Anda di halaman 1dari 23

th

th February 2013
708
October 2011

Volume
Volume 0638

Sri Lanka Focus

08th February 2013

ASIA RESEARCH TEAM 1

Focus
Colombo Stock Exchange

Weekly Review by Asia Wealth Management Research

IN THIS ISSUE;

ASI Daily Closing


(ASI)

Crossings tap into hidden liquidity in the market

4000

Focu
Focu
5880

3500

5860

3000

Colombo Stock Exch


5840

2500

5820

7 October 2011

Volume 38

The week concluded on a positive note with the All


Share Price Index gaining WoW owing to major off the market
deals which drove the weeks............
Pg 02

5760

1000

5740

500

5720

th

Weekly overview of commodity trading

18- 21- 22- 23- 24- 28- 29- 30- 31- 1- 5- 6- 7- 8Jan Jan Jan Jan Jan Jan Jan Jan Jan Feb Feb Feb Feb Feb

Analysis of Various Warrants Listed on CSE

Turnover ( RHS)

ASI closing ( LHS)

Pg 04

Market Statistics

Commodity Prices

Pg 05

All Share Index


S&P SL20 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)

08-Feb
5,850.67
3,271.25
13,068.99
16,608.96
1,892.00
3,508.19
172.39
2,715.68
2,247.60
17.80
5,103.50
40.41
1,275.90
186.80
3,033.30
3,267.30

01-Feb
5,799.69
3,196.81
12,779.91
16,388.73
1,893.02
3,557.49
168.04
2,657.90
2,227.912
17.64
9,164.20
71.72
1,832.80
143.10
4,726.99
5,209.96

% Chg.
0.9
2.3
2.3
1.3
-0.1
-1.4
2.6
2.2
0.9
0.9
-44.3
-43.7
-30.4
30.5
-35.8
-37.3

W eekly R eview by Asia Wealth Manag

Foreign investor interest in selected counters


persists while earnings performance mixed...

Colombo Stock Exch

The ASI witnessed a more volatile experience


over the course of the week whilst the more liquid S&PSL20
index ended up in the green continuously.........
Pg07

7th October 2011

1500

5780

Table below shows the members who have


qualified to be a part of Asia Wealth Researchs Billion Rupee
Club.
Pg 03

Major Price Movements

Company

2000

5800

Colombo Bourse Billion Ruppee Club

Volume 38

(LKR mn)

5900

Large Trades

Price

+/-LKR

+/- %

Commercial Development Co

73.30

8.8

13.6

Company
Environmental Resources Investments ( W003)

Lanka Ceramic

67.20

7.2

12.0

Environmental Resources Investments (W 006)

1,000.00

100

11.1

Dialog Axiata

13,761,780

10.8

Hnb

10,898,017

Environmental Resources Investments

10,025,586

Ceylinco Insurance
E-Channeling
Pc Pharma

Asia Siyaka Commodities


Capital Alliance Finance

7.20

0.7

10.00

0.9

9.9

4.00

-0.4

-9.1

18.00

-1.8

-9.1

Volume
38,340,337

Weekly Review by Asia Wealth


Manag
36,307,546

Seylan Merchant Bank

7,929,807

Commercial Bank Of Ceylon

6,233,227

Colombo Stoc

Madulsima Plantations

12.90

-1.7

-11.6

Textured Jersey Lanka

Bimputh Lanka Investments

15.50

-2.6

-14.4

Asia Asset Finance

4,478,588

-14.7

E-Channeling

3,140,877

Paragon Ceylon

900.00

-155

4,558,720

Sri Lanka Focus

08th February 2013

ASIA RESEARCH TEAM 2

Features
Crossings tap into hidden liquidity in the market
The week concluded on a positive note with the All Share Price Index gaining WoW, owing to major off the market deals
which drove the weeks turnover and volume levels. The ASI gained 50.98 points WoW to close at 5,850.67 points (0.9%),
whilst the S&P SL 20 Index gained 74.44 points WoW to close at 3,271.25 points (2.3%). Indices gained mainly on the back
of the gains made by Commercial Bank of Ceylon (5% WoW), Sampath Bank (8.1% WoW), Ceylon Tobacco (1.7% WoW),
Dialog Axiata (3.4% WoW) and Ceylinco Insurance (11.1% WoW).
The activities at the bourse regained momentum with high net worth, institutional and foreign investors dominating the
market, accumulating their stakes in blue chip counters (predominantly in the banking and finance sector). However, the
contribution from retail investors remained low while they continued to remain in the sideline. The bourse recorded an
average daily turnover of LKR 1,275.9mn for the week whilst the average weekly traded volume stood at 46.7mn.
Crossings were the major contributor to the market volumes and turnover during the week, enabling investors to tap into
hidden liquidity in the market, and also to accumulate large equity stakes in fundamentally sound counters. Off the
market deals with institutional and foreign interest were primarily witnessed on blue chip counters including crossings on
the three largest private licensed commercial banks, Commercial Bank of Ceylon, Hatton National Bank and Sampath
Bank. Crossings were further recorded on John Keells Holdings, Chevron Lubricants, Dialog Axiata, and Environmental
Resources Investments voting shares and warrants 3 and 6.
Furthermore, Environmental Resources Investments warrant 3, Environmental Resources Investments warrant 6,
Dialog Axiata, Hatton National Bank and Environmental Resources Investments (Voting) topped the list in terms of
volume traded during the week.
The week saw foreign purchases amounting to LKR3,033.3 mn whilst foreign sales amounted to LKR 3,267.3 mn. Market
capitalisation stood at LKR 2,247.6 bn, and the YTD performance is 3.7%.

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 3

Colombo Bourses Billion Rupee Club


Table below shows the 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.
BVPS

Net Profit

JOHN KEELLS HOLDINGS

Company

852.43

14.56%

87.83

10,900.49

12.79

18.0

2.6

196,057.81

COMMERCIAL BANK [V]

780.10

18.78%

61.40

9,611.80

11.53

9.7

12.7

86,825.09

53.47

18.78%

61.40

9,611.80

11.53

8.2

1.5

5,053.27

CEYLON TOBACCO

187.32

179.64%

24.20

8,145.00

43.48

19.3

34.7

157,164.63

HNB [V]

317.79

16.25%

111.06

7,171.46

18.04

8.3

1.3

47,351.07

79.66

16.25%

111.06

7,171.46

18.04

6.4

1.0

9,240.33

8,143.78

19.03%

4.45

6,900.50

0.85

10.7

2.0

74,108.38

DISTILLERIES

300.00

15.46%

133.86

6,209.77

20.70

8.9

1.4

55,080.00

SAMPATH BANK

162.74

19.83%

148.23

4,784.49

29.40

8.1

1.6

38,731.33

1,804.86

7.55%

30.45

4,148.00

2.30

19.1

1.4

79,233.35

AITKEN SPENCE

406.00

15.23%

63.82

3,947.22

9.72

13.0

2.0

51,196.10

LOLC

475.20

19.06%

43.37

3,928.29

8.27

8.2

1.6

32,076.00

1,560.00

18.31%

12.26

3,502.00

2.24

5.8

1.1

20,280.00

DFCC BANK

265.10

12.27%

98.48

3,203.82

12.09

10.6

1.3

33,932.50

NDB

164.20

16.44%

112.61

3,039.55

18.51

8.3

1.4

25,204.99

CENTRAL FINANCE

104.88

20.15%

140.53

2,970.20

28.32

6.5

1.3

19,193.65

BUKIT DARAH

102.00

10.00%

285.72

2,913.11

28.56

24.5

2.4

71,400.00

OVERSEAS REALTY

843.48

13.50%

23.48

2,674.92

3.17

4.4

0.6

11,893.13

NESTLE LANKA

53.73

93.78%

52.59

2,649.72

49.32

32.9

30.9

87,303.88

UNITED MOTORS

67.27

39.71%

97.37

2,600.77

38.66

2.5

1.0

6,625.81

ASIAN HOTEL & PROPERTIES

442.78

16.86%

33.03

2,464.92

5.57

12.9

2.2

31,879.82

CARSON CUMBERBATCH

196.39

7.46%

164.94

2,418.12

12.31

37.0

2.8

89,552.43

95.04

32.18%

77.17

2,359.74

24.83

5.8

1.9

13,685.76

SEYLAN BANK [V]

173.33

11.84%

56.91

2,278.10

6.74

9.2

1.1

10,746.67

SEYLAN BANK [NV]

164.75

11.84%

56.91

2,278.10

6.74

5.3

0.6

5,930.88

CHEVRON LUBRICANTS

120.00

54.83%

34.62

2,277.70

18.98

11.9

6.5

27,000.00

COLOMBO DOCKYARD

71.86

21.91%

140.53

2,212.59

30.79

7.4

1.6

16,311.98

CEYLON TEA SERVICES

20.00

29.44%

372.76

2,194.96

109.75

5.9

1.7

13,000.00

1,939.24

30.85%

3.52

2,107.10

1.09

7.0

2.2

14,738.21

532.53

17.74%

21.58

2,039.19

3.83

5.4

1.0

11,076.62

VALLIBEL ONE LIMITED

1,086.56

6.07%

28.07

1,850.83

1.70

10.3

0.6

19,123.44

NATIONS TRUST BANK

230.61

19.02%

41.57

1,823.67

7.91

7.8

1.5

14,182.35

69.26

39.52%

65.30

1,787.02

25.80

5.6

2.2

10,042.29

110.79

22.71%

69.64

1,752.25

15.82

6.3

1.4

11,078.94

8.88

20.94%

863.75

1,605.52

180.87

3.3

0.7

5,325.86

AIT. SPENCE HOTEL HOLD.

