.25

(7.48)

110.79

28.12%

47.12

391.48

439.69

412.89

224.05

382.45

13.25

10.5

2.9

15,377.57

SAMSON INTERNATIONAL

SIL

159.60

11.14

11.14

68.22

3.85

-12.40%

88.60

(42.27)

1.27

(13.43)

(12.53)

(17.58)

(6.36)

na

na

1.8

614.14

SINGER INDUSTRIES

SINI

250.00

(2.84)

(8.19)

3.95

3.85

20.11%

222.01

171.76

23.85

27.59

(31.31)

151.63

0.88

44.65

5.6

1.1

961.58

TKYO

44.40

(1.33)

(11.20)

(12.94)

202.50

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

16.3

2.3

8,991.00

TKYO X

35.60

1.14

(6.60)

(9.92)

101.25

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

13.0

1.2

3,604.50

SIRA

4.20

(4.55)

(8.70)

537.51

3.62%

2.50

48.61

48.87

55.10

(69.88)

14.52

15.32

0.09

46.4

1.7

2,257.55

TJL

11.3

(5.00)

(14.93)

655.00

ROYAL CERAMICS

TOKYO CEMENT [V]


TOKYO CEMENT [NV]
SIERRA CABLES
TEXTURED JERSEY

1,468.11

143.97

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

22

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
2.93
(3.71) (14.79)
39.87%

BVPS

Net Profit
4Qtrs
5,105.13

Net Profits
Sept'10
715.40

Trailing

Trailing

Dec'10
1,741.60

Jun10
415.34

EPS

PE
7.88

PBV

Mkt Cap Mn

1,528.35

Mar'11
1,119.78

AUTODROME

AUTO

896.60

0.18

14.06

12.08

1.20

9.12%

448.08

49.03

10.27

12.00

15.40

11.37

10.00

40.86

21.9

2.0

COLONIAL MOTORS

COLO

475.00

(1.50)

(0.46)

66.13

9.12

20.48%

168.39

314.64

143.01

112.89

46.20

12.54

25.38

34.48

13.8

2.8

4,334.05

DIMO

DIMO

1310.00

6.30

(2.36)

0.90

8.88

55.66%

522.31

2,580.31

636.40

664.37

973.90

305.64

151.20

290.69

4.5

2.5

11,628.13

LANKA ASHOK

ASHO

3000.00

(9.09)

(49.31)

3.62

53.99%

390.25

762.90

279.00

(66.90)

321.60

229.20

157.03

210.70

14.2

7.7

10,862.53

SATHOSA MOTORS

SMOT

270.00

(3.37)

(23.11)

12.46

6.03

29.33%

83.90

148.48

49.22

53.38

22.60

23.27

11.03

24.61

11.0

3.2

1,629.08

UML

158.90

5.67

1.87

15.97

67.27

29.93%

62.08

1,249.77

410.45

344.04

361.90

133.38

60.69

18.58

8.6

2.6

10,688.74

(3.41)

(2.15)

BUKIT DARAH

BUKI

1030.00

0.39

(3.84)

(1.48)

GOOD HOPE

GOOD

1180.10

(0.43)

(0.17)

INDO MALAY

INDO

1390.00

SELINSING

SELI

1100.00

SHALIMAR

SHAL

885.00

MOTORS

UNITED MOTORS

OIL PALMS

(0.01)

PLANTATIONS

1,075.92

7,278.64

3,110.83

1,055.89

641.52

2,470.41

1,614.30

18.8

6.9

102.00

47.40%

138.84

6,712.64

2,943.95

900.51

506.83

2,361.36

1,363.50

65.81

15.7

7.4

105,060.00

0.01

6.87

8.31%

220.00

125.67

33.40

34.46

31.63

26.18

67.96

18.29

64.5

5.4

8,108.83

(0.36)

7.00

7.93%

184.79

102.51

26.20

28.15

25.40

22.76

55.30

14.65

94.9

7.5

9,727.78

(0.05)

(2.23)

(15.38)

6.94

9.36%

313.37

203.46

68.41

54.32

45.22

35.51

70.01

29.32

37.5

3.5

7,634.09

(5.84)

(6.83)

0.01

6.94

8.23%

235.13

134.36

38.87

38.46

32.43

24.60

57.53

19.36

45.7

3.8

6,141.97

3,981.17

(629.58)

2,381.06

1,566.98

662.72

910.53

1.92

36.79%

3.14

(10.41) (23.76)

19.94%

7.5

1.49

AGALAWATTE

AGAL

53.00

20.45

1.73

(12.83)