336.29

14.14%

33.73

1,604.23

4.77

15.6

2.2

24,952.72

HEMAS HOLDINGS

515.29

13.20%

21.24

1,444.73

2.80

10.2

1.3

14,685.78

20.00

12.62%

425.89

1,419.35

70.97

14.1

2.3

20,000.00

6.41

12.62%

425.89

1,419.35

221.27

1.4

0.8

2,052.63

PCH HOLDINGS LIMITED

252.00

88.39%

6.26

1,395.17

5.54

1.3

1.1

1,764.00

SINGER SRI LANKA

125.21

26.38%

38.56

1,273.69

10.17

10.3

2.7

13,147.01
25,560.00

COMMERCIAL BANK [NV]

HNB [NV]
DIALOG TELEKOM

SRI LANKA TELECOM

PEOPLES LEASING

CEYLON COLD STORES

RICHARD PIERIS
LANKA IOC

LB FINANCE
ROYAL CERAMICS
DIMO

CEYLINCO INSURANCE [V]


CEYLINCO INSURANCE [NV]

Shares

Trailing ROE

Trailing EPS

Trailing PE

PBV

Mkt Cap Mn

80.00

22.90%

68.66

1,257.97

15.72

20.3

4.7

LANKA ORIX FINANCE

2,800.00

22.09%

1.89

1,171.41

0.42

8.4

1.8

9,800.00

JOHN KEELLS HOTELS

1,456.15

8.42%

9.31

1,140.90

0.78

17.5

1.5

19,949.21

LION BREWERY

75.00

5.65%

250.97

1,063.14

14.18

21.2

1.2

22,500.00

1,954.92

12.14%

4.48

1,062.91

0.54

12.9

1.6

13,684.41

CEYLON THEATRES

183.10

8.41%

68.89

1,060.36

5.79

23.2

1.9

24,553.34

COLOMBO FORT LAND

180.00

18.20%

32.11

1,051.63

5.84

5.6

1.0

5,886.00

10.64

39.30%

249.16

1,041.82

97.92

1.5

0.6

1,542.80

HAYLEYS
EXPOLANKA HOLDINGS

COLONIAL MOTORS

08th February 2013

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.

Warrants Valuation

Exercise
price
CLPL-W-0013
CLPL-W-0014
GREG-W-0003
GREG-W-0006
CSF-W-0021
REEF-W-0019

118.00
142.00
36.00
39.00
12.00
40.00

Share Price
Expiry Date
(2013/02/08)
72.40
72.40
18.10
18.10
10.00
23.40

25-Aug-14
25-Aug-15
24-Feb-14
24-Feb-15
31-Jul-13
15-Jun-15

Price According to Black


Warrant Price
Scholes model (Intrinsic
(2013/02/08)
value)
5.90
0.00
6.00
0.00
2.90
0.00
3.30
0.00
2.00
0.00
3.80
0.00

Undervalued/
(Overvalued)
(5.90)
(6.00)
(2.90)
(3.30)
(2.00)
(3.80)

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 5

Commodity Prices
Date as at

18.01.13

24.01.13

01.02.13

08.02.13

111.1

112.8

115.6

117.2

1.4%

Gold (USD/Ounce)

1,690.8

1,682.2

1,660.6

1,673.2

0.8%

Copper LME (USD/Ton)

7,927.0

8,115.5

8,169.0

8,243.3

0.9%

16.01.13

24.01.13

31.01.13

06.02.13

429.81

431.77

436.98

417.86

18.01.13

24.01.13

31.01.13

06.02.13

422.75

N/A

380.0

388.5

2.2%

18.01.13

24.01.13

01.02.13

08.02.13

USD

126.70

127.05

126.35

126.32

WoW %
change
-0.0%

EURO

169.48

169.06

171.61

169.32

-1.3%

STG (GBP)

202.46

201.20

199.93

198.56

-0.7%

1.41

1.44

1.38

1.35

-2.2%

20.38

20.43

20.26

20.24

-0.1%

Brent Crude Oil (USD/Barrel)

WoW %
change

METALS

AGRI
Date as at
Tea LKR/Kg

Date as at
Rubber (RSS 1) LKR /Kg
Exchange Rates (LKR)

YEN
YUAN (CNY)

WoW %
change
-4.4%

WoW %
change

Source: Bloomberg, AFP, Reuters, Eurostat

OIL

Brent crude oil prices picked up during the week mainly on the back of renewed geopolitical tensions between Iran
and U.S despite the rising stock piles of crude oil in the worlds largest crude oil consuming nation. Oil prices picked
up during the week on concerns of an escalation of U.S sanctions on Iran. Price of Brent crude jumped 1.4% WoW to
USD 117.2/barrel on the back of these developments.
Gold

Gold prices picked up on the back of weak economic signals from the worlds largest economy coupled with the
ongoing crisis situation in the Euro zone economies. However, some positive remarks made by the European Central
Bank President Mario Draghi on the prospects of EU recovery, prevented gold prices from spiking further. On account
of these changes, price of gold increased 0.8% WoW to USD 1,673.2/ounce at the New York Mercantile Exchange.

Sri Lanka Focus

08th February 2013

ASIA RESEARCH TEAM 6

Commodity Prices
Copper

Copper prices gained over the week as promising trade data from China revived the demand for the worlds third
most utilised industrial metal. According to the data released exports receipts of China surged by 25% YoY and
imports expenditure increased 28.8% YoY in January boosting the demand for copper. LME Copper futures for March
delivery rose 0.9% WoW in line with these developments.
USD

The Greenback gained against the Euro on the back of the remarks made by European Central Bank President who
claimed that recent gains of Euro may affect output growth by dampening demand for regions assets. The reports
further state that Euro was 0.3% lower from reaching its 17 week low against the USD as Euro zone leaders meet to
reach a consensus on the 2014-2020 budget.
Source: Bloomberg, AFP, Reuters, Eurostat

Sri Lanka Focus

08th February 2013

ASIA RESEARCH TEAM 7

Conclusion
Foreign investor interest in selected counters persists while earnings performance
mixed....
The ASI witnessed a more volatile experience over the course of the week whilst the more liquid S&PSL20 index
ended up in the green continuously throughout the week. This was on the back of continued large local
institutional, high net worth and foreign interest in large cap counters. Counters such as Commercial Bank and John
Keells Holdings continued to command the interest of funds such as Franklin-Templeton. It is also noteworthy to
observe that foreign investor interest has been sustained in selected blue-chip counters despite the pickup in the
secondary market yields on government securities in the short term. This could be a reflection of the view that the
Central Bank would maintain or cut interest rates in order to facilitate the governments development agenda,
which would lend further support to equity valuations of fundamentally sound counters which are trading at
attractive prices.
However, in light of the mixed 4QCY12 financial performance reported thus far by firms, we stress the importance
of understanding the broad macroeconomic developments which affect sector performances and hence the
earnings of individual firms. The Economist Intelligence Unit (EIU) in its latest update for Sri Lanka released over the
week expects real GDP growth forecast to slowdown to an average of 6.5% over 2013E-2017E which is below the
central Banks expectations. It highlights the fact that whilst certain sectors such as tourism and construction may
outperform, other sectors such as traditional export oriented industries may underperform.

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 8

Focus on Investment
Key Buys

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
45
40
35
30
25
20
15
10
5
0

LKR

Manufacturing
X LKR 18.90

TKYO

2/9/2012

30

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

2/8/2013

LKR

Tokyo Cement
N LKR 25.20

Charts Sourced from Asia Wealth Research

25
20
15

10
5

TKYOX

0
2/9/2012

Banking & Finance

LKR

16
14
12
10
8
6
4
2
0

Largest specialized leasing company in Sri Lanka, a subsidiary of Peoples Bankthe 2nd largest commercial bank of the country, a holding of 75%.Principal
business activity of the PLC is the provision of finance leasing, operating leasing,
HP facilities etc... The declining interest rates in the economy and rising demand
for credit is to provide many opportunities for these business models. During
2012 most of the finance companies enjoyed much demand for loans, due to
credit ceiling imposed on LCBs. However the ceiling was lifted from the
beginning of 2013, yet we believe the declining interest rates would create more
avenues for RFCs. PLC achieving the finance company licenses, have opened
opportunities to collect public deposits and minimise cost of funds, where the
company was earlier depending on more borrowings. Going by these, we
believe PLC is a medium to long term healthy investment to consider.

Sampath Bank
N LKR 238.00

Banking& Finance

2/9/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

PLC

250

LKR

Peopless Leasing Company


N LKR 13.00

2/8/2013

200

John Keells Holdings


N LKR 230.00

Diversified

150
100
50

SAMP
0
2/9/2012

250

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012 12/20/2012

2/8/2013

LKR

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. And
the company is well poised to take advantage in the prevailing economic boom
in the country. The interest rates in the economy are showing a declining trend
consequent to the cut down in policy rates from 2013. The credit ceiling that
existed during 2012 has limited the growth of LCBs, including Sampath bank.
However, the removal of the ceiling from 2013, and the diminishing interest
rates coupled with SAMPs strong capital adequacies, would enable the bank
enter another growth phase in its performance. Therefore considering these
factors we rate SAMP as a mid to longer term investment.

200
150

The sustained performance of the group during 9MFY13 inspite of its high
exposure to macro economic shocks is a testament to the firms commitment
towards value creation whilst maintaining a healthy balance sheet.Going
forward, with the growth in GDP, per capita income and the increase in tourist
arrivals we anticipate the consumer retail and the leisure sector to perform
admirably.

100
50

JKH
0
2/9/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012 12/20/2012

2/8/2013

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 9

Focus on Investment
CIC Holdings
N LKR 65.00

Chemicals & Pharmaceuticals


X LKR 50.20

LKR

120

100
80
60

40
20
CIC
0
2/9/2012

80

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

2/8/2013

LKR

CIC is considered as the only seed to shelf agricultural company in Sri


Lanka.The Company also has foot prints in consumer and pharmecuitical
industries, Paints, Industrial raw material and Packaging. 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.