25.00

29.82%

31.39

234.03

(22.36)

121.4

76.05

58.90

(15.43)

9.36

5.7

1.7

BALANGODA

BALA

32.50

(0.91)

(10.41)

(29.53)

23.64

17.12%

61.72

249.77

84.16

132.3

34.56

(1.25)

84.00

10.57

3.1

0.5

768.18

BOGAWANTALAWA

BOPL

14.70

(2.58)

(9.04)

(12.72)

83.75

-1.23%

11.39

(11.78)

(44.18)

62.9

69.15

(99.64)

28.59

na

na

1.3

1,231.13

HAPUGASTENNE

HAPU

59.10

9.24

(4.68)

(17.92)

46.32

6.50%

31.02

93.33

(35.60)

53.7

0.12

75.11

117.73

2.02

29.3

1.9

2,737.26

HORANA

HOPL

39.50

6.47

(1.00)

(38.66)

25.00

31.13%

41.91

326.17

(13.30)

154.9

135.31

49.22

(13.72)

13.05

3.0

0.9

987.50

KAHAWATTE

KAHA

26.20

(4.03)

(11.19)

(24.28)

79.89

20.75%

13.05

216.34

(115.74)

141.4

68.57

122.07

49.50

2.71

9.7

2.0

2,093.11

KEGALLE

KGAL

115.00

(20.55)

(32.43)

25.00

30.20%

98.51

743.81

31.37

270.1

227.41

214.90

125.31

29.75

3.9

1.2

2,875.00

KELANI VALLEY

KVAL

92.60

(6.46)

(15.66)

(32.90)

34.00

20.95%

55.90

398.23

(49.26)

246.2

165.19

36.07

7.39

11.71

7.9

1.7

3,148.40

KOTAGALA

KOTA

92.50

14.91

(0.54)

(25.22)

32.00

28.79%

69.34

638.89

26.37

175.5

238.61

198.38

55.77

19.97

4.6

1.3

2,960.00

MADULSIMA

MADU

15.40

(3.73)

(18.85)

(34.32)

29.00

-13.37%

57.63

(223.47)

(116.86)

37.5

(50.08)

(94.01)

14.59

na

na

0.3

446.60

MAL

6.20

(1.61)

(7.58)

(6.15)

224.59

22.70%

9.12

464.96

92.61

198.6

101.13

72.58

175.99

2.07

3.0

0.7

1,392.46

MASKELIYA

MASK

25.00

4.09

(6.53)

(4.58)

26.98

-41.67%

25.61

(287.88)

(317.75)

30.9

57.27

(58.34)

12.07

na

na

1.0

674.42

NAMUNUKULA

NAMU

80.00

(6.13)

(14.76)

(27.86)

23.75

25.26%

54.56

327.24

1.26

100.7

116.76

108.56

83.35

13.78

5.8

1.5

1,900.00
693.50

MALWATTE VALLEY

1,325.00

TPL

29.20

(0.68)

(9.03)

(21.93)

23.75

8.24%

46.62

91.20

(75.79)

71.8

101.93

(6.76)

(2.80)

3.84

7.6

0.6

UDAPUSSELLAWA

UDPL

38.90

(6.71)

(7.38)

9.58

19.40

1.36%

21.22

5.58

(33.79)

(9.2)

36.28

12.24

41.99

0.29

135.2

1.8

754.62

WATAWALA PLANTATIONS

WATA

15.10

2.03

(13.71)

(24.88)

236.67

17.69%

10.88

455.54

(40.73)

188.73

10.72

146.20

1.92

7.8

1.4

3,573.67

ELPITIYA

ELPL

22.00

4.76

(10.93)

(17.29)

72.87

18.44%

18.71

251.44

251.4

na

na

3.45

6.4

1.2

1,603.06

MET.RES.HOL

MPRH

29.40

11.02

(3.55)

4.62

17.26

1.14%

39.52

7.77

43.8

na

0.45

65.3

0.7

507.59

(4.29)

10.13

TALAWAKELLE

HEALTH SERVICES

(1.52)

ASIRI CENTRAL

ASHA

205.00

ASIRI SURGICAL

AMSL

7.90

ASIRI HOSPITAL

ASIR

9.00

CEYLON HOSPITALS [V]

CHL

85.10

CEYLON HOSPITALS [NV]

CHL X

67.00

LANKA HOSPITALS

LHCL

49.00

NAWALOKA

NHL

3.90

5.73%

958.19

308.85

296.8

182.66

(36.02)

295.63

0.49

9.80

17.14

22.33

-9.82%

45.0

(176.52)

(1.25)

(5.95)

3.95

528.46

13.08%

3.8

291.69

89.7

(8.16)

7.14

889.26

8.52%

2.9

238.85

73.8

(10.33)

(1.85)

(10.33)

25.53

4.39%

72.7

89.42

38.5

(0.15)

(6.56)

(16.38)

8.35

1.89%

72.7

38.50

38.5

(3.836)

40.637

(2.40)

(8.26)

22.56

223.73

10.54%

9.8

301.63

66.2

65.2

106.0

2.56

1409.51

5.87%

2.0

174.62

2.2

23.7

60.9

171.04

1,160.44

37.5

2.15

na

na

2.5

4,578.46

51.4

60.65

85.29

0.55

14.3

1.9

4,174.81

64.3

77.3

23.38

24.59

0.27

33.5

2.9

8,003.37

(3.836)

40.637

50.92

40.30

2.64

32.2

1.4

2,172.37

40.30

2.64

25.4

0.9

559.15

64.30

67.96

1.35

36.3

3.8

10,962.88

87.83

902.00

0.12

31.5

1.8

5,497.07

-60.5
90.0

(116.04)

na

28st October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(0.96) (7.11) (0.11)
31.36%

BVPS

Net Profit
4Qtrs
761.90

Trailing

Trailing

PBV

23

Mkt Cap Mn

Dec'10
112.09

Net Profits
Sept'10
118.18

Jun10
71.57

EPS

PE
9.73

83.93

107.29

70.74

13.17

6.1

2.8

4,864.00

25.97

Mar'11
502.72

JOHN KEELLS LIMITED

JKL

80.00

0.13

(9.60)

(8.36)

60.80

45.33%

29.06

800.77

66.67

542.88

LAKE HOUSE PRINTING

LPRT

156.80

3.57

(12.79)

14.04

2.94

1.87%

43.20

2.38

2.00

(1.48)

0.56

1.29

(1.09)

0.81

193.8

3.6

460.56

MERC. SHIPPINGS

MSL

310.00

(9.49)

8.13

5.08

2.84

-17.24%

106.16

(52.07)

(10.40)

(38.68)

4.42

(7.41)

(1.42)

na

na

2.9

881.95

CEYLON PRINTERS

CPRT

100.00

0.04

-242.06%

376.66

(31.92)

(32.30)

KALAMAZOO

KZOO

2200.00

10.00

(31.25)

(28.80)

0.05

5.80%

878.80

2.55

PARAGON

PARA

1899.00

2.65

0.10

CEYLON TEA BROKERS

CTBL

7.90

(1.23)

70.21

114.00

1.55

39.80

SERVICES

STORES AND SUPPLIES

2.69

(16.85)

(2.69)

na
22.55%

0.38

na

0.40

na

na

0.3

3.50

0. 79

na

2.55

51.00

43.1

2.5

110.00

0.39

3.90

487.1

na

189.95

na

22.79

17.01

na

0.35

22.6

5.1

900.60

130.27

333.07

53.99

90.16

0.39

12.30%

606.01

88.69

3.05

18.40

2.26

COLOMBO PHARMACY

PHAR

1340.00

(1.72)

(22.34)

(23.53)

1.27

2.44%

622.10

19.35

3.29

4.69

3.37

8.00

5.16

15.20

88.1

2.2

1,705.63

E B CREASY

EBCR

2000.00

(23.05)

17.68

2.54

25.89%

733.48

481.57

64.60

123.41

293.56

220..22

82.12

189.93

10.5

2.7

5,070.92

GESTETNER

GEST

360.60

20.20

1.58

37.63

2.28

43.89%

22.91

22.91

5.85

1.13

5.34

10.59

(3.35)

10.06

35.9

15.7

HUNTERS

HUNT

690.00

5.44

(6.88)

(17.85)

5.15

3.69%

432.42

82.19

14.96

1.03

30.80

35.40

6.23

15.97

43.2

1.6

0.15

(8.46)

3,681.08

500.84

(231.33)

2,313.10

1,095.31

451.28

BROWNS

BRWN

252.00

3.97

(9.85)

(11.74)

70.88

12.88%

215.68

1,968.09

86.69

(459.96)

1,572.96

768.40

182.18

27.77

9.1

1.2

17,860.50

C W MACKIE

CWM

91.10

(3.90)

(9.80)

6.80

35.99

19.39%

38.90

271.45

102.19

121.84

0.42

47.00

43.66

7.54

12.1

2.3

3,278.56

CEYLON FOREIGN TRADES


EASTERN MERCHANTS

CFT
EMER

M
M

9.90
20.60

(2.97)
(8.41)