70
60

50
40

30
20

10

CICX

0
2/9/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

2/8/2013

140

Banking & Finance


X LKR 94.50

120

LKR

Commercial Bank
N LKR 111.30

100
80
60
40

20

COMB

0
2/9/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

2/8/2013

120

LKR

Commercial Bank is the largest private sector commercial bank with an asset
base of LKR498.1 bn as at end Sept 2012, and operates with above 400 ATM
points, which is also the largest single network in the country. Towards the
future, bank is well positioned with capital, consequent to the recently concluded
Rights issue of circa LKR5 bn enabling the bank to extend its credit further. With
the declining interest rates in the economy consequent to the cut in policy rates
and lifting the credit ceiling that prevailed during 2012, coupled with the strong
capital adequacies; the bank is expected to continue its growth momentum.
Therefore considering these factors we rate COMB as a mid to longer term
investment.

100
80
60

40
20

COMBX

0
2/9/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012

12/20/2012

2/8/2013

Banking & Finance


X- LKR 116.00

HNB is the second largest private commercial bank with a total asset base of
LKR388.6 bn as at end 2011, and number one private bank in terms of branches
with a strong network of over 240. Bank is well positioned with its capital
consequent to fresh capital raised through a rights issue amounting to LKR 6 bn.
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. With,
the declining interest rates in the economy consequent to the cut policy rates
and lifting the credit ceiling that prevailed during 2012, coupled with the strong
capital adequacies; the bank is expected to continue its growth momentum.
Therefore considering these factors we rate HNB as a mid to longer term
investment.

140
120

LKR

Hatton National Bank


N-LKR 149.00

3/27/2012

100

80
60

40
20
HNBX

0
2/ 9/ 2012

3/27/2012

5/15/2012

6/27/2012

8/ 10/ 2012

9/24/2012

11/6/2012

12/20/2012

2/ 8/ 2013

LB Finance
N LKR 145.00
.0

Banking & Finance

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 48
bn as at end Sept FY2013, and an island wide branch net work of 26. With
satisfactory liquidity levels and capital adequacies, company is poised to take
advantage in any growth in credit demand. The declining interest rates in the
economy and rising demand for credit is to provide many opportunities for
these business models. Further company would stay ahead of other finance
companies consequent to its strong fundamentals, high interest margins, high
ROE etc...Therefore we rate LFIN as a worthwhile investment with a time span
of medium to long term.

180
160

LKR

140
120
100
80

60
40
LFIN

20
0
2/9/2012

3/27/2012

5/15/2012

6/27/2012

8/10/2012

9/24/2012

11/6/2012 12/20/2012

2/8/2013

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 10

Piramal Glass
N LKR 6.30

Manufacturing

LKR

Focus on Investment
6

9
8

5
4

3
2

GLAS

0
2/9/2012

3/27/2012

5/15/2012

6/27/2012

LKR

The company is the sole glass manufacture in Sri Lanka who supplies
glasscontainers to thefood and beverages, cosmetics, perfumery and the
pharmaceutical sectors.
The company at present virtually holds a
monopolistic position in the Local market with an approximately 97% market
share. Further, with their state of the art manufacturing plant in Horana,
coupled with the growing demand derived from the rapid developments
taking place within the Sri Lankan economy, the company is likely to deliver
better returns to its shareholders.

7
6
5
4

3
2
1

GLAS

0
11/3/2011

12/19/2011

2/1/2012

3/20/2012

5/8/2012

6/20/2012

8/3/2012

9/17/2012

10/30/2012

8/10/2012

9/24/2012

11/6/2012 12/20/2012

2/8/2013

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 11

Stock Exchange Anouncements


As at 8th February 2013
Rights issues
Company

Proportion / Issue Price

XR date

Pelwatte Sugar

01 for 04 @ LKR18.00

Kotagala Plantations

01 for 04 @ LKR 45.00

Last Date Of
Acceptance &
Payment

Trading of rights
Commences on

* Rights issue would be delayed until the outcome of the


proposed Act with regard to acquisition of its land by the
State is known.

To be notified

SUB- DIVISION OF SHARES


Company

Description

Colonial Motors
(Subsequent to Right Issue)

07 shares to be subdivided into 10


shares

Sub-Division
based on
shareholding as
at
12-02-2013

Period of dealing
suspension

Date of
commencement
of trading

13-02-2013 to 15-02-2013

CAPITALISATION OF RESERVES
Company

Description

XC Date

Commercial Credit and Finance Plc

01 for 10.9037 ordinary shares held

To be notified

18-02-2013

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM 12

Stock Exchange Anouncements


Dividends announcements
Company

Dividend per share

Senkadagala Finance
Royal Ceramics Lanka
Richard Pieris & Co
Commercial Bank of Ceylon
Vallibel Power Erathna
Watawala Plantations
HaycarbPlc
Peoples Finance Plc
Pan Asia Banking Corporation
Cargills
Dipped Products
HNB Assurance
Ceylon Tobacco Company
Amaya Leisure
C.T. Land Development

Second Interim Dividends of LKR 0.79


Interim Dividends of LKR 2.00
Interim Dividends of LKR 0.20
Second Interim Dividends ( Voting & Nonvoting) of LKR 1.00
Interim Dividends of LKR 0.25
Interim Dividends of LKR 0.50
Interim Dividends of LKR 4.00
Interim Dividends of LKR 2.25
Interim Dividends of LKR 1.00
Interim Dividends of LKR 0.70
Interim Dividends of LKR 4.00
Final Dividends of LKR 1.00
Final Dividends of LKR 6.50
Interim Dividends of LKR 4.00
Interim Dividends of LKR 0.80

XD Date
05-02-2013
13-02-2013
06-02-2013
07-02-2013
08-02-2013
11-02-2013
12-02-2013
12-02-2013
12-02-2013
12-02-2013
15-02-2013
28-03-2013
01-04-2013
19-02-2013
19-02-2013

Payment Date
14-02-2013
22-02-2013
15-02-2013
18-02-2013
19-02-2013
20-02-2013
20-02-2013
21-02-2013
21-02-2013
21-02-2013
26-02-2013
08-04-2013
09-04-2013
28-02-2013
26-02-2013

08th February 2013

Sri Lanka Focus

ASIA RESEARCH TEAM

13

Valuation Guide
Company

YE

SH(mn) M.CAP(Bn)

Price
FY10

Earnings (LKR mn)


FY11
FY12
FY13E

FY14E

149.00
116.00
94.50
111.30
238.00
153.50

4,786.8
4,786.8
5,508.0
5,508.0
3,484.5
2,102.6

6,148.8
6,148.8
8,094.7
8,094.7
4,150.6
2,705.5

8,265.4
8,265.4
9,689.9
9,689.9
5,422.9
3,184.6

11,625.6
11,625.6
12,960.3
12,960.3
8,146.1
4,973.1

12.0
12.0
6.6
6.6
21.4
12.8

15.5
15.5
9.7
9.7
25.5
16.5

20.8
20.8
11.6
11.6
33.3
19.4

25.2
25.2
12.9
12.9
41.9
24.3

29.3
29.3
15.5
15.5
50.1
30.3

12.4
9.6
14.3
16.8
11.1
12.0

9.6
7.5
9.7
11.5
9.3
9.3

7.2
5.6
8.1
9.6
7.1
7.9

5.9
4.6
7.3
8.6
5.7
6.3

5.1
4.0
6.1
7.2
4.8
5.1

7.50
7.50
6.00
6.00
7.91
3.50

5.0%
6.5%
6.3%
5.4%
3.3%
2.3%

15%
15%
18%
18%
20%
16%

101.6
101.6
53.5
53.5
128.0
104.1

1.5
1.1
1.8
2.1
1.9
1.5

6.1
5.1

9.7
6.2

11.5
9.1

12.9
9.3

14.6
12.5

37.7
24.9

23.8
20.2

20.1
13.8

17.9
13.5

15.8
10.1

3.00
0.63

1.3%
0.5%

14%
15%

83.5
61.4

2.8
2.1

FY10

FY11

EPS
FY12

FY13E

FY14E

FY10

FY11

PE
FY12

FY13E

FY14E

DPS

DY

ROE

BVPS

PBV

FINANCIAL SERVICES
HNB
HNB(NV)
Commercial Bank
Commercial Bank(NV)
Sampath Bank
NDB Bank

Dec
Dec
Dec
Dec
Dec
Dec

317.79
79.66
53.47
780.10
162.74
164.20

CONGLOMERATES
John Keells Hold.
Aitken Spence Hold.

Mar
Mar

852.43
406.00

196.1 230.00
51.2 126.10

5,201.5
2,059.6

8,245.6
2,536.0

9,775.0 10,975.6 12,425.0


3,709.2 3,788.5 5,089.4

FOOD & BEVERAGE


Distilleries
Ceylon Tobacco

Mar
Dec

300.00
187.32

55.1 183.60
157.2 839.00

2,135.7
5,097.1

8,124.0
6,568.8

5,675.4
8,518.4

6,456.3
9,411.9

8,918.3
9,641.1

7.1
27.2

27.1
35.1

18.9
45.5

21.5
50.2

29.7
51.5

25.8
30.8

6.8
23.9

9.7
18.5

8.5
16.7

6.2
16.3

3.00
43.31

1.6%
5.2%

15%
184%

122.2
19.0

1.5
44.1

TOURISM
Asian Hotels & Properties Mar
Aitken Spence Hotel
Mar

442.78
336.29

31.9
25.0

72.00
74.20

629.8
523.8

1,774.5
1,034.1

2,150.6
1,395.3

2,458.9
1,795.0

2,764.1
2,415.8

1.4
1.6

4.0
3.1

4.9
4.1

5.6
5.3

6.2
7.2

52.7
47.6

18.7
24.1

14.8
17.9

13.0
13.9

11.5
10.3

2.00
0.00

2.8%
0.0%

14%
13%

33.8
33.1

2.1
2.2

MANUFACTURING
Chevron Lubricants
Tokyo (V)
Tokyo (NV)
Piramal Glass

Dec
Mar
Mar
Mar

120.00
202.50
101.25
950.09

27.0 225.00
5.1 25.20
1.9 18.90
6.0
6.30

1,501.3
369.3
369.3
(61.1)

2,000.6
855.7
855.7
578.7

2,286.6
973.2
973.2
686.4

2,175.3
1,456.0
1,456.0
891.2

2,150.3
1,505.0
1,505.0
948.2

12.5
1.2
1.2
(0.1)

16.7
2.8
2.8
0.6

19.1
3.2
3.2
0.7

18.1
4.8
4.8
0.9

17.9
5.0
5.0
1.0

18.0
20.7
15.5
N/A

13.5
8.9
6.7
10.3

11.8
7.9
5.9
8.7

12.4
5.3
3.9
6.7

12.6
5.1
3.8
6.3

9.00
1.00
1.00
0.36

4.0%
4.0%
5.3%
5.7%

63%
15%
15%
21%

26.3
20.7
20.7
3.4

8.5
1.2
0.9
1.9

Chemical &
Pharmaceutical
CIC Holdings (V)
CIC Holdings (NV)

Mar
Mar

72.90
21.87
94.77

65.00
50.20

589.6
589.6

926.6
926.6

916.5
916.5

820.0
820.0

1,405.2
1,405.2

6.2
6.2

9.8
9.8

9.7
9.7
.