6.52
(26.33)

10.11
(97.67)

140.20
117.45

5.85%
2.71%

4.31
7.94

35.38
25.30

6.60
29.29

17.61
(12.87)

7.29
8.88

3.89
na

0.45
16.00

0.25
0.22

39.2
95.6

2.3
2.6

1,387.94
2,419.39

ENVIRONMENTAL RESOURCES
RADIANT GEMS

TRADING

0.57

12.12%

15.65

821.49
3,550.05

1.90

GREG
RGEM

M
M

51.40
156.90

(4.14)
(5.96)

(18.27)
(26.72)

(15.00)
67.76

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

33.7
na

2.2
11.3

16,215.78
376.56

SINGER SRI LANKA

SINS

121.60

(0.90)

(2.56)

5.37

125.21

19.62%

35.43

870.50

292.84

249.58

225.55

102.53

162.00

6.95

17.5

3.4

15,225.49

OFFICE EQUIPMENT

OFEQ

120.40

0.08

9.15%

264.29

2.02

na

2.60

24.19

5.0

0.5

10.04

TESS AGRO

TESS

4.60

(6.12)

(19.30)

84.00

180.00

9.35%

1.67

28.15

0.16

29.4

2.8

828.00

(0.19)

(3.86)

(1.61)

1,929.14

HPWR

30.90

(2.28)

(9.91)

(5.06)

125.20

15.80%

21.78

430.67

LANKA IOC

LIOC

18.00

6.51

2.86

5.88

532.53

10.42%

17.23

VIDULLANKA

VLL

8.10

(3.61)

(11.11)

8.11

432.88

16.53%

VPEL

8.40

(5.62)

(9.68)

747.11

21.03%

LGL

39.00

(2.00)

(2.24)

(2.00)

335.00

9.12%

579.02

LAUGFS GAS (X)

LGL

24.00

(4.02)

(9.13)

(15.25)

52.00

9.12%

579.02

HYDRO POWER

HPFL

12.50

(5.34)

(9.49)

(10.14)

109.09

7.38%

62.93

17.60

PANASIAN POWER

PAP

4.30

(4.44)

(8.51)

(6.52)

500.00

14.50%

108.33

60.13

48.20

(4.53)

(7.81)

(2.68)

E-CHANNELLING

ECL

8.40

(2.35)

12.16

36.07

PC HOUSE

PCH

14.70

(5.16)

(12.50)

(10.37) 228.9333

(1.39)

DIALOG TELEKOM

DIAL

8.10

SRI LANKA TELECOM

SLTL

49.90

POWER & ENERGY


HEMAS POWER

VALLIBEL POWER
LAUGFS GAS

INFORMATION TECHNOLOGY

TELECOMMUNICATIONS

na

14.07

14.08

na

183.04

35.96

900.10

810.04

139.08

86.85

112.12

107.40

124.31

80.01

3.44

9.0

1.4

3,868.68

956.38

(36.25)

(111.30)

602.36

501.57

(116.00)

1.80

10.0

1.0

9,585.54

2.15

153.93

38.31

(9.42)

69.40

55.63

56.87

0.36

22.8

3.8

3,506.31

2.47

388.15

94.12

44.56

120.94

128.53

118.20

0.52

16.2

3.4

6,275.72

251.48

327.54

251.48

327.54

22.14

23.19

2.20

13.14%

2.80%
122.13

2.80%

(0.58)

2.20
0.64

12.76%

2.20
146.00

57.69

38.31

50.00

12.04

466.32

2.20

na

0.02

1.58

5.94

466.3

13.1

1,025.90

(0.47)

(3.44)

10,517.17

2,526.19

2,453.78

2,817.30

2,719.90

2,143.10

14.84

1.89

(4.76)

(3.61)

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

12.0

2.1

65,964.61

(2.36)

2.90

(3.31)

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

18.0

1.8

90,062.51

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
Arshwin Amarasekara

(94-11) 5320224
(94-11) 5320208
(94-11) 5320213
(94-11) 5320211
(94-11) 5320240
(94-11) 5320223
(94-11) 5320238
(94-11) 5320215

Retail Sales
077 3-576868
0777-713645
0777-727352
0777 -713663
0777 -256740
0777 -556582
0777 -352032
0773 -717220

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

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
Uthpala Karunatilake
Gayan Perera

(011)-5735122
(011)-5763539
(011)-5634803
(011)-5734773
(037)-5628844
(037)-5642717
(037)-5643580
(041)-5677525
(041)-5677526
(091)-5629998
(091)-5676767
(031)-5676881
(031)-5676881
(031)-5676880

0773-688202
0773-954994
0716-270527
0783-452500
0773-690749
0777-105356
0773-925852
0773-687027
0778-628798
0773-687027
0778-628798
0773-691685
0773-691685
0772-544044

adhikari@asiacapital.lk

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

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

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
Negombo

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


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

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
uthpala@asiacapital.lk
gayan@asiacapital.lk

Service Centers
Kandy

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

Hambantota

Hambanthota Chamber of Commerce, Thangalle Road, Hambantota.