8.7
8.7

14.8
14.8

10.4
8.1

6.6
5.1

6.7
5.2

7.5
5.8

4.4
3.4

3.20
3.20

4.9%
6.4%

12%
12%

77.5
77.5

0.8
0.6

2.7 106.00
1.7 73.00
1.8 56.00

376.1
146.7
323.2

837.7
409.3
667.8

681.5
374.6
438.6

823.7
404.7
569.3

892.1
454.4
620.9

15.0
6.2
10.1

33.5
17.2
20.9

27.3
15.8
13.7

32.9
17.0
17.8

35.7
19.1
19.4

7.0
11.8
5.5

3.2
4.2
2.7

3.9
4.6
4.1

3.2
4.3
3.1

3.0
3.8
2.9

7.50
4.50
2.00

7.1%
6.2%
3.6%

24%
24%
18%

115.6
65.8
77.2

0.9
1.1
0.7

8.9
1.0

243.1
243.1

852.7
852.7

930.3
930.3

968.0
968.0

1,185.1
1,185.1

0.6
0.6

2.2
2.2

2.4
2.4

2.5
2.5

3.1
3.1

42.3
29.4

12.1
8.4

11.1
7.7

10.6
7.4

8.7
6.0

1.50
1.50

5.6%
8.1%

15%
15%

19.1
17.5

1.4
1.1

PLANTATIONS
Kegalle Plantations
Mar
Namunukula Plantations Mar
Kotagala Plantations
Mar

Laugfs Gas (Voting)


Laugfs Gas (Non voting)

25.00
23.75
32.00

POWER & ENERGY


Mar
335.00
Mar
52.00

47.4
9.2
5.1
86.8
38.7
25.2

4,738.5
1,097.9

26.60
18.50

10,003.5
10,003.5
10,791.3
10,791.3
6,818.3
3,997.5

*Companies with their financial year ending in December would carry forecasted figure for FY12.

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

MARKET
FINANCIAL SERVICES
Banking
COMMERCIAL BANK [V]
COMMERCIAL BANK [NV]
DFCC BANK
HNB [V]
HNB [NV]
NATIONS TRUST BANK
NDB
PAN ASIA BANK
SAMPATH BANK
SEYLAN BANK [V]
SEYLAN BANK [NV]
HDFC
UNION BANK
Finance Co.s & / Merchant Banks
ASIA CAPITAL
ALLIANCE FINANCE
ARPICO FINANCE
CENTRAL FINANCE
NATION LANKA
LOLC
LB FINANCE
MERCHANT BANK
PEOPLE'S MERCHANT
SMB LEASING PLC [V]
SMB LEASING PLC [NV]
THE FINANCE
THE FINANCE[NV]
SOFTLOGIC FINANCE
PEOPLE'S FINANCE
VALLIBEL FINANCE
SINHAPUTRA
SINGER FINANCE
BIMPUTH LANKA INVESTMENTS
TRADE FINANCE

Year
End

Price
(LKR)

1W(%)
0.88
2.26

ASIA RESEARCH TEAM

Price Performance
1M(%)
1Q(%)
1.72
4.83
2.87
5.95

Shares
Mn

Trailing
ROE

BVPS

13.14%
13.51%

COMBN
COMBX
DFCCN
HNB N
HNB X
NTB N
NDB N
PABCN
SAMPN
SEYBN
SEYBX
HDFCN
UBC N

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB

D
D
M
D
D
D
D
D
D
D
D
D
D

111.30
94.50
128.00
149.00
116.00
61.50
153.50
19.40
238.00
62.00
36.00
48.90
15.50

5.20
2.06
1.27
2.83
2.93
7.09
5.79
2.11
8.13
5.50
3.48
2.65

5.80
1.08
6.81
1.08
2.39
4.03
7.65
2.65
17.18
0.66
2.00
(3.92)
13.14

7.86
(1.05)
16.61
2.69
1.58
7.84
11.00
1.04
21.43
4.07
2.00
(13.73)
6.90

780.10
53.47
265.10
317.79
79.66
230.61
164.20
295.04
162.74
173.33
164.75
64.71
349.25

ACAPN
ALLIN
ARPIN
CFINN
CSF N
LOLCN
LFINN
MBSLN
PMB N
SEMBN
SEMBX
TFC N
TFC X
CRL N
SMLLN
VFINN
SFL N
SFINN
BLI N
TFILN

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB
MainB
DiriSaviB
MainB
DiriSaviB
DiriSaviB

M
M
M
M
M
M
M
D
M
D
D
M
M
M
D
M
M
M
M
M

30.00
745.00
82.00
183.00
10.10
67.50
145.00
20.00
13.50
0.90
0.40
17.80
5.80
27.80
40.00
30.90
81.00
13.20
15.50
13.40

1.86
(3.53)
1.67
(0.74)
(0.90)
(0.74)
(1.67)
(0.71)
(1.48)
(3.49)
2.40
(1.48)
(14.36)
(1.48)

(0.66)
4.57
1.86
6.71
(5.66)
14.41
(4.87)
(0.50)
(8.78)
(10.00)
(20.00)
(6.84)
(9.38)
2.58
4.99
(2.25)
(5.70)
(4.32)
(18.42)
(0.75)

(0.99)
(0.77)
(3.53)
7.65
(2.91)
32.09
(5.62)
(13.04)
(14.01)
(10.00)
(16.51)
(15.94)
(6.71)
33.78
(17.62)
(6.79)
(10.14)
(42.59)
-

110.00
2.43
4.46
104.88
249.91
475.20
69.26
135.00
67.50
1,191.77
614.07
57.97
100.00
37.45
74.58
41.55
6.30
165.33
26.93
56.80

18.78%
18.78%
12.27%
16.25%
16.25%
19.02%
16.44%
19.69%
19.83%
11.84%
11.84%
10.33%
5.29%
17%
na
31.87%
13.11%
20.15%
na
19.06%
39.52%
3.33%
na
3.99%
3.99%
na
na
9.66%
20.07%
32.49%
7.85%
12.49%
7.19%
20.22%

61.40
61.40
98.48
111.06
111.06
41.57
112.61
13.10
148.23
56.91
56.91
36.25
15.20
6.92
633.06
88.53
140.53
1.74
43.37
65.30
22.06
13.20
0.53
0.53
-29.22
-29.22
29.77
25.18
18.61
123.96
10.85
8.93
10.82

Net Profits
4 Qtrs trailing
176,521.66
54,170.53
33,196.64
9,611.80
9,611.80
3,203.82
7,171.46
7,171.46
1,823.67
3,039.55
760.76
4,784.49
2,278.10
2,278.10
242.35
280.65
16,699.64
(553.02)
490.34
51.78
2,970.20
(289.83)
3,928.29
1,787.02
99.25
(149.66)
38.19
38.19
(981.80)
(981.80)
107.71
376.87
251.29
61.27
224.00
17.30
124.27

Sep'12
48,333.83
13,682.61
7,943.94
2,303.20
2,303.20
819.13
1,676.38
1,676.38
566.53
678.77
195.40
1,044.53
589.19
589.19
0.01
70.79
5,132.62
(145.25)
144.21
10.38
796.33
(81.05)
605.22
429.15
30.48
1.28
27.83
27.83
(357.76)
(357.76)
55.33
176.67
66.92
31.19
61.19
3.94
71.12

Net Profits (mn)


Jun12
Mar12
32,067.82 53,150.46
11,388.57 15,014.04
8,152.55
8,578.58
2,469.90
2,849.70
2,469.90
2,849.70
682.38
765.47
1,707.60
1,533.32
1,707.60
1,533.32
487.50
405.70
641.28
720.87
159.63
196.55
1,359.21
1,494.20
612.27
412.49
612.27
412.49
5.36
125.36
27.42
74.92
2,525.91
5,878.58
(139.98)
(72.52)
110.77
117.71
18.18
14.90
785.24
648.67
(100.43)
(80.37)
656.84
1,992.41
432.96
487.04
6.67
16.52
(36.87)
(110.23)
9.91
6.63
9.91
6.63
(393.92)
(212.61)
(393.92)
(212.61)
52.38
200.21
61.74
57.03
30.08
59.43
46.04
13.37
53.16

Dec11
43,081.79
14,230.58
8,521.56
1,989.00
1,989.00
936.83
2,254.16
2,254.16
363.94
998.63
209.19
886.54
664.15
664.15
111.62
107.52
3,307.81
(195.27)
117.65
8.33
739.97
(27.98)
673.82
437.87
45.57
(3.84)
(6.18)
(6.18)
(17.50)
(17.50)

65.60
57.34

14

Trailing
EPS

Trailing
PE

PBV

Market Cap
(mn)

12.73
10.39

1.67
1.40

2,247,589.20

11.53
11.53
12.09
18.04
18.04
7.91
18.51
2.58
29.40
6.74
6.74
3.75
0.80

9.7
8.2
10.6
8.3
6.4
7.8
8.3
7.5
8.1
9.2
5.3
13.1
19.3

1.8
1.5
1.3
1.3
1.0
1.5
1.4
1.5
1.6
1.1
0.6
1.3
1.0

86,825.09
5,053.27
33,932.50
47,351.07
9,240.33
14,182.35
25,204.99
5,723.80
38,731.33
10,746.67
5,930.88
3,164.34
5,413.38

na
201.78
11.60
28.32
na
8.27
25.80
0.74
na
0.02
0.02
na
na
2.88
5.05
6.05
9.73
1.35
0.64
2.19

na
3.7
7.1
6.5
na
8.2
5.6
27.2
na
42.6
18.9
na
na
9.7
7.9
5.1
8.3
9.7
24.1
6.1

4.3
1.2
0.9
1.3
5.8
1.6
2.2
0.9
1.0
1.7
0.8
-0.6
-0.2
0.9
1.6
1.7
0.7
1.2
1.7
1.2

3,300.00
1,810.35
365.93
19,193.65
2,524.12
32,076.00
10,042.29
2,700.00
911.25
1,072.59
245.63
1,031.80
580.00
1,041.22
2,983.08
1,283.91
509.97
2,182.40
417.47
761.13

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

CITIZENS DEVELOPMENT FINANCE


CITIZENS DEVELOPMENT FINANCE [NV]
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
ENTRUST
PEOPLES LEASING
ASIA ASSET FINANCE LIMITED
ORIENT FINANCIAL SERVICE
SANASA DEVELOPMENT BANK
COMMERCIAL LEASING & FINANCE
GEORGE STEUART FINANCE
Insurance
AMANA TAKAFUL INS.
ASIAN ALLIANCE
CEYLINCO INSURANCE [V]
CEYLINCO INSURANCE [NV]
AVIVA NDB
HNB ASSURANCE
UNION ASSURANCE
JANASHAKTHI
Venture Capital Co.s
NDB CAPITAL
FIRST CAPITAL
LANKA VENTURES

Price Performance
1W(%)
1M(%)
(4.33)
(2.90)
(6.23)
6.06
(8.11)
(6.85)
1.35
(6.83)
(5.90)
(4.91)
(2.78)
(12.50)
(1.33)
4.52
(4.76)
(13.04)
0.25
(5.66)
(9.09)
(10.00)
9.38
2.94
(3.13)
(13.89)
(3.50)
(7.21)
(3.70)
(7.80)
(6.90)
(4.70)
(18.86)
(0.68)
(4.31)
5.56
(2.56)
(10.46)
4.17

ASIA RESEARCH TEAM

CDB N
CDB X
SFCLN
SFS N
CFL N
COCRN
MERCN
MFL N
LOFCN
AFSLN
CIFLN
AMF N
CALFN
NIFLN
SCAPN
ESL N
PLC N
AAF N
ORINN
SDB N
CLC N
GSF N

MainB
MainB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
MainB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
MainB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB

Year
End
M
42.00
M
30.10
M
50.00
M
3.50
M
13.60
M
15.00
M
2200.00
M
28.00
M
3.50
M
36.90
M
4.10
M
400.00
M
18.00
M
7.00
M
6.20
M
19.30
M
13.00
M
2.70
M
14.20
M
74.00
M
3.80
M
625.00

1Q(%)
9.95
(5.41)
(17.58)
(5.66)
(16.10)
(10.26)
(18.37)
(38.98)
7.69
(10.14)
2.66
7.44
(11.25)
(7.58)
(15.71)

Shares
Mn
46.30
8.01
53.37
500.00
29.66
218.07
3.01
22.46
2,800.00
37.00
83.43
5.61
38.77
100.72
299.20
33.00
1,560.00
559.47
115.63
25.18
6,377.71
22.50

Trailing
ROE
25.68%
25.68%
34.27%
26.83%
10.43%
61.41%
4.64%
0.12%
22.09%
13.82%
na
29.16%
5.69%
8.38%
na
1.48%
18.31%
7.88%
24.42%
9.91%
10.15%
7.24%

BVPS
45.67
45.67
33.57
1.01
10.86
5.70
1892.02
19.55
1.89
11.66
8.07
101.32
6.17
5.17
5.62
20.02
12.26
1.26
6.23
123.34
1.13
15.51

ATL N
AAICN
CINSN
CINSX
CTCEN
HASUN
UAL N
JINSN

DiriSaviB
DiriSaviB
MainB
MainB
MainB
MainB
MainB
DiriSaviB

D
D
D
D
D
D
D
D

1.60
84.30
1000.00
320.00
305.00
52.00
87.00
11.00

(3.74)
11.11
3.23
0.83
4.00
1.85

(6.25)
(8.66)
7.53
(5.58)
(8.56)
4.00
-

(6.25)
(3.18)
15.18
(16.35)
0.39
(4.29)
0.92

1,000.00
37.50
20.00
6.41
30.00
50.00
85.71
363.00

na
2.21%
12.62%
12.62%
23.66%
21.28%
25.44%
16.56%

0.89
22.86
425.89
425.89
105.30
32.95
33.38
8.65

CDICN
CFVFN
LVENN

MainB
MainB
MainB

D
M
M

489.00
11.90
31.10

(3.76)
5.31
(2.50)

(5.68)
(1.65)
(5.45)

10.70
(6.30)
4.00

43.86
101.25
50.00

9.23%
na
24.17%

127.78
12.34
18.49

Net Profit
4Qtrs
636.84
636.84
613.96
135.82
33.60
763.07
264.15
0.52
1,171.41
59.63
(28.41)
165.68
13.61
43.67
(533.81)
9.75
3,502.00
55.44
175.89
307.79
730.30
25.25
3,715.04
(68.83)
18.90
1,419.35
1,419.35
747.30
350.57
727.80
519.94
559.21
516.98
(181.19)
223.41

Sep'12
148.50
148.50
178.10
71.65
12.42
270.32
416.78
(13.68)
543.10
27.55
(31.16)
73.79
5.77
12.26
(172.30)
56.55
806.00
36.00
88.62
65.36
594.70
15.12
384.35

160.50
160.50
103.09
54.86
65.90
221.70
118.53
73.04
30.13

Net
Jun'12
97.04
97.04
136.29

0.41

710.00

Profits
Mar'12
234.27
234.27
153.74
64.17
21.18
492.75
(152.64)
14.20
628.31
32.08
0.83
91.88
7.84
31.40
(361.51)
(46.80)
1,154.00
19.44
87.27

111.65

Dec'11
157.03
157.03
145.84

1.52
79.92

832.00

196.14
135.60
10.13

490.68
17.08
(25.82)
109.16
109.16
99.99
54.89
71.61
163.77
219.43
145.90
33.95
39.59

389.22

220.66
220.66
63.35
28.95
76.27
167.65
88.69
(73.30)
152.26

2,450.79
(85.91)
44.73
929.03
929.03
480.87
211.87
514.02
356.17
(49.58)
163.86
(214.88)
1.44

15

Trailing
EPS
11.73
11.73
11.50
0.27
1.13
3.50
87.87
0.02
0.42
1.61
0.00
29.54
0.35
0.43

Trailing
PE
3.6
2.6
4.3
12.9
12.0
4.3
25.0
1204.9
8.4
22.9
na
13.5
51.3
16.1

PBV

Mkt Cap Mn

0.9
0.7
1.5
3.5
1.3
2.6
1.2
1.4
1.8
3.2
0.5
3.9
2.9
1.4

2.24
0.10
1.52
na
0.11
1.12

5.8
27.2
9.3
na
33.2
556.9

1.1
2.1
2.3
na
3.4
40.3

1,944.57
240.98
2,668.40
1,750.00
403.43
3,271.12
6,613.20
628.94
9,800.00
1,365.30
342.05
2,243.34
697.79
705.02
1,855.04
636.90
20,280.00
1,510.57
1,641.88
1,862.97
24,235.30
14,062.50

53.73
53.73
24.91
7.01
8.49
1.43

18.6
6.0
12.2
7.4
10.2
7.7

2.3
0.8
2.9
1.6
2.6
1.3

1,600.00
3,161.25
20,000.00
2,052.63
9,150.00
2,600.00
7,457.14
3,993.00

11.79
na
4.47

41.5
na
7.0

3.8
1.0
1.7

21,445.10
1,204.88
1,555.00

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

Year
End

Price Performance
1W(%)
1M(%)
1.34
1.51
(1.34)
(2.20)
(0.33)
(0.06)
(5.00)
4.35
8.27
(2.05)
(1.66)
1.67
(1.18)
5.50
(41.87)
1.27
(45.39)
(6.72)
(11.28)
1.33
11.08
1.96
(7.27)
(0.85)
(0.14)
(2.70)
(5.76)
2.73
8.27
0.87
16.00
1.56
(0.34)
(1.20)
(6.99)
(2.04)
2.13
6.52
3.85
3.85
(2.19)
(1.47)

ASIA RESEARCH TEAM

1Q(%)
18.16
(6.25)
3.09
17.23
10.85
0.22
18.59
(51.38)
(52.52)
(19.15)
26.46
(0.04)
(2.37)
(6.49)
22.88
27.47
27.65
(12.92)
(4.00)
(1.61)
(3.57)
(5.63)

Shares
Mn
16.00
224.00
20.99
95.04
20.00
187.32
89.77
4.77
2.75
300.00
0.96
25.50
31.40
80.00
40.00
53.73
23.55
561.75
30.00
282.21
66.43

Trailing
ROE
28.33%
22.92%
11.56%
28.56%
32.18%
29.44%
179.64%
10.91%
10.91%
8.96%
15.46%
18.34%
7.89%
10.89%
22.90%
6.36%
93.78%
na
18.76%
8.22%
3.74%
6.54%

BVPS

100.50
34.22
136.74
77.17
372.76
24.20
15.31
15.31
98.07
133.86
614.26
57.77
21.45
68.66
53.41
52.59
35.18
3.41
21.92
2.66
7.48