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

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

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
The report
report has
has been
been prepared
prepared by
by Asia
Asia Wealth
Wealth (Private)
(Private) Limited.
Limited. The
The information
information and
and opinions
opinions contained
contained herein
herein has
has been
been compiled
compiled or
or arrived
arrived at
at based
based upon
upon information
information obtained
obtained from
from sources
sources believed
believed to
to be
be reliable
reliable and
and in
in good
good faith.
faith. Such
Such information
information has
has not
not
been
been independently
independently verified
verified and
and no
no guaranty,
guaranty, representation
representation or
or warranty,
warranty, express
express or
or implied
implied is
is made
made as
as to
to its
its accuracy,
accuracy, completeness
completeness or
or correctness,
correctness, reliability
reliability or
or suitability.
suitability. All
All such
such information
information and
and opinions
opinions are
are subject
subject to
to change
change without
without notice.
notice. This
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
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
or
sell
sell any
any securities
securities or
or other
other financial
financial instruments.
instruments. In
In no
no event
event will
will Asia
Asia Securities
Securities be
be liable
liable for
for any
any loss
loss or
or damage
damage including
including without
without limitation,
limitation, indirect
indirect or
or consequential
consequential loss
loss or
or damage,
damage, or
or any
any loss
loss or
or damage
damage whatsoever
whatsoever arising
arising out
out of,
of, or
or in
in connection
connection with
with the
the
use
use of
of this
this report
report and
and any
any reliance
reliance you
you place
place on
on such
such information
information is
is therefore
therefore strictly
strictly at
at your
your own
own risk.
risk.
Asia
Asia Securities
Securities may,
may, to
to the
the extent
extent permissible
permissible by
by applicable
applicable law
law or
or regulation,
regulation, use
use the
the above
above material,
material, conclusions,
conclusions, research
research or
or analysis
analysis in
in which
which they
they are
are based
based before
before the
the material
material isis disseminated
disseminated to
to their
their customers.
customers. Not
Not all
all customers
customers will
will receive
receive the
the material
material
at
at the
the same
same time.
time. Asia
Asia Securities,
Securities, their
their respective
respective directors,
directors, officers,
officers, representatives,
representatives, employees,
employees, related
related persons
persons and/or
and/or Asia
Asia Securities,
Securities, may
may have
have aa long
long or
or short
short position
position in
in any
any of
of the
the securities
securities or
or other
other financial
financial instruments
instruments mentioned
mentioned or
or issuers
issuers described
described
herein
herein at
at any
any time
time and
and may
may make
make aa purchase
purchase and/or
and/or sale,
sale, or
or offer
offer to
to make
make aa purchase
purchase and/or
and/or sale
sale of
of any
any such
such securities
securities or
or other
other financial
financial instruments
instruments from
from time
time to
to time
time in
in the
the open
open market
market or
or otherwise,
otherwise, in
in each
each case
case either
either as
as principal
principal or
or agent.
agent. Asia
Asia Securities
Securities
may
may make
make markets
markets in
in securities
securities or
or other
other financial
financial instruments
instruments described
described in
in this
this publication,
publication, in
in securities
securities of
of issuers
issuers described
described herein
herein or
or in
in securities
securities underlying
underlying or
or related
related to
to such
such securities.
securities. Asia
Asia Securities
Securities may
may have
have recently
recently underwritten
underwritten the
the securities
securities of
of an
an
issuer
issuer mentioned
mentioned herein.
herein. The
The information
information contained
contained in
in this
this report
report isis for
for general
general information
information purposes
purposes only.
only. This
This report
report and
and its
its content
content is
is copyright
copyright of
of Asia
Asia Securities
Securities and
and all
all rights
rights reserved.
reserved. This
This reportreport- in
in whole
whole or
or in
in partpart- may
may not,
not, except
except with
with the
the express
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
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
of
electronic
electronic retrieval
retrieval system.
system. Any
Any unauthorised
unauthorised use
use of
of this
this report
report will
will result
result in
in immediate
immediate proceedings.
proceedings.

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

You might also like