Net Profit
4Qtrs
25,832.26
368.59
886.56
819.51
2,359.74
2,194.96
8,145.00
157.95
157.95
24.18
6,209.77
108.12
116.29
73.34
1,257.97
135.79
2,649.72
(149.28)
359.35
54.07
28.12
32.51

Sep'12
6,377.65
18.50
81.07
169.09
179.40
456.20
2,300.00
39.80
39.80
3.90
1,616.60
22.33
4.97
16.12
314.53
78.55
798.13
3.57
198.72
30.62
20.02
25.54

Net
Jun'12
6,001.66
50.08
245.79
151.14
250.90
427.46
2,405.00
36.79
36.79
(0.17)
1,461.80
19.49
15.23
27.34
313.42
43.98
784.17
(254.68)

Profits
Mar'12
8,265.38
149.99
322.24
92.39
1,546.06
834.87
1,489.0
18.61
18.61
5.43
2,857.87
42.74
45.00
7.95
186.85
(36.49)
461.82
64.81
160.62
0.56
8.10
6.98

Dec'11
5,187.57
150.03
237.46
406.88
383.38
476.43
1,951.00
62.75
62.75
15.02
273.50
23.57
51.09
21.93
443.18
49.75
605.60
37.03

BEVERAGE FOOD AND TOBACCO


BAIRAHA FARMS
CARGILLS
CEYLON BREWERY
CEYLON COLD STORES
CEYLON TEA SERVICES
CEYLON TOBACCO
RENUKA SHAW WALLACE (N)
RENUKA SHAW WALLACE [NV]
CONVENIENCE FOOD
DISTILLERIES
HARISCHANDRA MILLS
KEELLS FOOD PRODUCTS
KOTMALE HOLDINGS
LION BREWERY
LANKA MILK FOODS
NESTLE LANKA
THREE ACRE FARMS
RENUKA AGRI
TEA SMALLHOLDERS
RAIGAM WAYAMBA SALTERNS LTD
HVA FOODS

BFL N
CARGN
BREWN
CCS N
CTEAN
CTC N
COCON
COCOX
SOY N
DISTN
HARIN
KFP N
LAMBN
LIONN
LMF N
NESTN
TAFLN
RAL N
TSMLN
RWSLN
HVA N

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
MainB
DiriSaviB
DiriSaviB

M
M
M
M
M
D
M
M
M
M
M
M
M
M
M
D
D
M
M
M
M

147.00
150.00
475.00
144.00
650.00
839.00
21.10
16.00
125.00
183.60
2499.00
70.00
36.00
319.50
116.00
1625.00
49.50
4.80
49.00
2.70
13.30

CHEMICALS & PHARMACEUTICALS


CHEMANEX
CHEMICAL INDUSTRIES [V]
CHEMICAL INDUSTRIES [NV]
HAYCARB
INDUSTRIAL ASPHALTS
J.L. MORISON [V]
J.L. MORISON [NV]
LANKEM CEYLON
SINGALANKA
MULLERS
UNION CHEMICALS
PC PHARMA

CHMXN
CIC N
CIC X
HAYCN
ASPHN
MORIN
MORIX
LCEYN
SINGN
MULLN
UCARN
PCP N

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB

M
M
M
M
M
M
M
M
M
M
D

80.00
65.00
50.20
180.20
208.00
170.00
115.00
162.00
94.70
1.60
460.00
10.00

(0.82)
(3.85)
(2.99)
(3.46)
(2.07)
5.26
(7.51)
9.52
3.71
5.04
(5.88)
9.89

(1.01)
5.26
1.56
(7.55)
1.24
(7.56)
(12.78)
(0.86)
(4.71)
(0.22)
(5.88)
(7.82)
4.17

(5.88)
(5.66)
(14.47)
(10.68)
5.44
(18.27)
(11.23)
(4.17)
(4.71)
(11.55)
(11.11)
(9.98)
(3.85)

15.75
72.90
21.87
29.71
0.67
5.81
1.74
24.00
5.54
283.00
1.50
101.00

9.68%
1.44%
7.70%
7.70%
19.00%
3.70%
10.23%
10.23%
9.78%
5.88%
28.10%
17.11%
24.28%

80.60
76.36
76.36
123.20
106.71
252.97
252.97
153.92
54.16
0.61
192.15
2.73

2,012.42
18.22
556.91
556.91
695.61
2.63
195.34
195.34
361.44
17.64
48.41
49.31
66.90

395.29
9.86
48.63
48.63
243.24
0.47
36.52
36.52
(11.17)
27.83
13.43
5.94
20.54

127.64
(6.14)
(17.32)
(17.32)
179.15
0.55
25.17
25.17
(72.66)
(3.21)
8.74
13.37

470.74
(8.49)
155.61
155.61
132.72
1.11
81.41
81.41
42.27
(13.77)
19.06
14.47
46.36

1,018.75
22.99
369.99
369.99
140.50
0.51
52.24
52.24
403.01
6.79
7.19
15.53
na

CONSTRUCTIONS
COLOMBO DOCKYARD
LANKEM DEVELOPMENTS
MTD WALKERS
ACCESS ENGINEERING LIMITED

DOCKN
LDEVN
KAPIN
AEL N

MainB
MainB
MainB
MainB

D
M
M
M

227.00
6.90
26.00
20.00

(0.19)
(2.16)
(4.29)
1.52

3.23
0.67
(8.22)
(7.14)
7.53

0.18
(0.35)
(16.25)
(6.14)
2.04

71.86
60.00
114.36
1,000.00

13.65%
21.91%
na
1.47%
14.11%

140.53
14.02
31.79
11.18

3,514.74
2,212.59
(329.17)
53.54
1,577.79

1,218.16
343.17
(26.82)
89.54
812.27

420.13
450.98
18.04
(48.89)

1,159.69
745.17
(250.85)
(100.14)
765.52

716.77
673.27
(69.54)
113.03

23.92

(1.03)

16

Trailing
EPS

PBV

Mkt Cap Mn

23.04
3.96
39.05
24.83
109.75
43.48
1.67
1.67
8.79
20.70
112.65
4.56
2.34
15.72
3.39
49.32
na
0.64
1.80
0.10
0.49

Trailing
PE
16.67
6.4
37.9
12.2
5.8
5.9
19.3
12.6
9.6
14.2
8.9
22.2
15.3
15.4
20.3
34.2
32.9
na
7.5
27.2
27.1
27.2

4.72
1.5
4.4
3.5
1.9
1.7
34.7
1.4
1.0
1.3
1.4
4.1
1.2
1.7
4.7
2.2
30.9
1.4
1.4
2.2
1.0
1.8

2,352.00
33,600.00
9,969.34
13,685.76
13,000.00
157,164.63
1,894.18
76.37
343.75
55,080.00
2,398.54
1,785.00
1,130.40
25,560.00
4,639.77
87,303.88
1,165.48
2,696.40
1,470.00
761.96
883.50

1.16
5.88
5.88
23.41
3.95
25.87
25.87
15.06
3.18
0.17
32.87
0.66

10.11
69.2
11.1
8.5
7.7
52.6
6.6
4.4
10.8
29.7
9.4
14.0
15.1

0.98
1.0
0.9
0.7
1.5
1.9
0.7
0.5
1.1
1.7
2.6
2.4
3.7

1,260.00
4,738.50
1,097.87
5,354.17
138.64
987.41
200.39
3,888.00
524.72
452.80
690.00
1,010.00

30.79
na
0.47
1.58

11.30
7.4
na
55.5
12.7

1.54
1.6
0.5
0.8
1.8

16,311.98
414.00
2,973.29
20,000.00

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

Year
End

DIVERSIFIED
AITKEN SPENCE
CARSON CUMBERBATCH
CEYLON THEATRES
COLOMBO FORT LAND
FINLAYS COLOMBO
HAYLEYS
HEMAS HOLDINGS
JOHN KEELLS HOLDINGS
DUNAMIS CAPITAL
RICHARD PIERIS
SUNSHINE HOLDINGS
SOFTLOGIC HOLDINGS
EXPOLANKA HOLDINGS
FREE LANKA CAPITAL HOLDINGS
VALLIBEL ONE LIMITED
BROWNS INVESTMENTS PLC
PCH HOLDINGS LIMITED
TAPROBANE HOLDINGS

SPENN
CARSN
CTHRN
CFLBN
JFINN
HAYLN
HHL N
JKH N
CSECN
RICHN
SUN N
SHL N
EXPON
FLCHN
VONEN
BIL N
PCHHN
TAP N

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB

M
M
M
M
D
M
M
M
M
M
M
M
M
M
M
M
M
M

126.10
456.00
134.10
32.70
316.20
300.00
28.50
230.00
12.50
7.60
27.00
11.50
7.00
2.50
17.60
3.50
7.00
4.80

FOOTWEAR AND TEXTILES


CEYLON LEATHER
HAYLEYS - MGT
KURUWITA TEXTILES
ODEL

CLPLN
MGT N
KURUN
ODELN

MainB
MainB
MainB
DiriSaviB

M
M
M
M

73.90
11.40
20.20
22.20

HOTELS AND TRAVELS


City Hotels
ASIAN HOTEL & PROPERTIES
GALADARI
HOTEL DEVELOPERS
HOTEL SERVICES
RENUKA CITY HOTEL
TAJ LANKA
TRANS ASIA

AHPLN
GHLLN
HDEVN
SERVN
RENUN
TAJ N
TRANN

MainB
MainB
DefaultB
MainB
MainB
MainB
MainB

M
D
M
M
M
M
M

72.00
13.40
94.80
16.40
240.00
28.50
77.00

Price Performance
1W(%)
1M(%)
(0.05)
2.06
2.18
4.54
1.33
3.87
(6.88)
4.77
(0.61)
(5.22)
12.93
0.98
0.33
0.72
(0.71)
0.04
2.54
1.63
4.17
(3.75)
(1.28)
1.89
(3.57)
(2.54)
4.17
(3.85)
(2.22)
(5.38)
(10.26)
(4.11)
(6.67)
(4.00)

ASIA RESEARCH TEAM

Shares
Mn

1Q(%)
2.64
(1.02)
3.17
1.13
(9.17)
15.07
(0.33)
(2.44)
7.53
(6.10)
(6.25)
6.48
(4.11)
(8.81)
(2.78)
(25.53)
(2.04)

406.00
196.39
183.10
180.00
35.00
75.00
515.29
852.43
123.00
1,939.24
133.33
779.00
1,954.92
1,368.00
1,086.56
1,860.00
252.00
732.95

34.23
152.34
25.00
272.13

(0.74)
(6.46)
3.64
0.50
0.45

1.81
(7.18)
(5.79)
8.82

(1.23)
(10.84)
8.57
(9.01)
(3.90)

(1.39)

(1.38)

(5.29)

(5.26)
(0.74)
(0.61)
3.94
(1.72)
(0.13)

(2.70)
(3.60)
(4.09)
0.29
(4.04)
1.32

(14.29)
(5.63)
2.50
(1.23)
(5.63)
(7.12)

Trailing
ROE
10.98%
15.23%
7.46%
8.41%
18.20%
6.27%
5.65%
13.20%
14.56%
na
30.85%
21.45%
2.54%
12.14%
5.37%
6.07%
1.41%
79.92%

-5.59%
2.25%
na
na
9.33%

BVPS

63.82
164.94
68.89
32.11
154.18
250.97
21.24
87.83
8.97
3.52
22.76
10.03
4.48
4.85
28.07
5.85
6.26
3.35

Net Profit
4Qtrs
29,254.31
3,947.22
2,418.12
1,060.36
1,051.63
338.44
1,063.14
1,444.73
10,900.49
(249.73)
2,107.10
651.09
198.30
1,062.91
356.68
1,850.83
152.88
1,261.38
(361.28)

Sep'12
7,122.60
731.41
874.90
147.06
7.14
82.13
372.48
387.78
2,411.73
20.37
569.53
98.31
133.57
299.27
203.23
796.53
21.70
(52.17)
17.62

87.18
12.51
34.72
7.25

(432.25)
67.26
(653.37)
(30.11)
183.97

33.03
3.00
na
6.96
310.30
15.88
26.05

6,973.81
2,600.56
2,464.92
(846.04)
na
(389.53)
393.24
168.10
809.87

7.97%
442.78
182.43
45.23
176.00
7.00
139.64
200.00

16.86%
na
na
na
18.10%
7.58%
15.54%

Net
Jun'12
4,201.60
640.57
(93.01)
196.16
180.99
89.88
219.08
334.33
1,658.72
(9.59)
445.54
184.14
71.01
283.79

Profits
Mar'12
11,832.86
1,756.50
1,383.67
439.74
385.72
83.71
178.40
372.08
4,096.65
(73.92)
481.07
243.30
(74.14)
286.48
153.45
1,054.31
131.18
1,313.55
(378.90)

(29.84)
16.60
(85.11)
(65.46)
104.14

(60.71)
27.38
(41.65)
(46.45)

(236.86)
(15.42)
(369.86)
68.59
79.84

(104.84)
38.70
(156.75)
13.21

1,971.84
1,149.27
565.37
339.77
na
(106.40)
46.60
87.53
216.40

551.82
268.53
406.75
(323.10)
na
(96.74)
104.28
23.20
154.14

2,591.99
504.87
970.15
(663.02)

1,858.16
677.89
522.66
(199.69)

(199.64)
118.47
6.73
272.18

13.25
123.89
50.64
167.15

Dec'11
6,097.25
818.74
252.55
277.40
477.78
82.72
293.18
350.54
2,733.40
(186.59)
610.96
125.33
67.86
193.37

17

Trailing
EPS
9.72
12.31
5.79
5.84
9.67
14.18
2.80
12.79
na
1.09
4.88
0.25
0.54
0.26
1.70
0.08
5.01

Trailing
PE
16.83
13.0
37.0
23.2
5.6
32.7
21.2
10.2
18.0
na
7.0
5.5
45.2
12.9
9.6
10.3
42.6
1.4

1.96
na
na
0.68

na
37.6
na
na
32.8

1.40
0.8
0.9
0.6
3.1

21.69

1.73

12.9
na
na
na
4.3
23.7
19.0

2.2
4.5
na
2.4
0.8
1.8
3.0

5.57
na
na
na
56.18
1.20
4.05

PBV

Mkt Cap Mn

1.85
2.0
2.8
1.9
1.0
2.1
1.2
1.3
2.6
1.4
2.2
1.2
1.1
1.6
0.5
0.6
0.6
1.1
1.4

51,196.10
89,552.43
24,553.34
5,886.00
11,067.00
22,500.00
14,685.78
196,057.81
1,537.46
14,738.21
3,600.00
8,958.50
13,684.41
3,420.00
19,123.44
6,510.00
1,764.00
3,518.16

2,529.88
1,736.71
505.00
6,041.27

31,879.82
2,444.62
4,287.43
2,886.40
1,680.00
3,979.67
15,400.00

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

Year
End

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

ASIA RESEARCH TEAM

Shares
Mn

Trailing
ROE

BVPS

1Q(%)

Resort Hotels
AIT. SPENCE HOTEL HOLD.
AMAYA LEISURE
BROWNS BEACH HOTELS
CEYLON HOTELS CORP.
PALM GARDEN HOTEL
BERUWALA WALK INN
EDEN HOTELS
HOTEL SIGIRIYA
HUNAS FALLS
KANDY HOTELS
JOHN KEELLS HOTELS
LIGHT HOUSE HOTEL
MIRAMAR
MAHAWELI REACH
NUWARA ELIYA
PEGASUS
CITRUS LEISURE
ROYAL PALMS
SIGIRIYA VILLAGE
DOLPHIN HOTELS
TANGERINE
SERENDIB HOTELS [V]
SERENDIB HOTELS [NV]
MARAWILA RESORTS
FORTRESS RESORTS
KALPITIYA BEACH RESORT
WASKADUWA BEACH RESORT
BERUWALA RESORTS
HIKKADUWA BEACH RESORT

AHUNN
CONNN
BBH N
CHOTN
PALMN
BINNN
EDENN
HSIGN
HUNAN
KHC N
KHL N
LHLN
MIRAN
MRH N
NEH N
PEG N
REEFN
RPBHN
SIGVN
STAFN
TANGN
SHOTN
SHOTX
MARAN
RHTLN
CITKN
CITWN
BERUN
CITHN

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DefaultB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB
DiriSaviB

M
M
M
M
M
D
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M

74.20
85.00
19.30
20.90
125.00
74.90
34.10
81.20
59.50
9.90
13.70
43.00
82.00
20.80
1399.00
41.00
23.40
42.80
67.00
35.90
80.00
23.40
18.70
6.90
16.00
6.40
6.10
2.40
21.00

2.92
2.29
(4.50)
(0.48)
(2.64)
(5.19)
(3.67)
0.12
4.20
(2.00)
(0.72)
(8.51)
(8.79)
(2.80)
(1.20)
0.42
0.71
(4.96)
(0.83)
(1.23)
(6.40)
(1.06)
(2.82)
(3.13)
(3.17)
(3.85)
(4.76)

0.14
6.25
3.24
(1.42)
(13.07)
7.00
(2.57)
1.00
(0.67)
5.38
(0.72)
(4.87)
(13.32)
1.46
(3.50)
5.13
(7.72)
(7.56)
(9.34)
(0.28)
(4.76)
(2.50)
(1.58)
(5.48)
(3.03)
(10.14)
(4.69)
(7.41)
(8.26)

2.92
1.19
(9.05)
(6.28)
(18.05)
(7.19)
1.49
6.56
(0.50)
(2.97)
3.79
(6.52)
(20.39)
1.46
(0.07)
(2.15)
(16.14)
(21.18)
(10.67)
(6.05)
6.67
(7.87)
(8.33)
(12.66)
(6.98)
(17.33)
(12.86)
(7.41)
-

336.29
48.03
129.60
171.83
14.29
0.90
52.80
5.86
5.63
577.50
1,456.15
46.00
2.75
47.07
2.00
30.39
96.48
50.00
9.00
31.62
20.00
75.51
36.01
122.50
110.89
161.20
155.60
600.00
57.57

14.14%
15.87%
5.00%
0.17%
na
na
12.03%
24.04%
23.05%
2.33%
8.42%
5.55%
na
6.41%
11.47%
8.05%
0.33%
9.38%
8.47%
14.09%
6.86%
4.89%
4.89%
3.84%
19.93%
na
2.72%
2.28%
na

33.73
47.40
26.16
34.30
84.77
na
29.44
38.16
19.29
9.99
9.31
50.58
na
19.02
1078.46
44.11
25.35
28.84
58.05
28.00
101.07
14.09
14.09
7.07
7.07
10.34
10.44
0.93
na

Net Profit
4Qtrs
4,373.25
1,604.23
361.41
169.64
9.77
(521.32)
(12.85)
187.02
53.75
25.01
134.21
1,140.90
129.04
na
57.35
247.84
107.88
8.16
135.19
44.27
124.79
138.72
76.85
76.85
33.28
156.21
(94.89)
44.13
12.67
-

INVESTMENT TRUST
ASCOT HOLDINGS
CEYLON GUARDIAN
CEYLON INVESTMENT
COLOMBO FORT INV.
COLOMBO INV. TRUST
LEE HEDGES
RENUKA HOLDINGS [V]
RENUKA HOLDINGS [NV]
GUARDIAN CAPITAL

ASCON
GUARN
CINVN
CFIN
CIT N
SHAWN
RHL N
RHL X
WAPON

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB

M
M
M
M
M
M
M
M
M

162.00
175.50
84.10
110.00
121.00
251.90
35.00
24.00
47.10

0.38
(1.82)
(1.41)
4.76
3.58
(3.35)
(0.24)
(6.04)
0.84
(5.03)

(0.79)
(10.00)
(4.62)
2.33
2.80
(26.31)
(8.40)
(7.57)
(2.04)
(6.35)

0.07
(9.65)
0.23
(0.18)
(6.92)
(10.99)
(6.30)
(10.78)
(12.75)

7.99
82.10
98.51
6.50
6.50
5.12
44.52
6.43
25.83

1.57%
na
1.72%
1.75%
5.70%
8.22%
na
10.68%
10.68%
na

70.87
168.92
82.28
45.38
33.31
443.37
42.40
42.40
20.66

439.03
(10.10)
238.67
142.07
16.82
17.79
(128.23)
230.68
230.68
(68.67)

Sep'12
822.58
227.60
110.82
50.60
9.60
(22.15)
(4.79)
26.23
16.50
11.17
50.60
116.49
12.10
na
19.53
107.56
17.60
4.60
16.97
12.15
30.00
17.68
40.75
40.75
(5.30)
35.35
(49.51)
12.14
(41.72)

539.00
22.47
324.44
148.66
10.50
12.18
(38.57)
47.90
47.90
11.42

Net
Jun'12
283.29
171.51
53.47
45.04
(25.93)
(121.80)
(16.59)
15.11
7.77
7.70
26.87
40.36
14.29
na
1.01
36.72
21.23
(22.02)
(1.24)
(1.26)
26.49
9.34
(4.78)
(4.78)

Profits
Mar'12
2,087.12
697.77
113.77
40.99
34.36
(328.80)
(66.85)
95.93
17.99
3.52
40.41
698.09
78.80
na
26.79
78.94
41.02
80.57
85.46
16.21
39.73
69.10
22.89
22.89
38.58
120.86
(45.38)
31.99
54.38

(156.22)
31.09
(77.01)
(53.46)
2.48
3.30
(36.99)
30.34
30.34
(55.97)

233.09
(45.24)
112.90
112.93
1.66
1.16
(30.39)
91.84
91.84
(11.77)

Dec'11
1,180.27
507.35
83.35
33.01
(8.26)
(48.57)
75.38
49.75
11.49
2.62
16.33
285.96
23.85
10.02
24.62
28.03
(54.99)
34.00
17.17
28.57
42.60
17.99
17.99

(176.84)
(18.42)
(121.66)
(66.06)
2.18
1.15
(22.28)
60.60
60.60
(12.35)

18

Trailing
EPS

Trailing
PE

PBV

Mkt Cap Mn

4.77
7.52
1.31
0.06
na
na
3.54
9.17
4.45
0.23
0.78
2.81
na
1.22
123.68
3.55
0.08
2.70
4.92
3.95
6.94
0.69
0.69
0.27
1.41
na
0.28
0.02

15.6
11.3
14.7
367.6
na
na
9.6
8.9
13.4
42.6
17.5
15.3
na
17.1
11.3
11.6
276.6
15.8
13.6
9.1
11.5
34.0
27.1
25.4
11.4
na
21.5
113.7

2.2
1.8
0.7
0.6
1.5
na
1.2
2.1
3.1
1.0
1.5
0.9
na
1.1
1.3
0.9
0.9
1.5
1.2
1.3
0.8
1.7
1.3
1.0
2.3
0.6
0.6
2.6

24,952.72
4,082.91
2,501.28
3,591.15
1,786.38
67.41
1,800.48
475.75
334.69
5,717.25
19,949.21
1,978.00
225.50
978.98
2,803.41
1,246.05
2,257.57
2,140.00
603.00
1,135.21
1,600.00
1,767.04
673.41
845.25
1,774.19
1,031.68
949.16
1,440.00

na
2.91
1.44
2.59
2.74
na
4.53
4.53
na

67.67
na
60.4
58.3
42.5
44.2
na
7.7
5.3
na

1.06
2.3
1.0
1.0
2.4
3.6
0.6
0.8
0.6
2.3

1,293.65
14,407.97
8,285.10
715.00
786.50
1,289.87
1,558.11
154.28
1,216.77

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

LAND AND PROPERTY


C T LAND
CARGO BOAT
CEYLINCO HOUSING
CEYLINCO SEYLAN
COLOMBO LAND
COMMERCIAL DEVELOP.
EAST WEST
EQUITY ONE
EQUITY TWO
HUEJAY
KELSEY DEVELOPMENTS
ON'ALLY HOLDINGS
OVERSEAS REALTY
PROPERTY DEVELOPMENT
SERENDIB LAND
YORK ARCADE
INFRASTRUCTURE
TOUCHWOOD

CTLDN
CABON
CHOUN
CSD N
CLNDN
COMDN
EASTN
EQITN
ETWON
HUEJN
KDL N
ONALN
OSEAN
PDL N
SLNDN
YORKN
IDL N
TWODN

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB

Year
End
M
M
M
M
D
D
M
M
M
M
M
M
D
D
M
M
M
M

27.90
88.00
14.70
9.40
34.00
73.30
14.90
31.20
26.60
74.50
15.00
53.00
14.10
43.20
1500.00
16.00
164.90
7.90

Price Performance
1W(%)
1M(%)
(0.96)
(2.64)
(2.17)
4.23
3.78
6.38
(1.34)
(3.92)
1.09
(1.06)
(1.17)
(5.06)
13.64
9.40
2.07
(1.99)
(7.69)
4.00
(2.92)
(1.12)
(6.76)
(6.76)
(3.85)
(2.60)
(4.50)
(8.15)
(2.08)
(5.68)
(4.00)
0.38
(11.66)
(3.61)
(10.61)
(0.06)
(2.02)
(4.76)
(13.98)

ASIA RESEARCH TEAM

1Q(%)
(4.37)
11.98
(5.44)
(8.13)
(4.12)
(6.89)
10.56
(3.90)
(4.00)
0.38
(2.49)
(8.54)
(7.02)
(0.70)
(14.96)
(21.05)
(11.60)
14.51
(51.22)

Shares
Mn
48.75
10.20
13.38
147.96
199.88
12.00
138.24
40.32
31.00
1.80
17.43
17.50
843.48
66.00
0.36
12.00
6.48
106.91

Trailing
ROE
10.28%
10.99%
12.28%
46.91%
0.44%
na
31.32%
0.41%
5.85%
7.10%
na
na
4.78%
13.50%
15.26%
14.86%
14.40%
0.18
0.13

BVPS

49.62
74.74
13.27
30.28
18.22
85.15
9.61
38.75
17.77
na
4.69
65.36
23.48
32.16
642.34
9.89
21.78
29.39

Net Profit
4Qtrs
4,391.72
265.73
93.58
83.31
19.93
(19.30)
320.07
5.39
91.45
39.11
(4.72)
(36.92)
54.73
2,674.92
324.02
34.37
17.09
25.27
403.68

Sep'12
685.54
38.52
27.20
31.77
26.80
(5.10)
17.89
18.58
6.91
(0.09)
1.00
(9.95)
17.48
273.58
87.96
2.79
2.65
22.26
125.30

Net
Jun'12
271.68
39.19
24.39
25.67
23.25
(8.60)
3.94
(6.15)
6.63
0.17
(1.20)
(20.32)
18.23
94.27
66.70
2.21
3.31

Profits
Mar'12
748.89
154.43
12.60
6.07
25.09
(1.80)
13.03
(2.37)
69.80
38.33
(2.93)
(2.13)
5.10
40.33
76.51
28.24
7.20
3.02
278.38

Dec'11
2,685.61
33.60
29.39
19.80
(55.20)
(3.81)
285.20
(4.67)
8.12
0.70
(1.59)
(4.51)
13.92
2,266.75
92.85
1.13
3.93

19

Trailing
EPS
5.45
9.17
6.23
0.13
na
26.67
0.04
2.27
1.26
na
na
3.13
3.17
4.91
95.46
1.42
3.90
3.78

Trailing
PE
8.08
5.1
9.6
2.4
69.8
na
2.7
382.2
13.8
21.1
na
na
16.9
4.4
8.8
15.7
11.2
42.26
2.09

PBV

Mkt Cap Mn

0.83
0.6
1.2
1.1
0.3
1.9
0.9
1.5
0.8
1.5
na
3.2
0.8
0.6
1.3
2.3
1.6
7.6
0.3

1,360.13
897.60
196.68
1,390.87
6,795.95
879.60
2,059.78
1,258.04
824.60
134.10
261.44
927.54
11,893.13
2,851.20
540.00
192.00
1068.00
844.55

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

MANUFACTURING
ABANS
ACL CABLES
ACL PLASTICS
ACME
ALUFAB
BLUE DIAMONDS [V]
BLUE DIAMONDS [NV]
BOGALA GRAPHITE
CENTRAL INDUSTRIES
GRAIN ELEVATORS
CHEVRON LUBRICANTS
DANKOTUWA
DIPPED PRODUCTS
HAYLEYS FIBRE
KELANI CABLES
KELANI TYRES
LANKA ALUMINIUM
LANKA CEMENT
LANKA CERAMIC
LANKA FLOORTILES
LANKA WALLTILES
LAXAPANA
SWISSTEK (CEYLON) PLC
PELWATTE SUGAR
PIRAMAL GLASS
PRINT CARE
REGNIS
RICH PIERIS EXPORTS
ROYAL CERAMICS
SAMSON INTERNATIONAL
SINGER INDUSTRIES
SWADESHI
TOKYO CEMENT [V]
TOKYO CEMENT [NV]
SIERRA CABLES
TEXTURED JERSEY
AGSTAR FERTILIZERS LIMITED
AGSTAR FERTILIZERS LIMITED
ORIENT GARMENTS

ABANN
ACL N
APLAN
ACMEN
ALUFN
BLUEN
BLUEX
BOGAN
CINDN
GRANN
LLUBN
DPL N
DIPDN
HEXPN
KCABN
TYREN
LALUN
LCEMN
CERAN
TILEN
LWL N
LITEN
PARQN
SUGAN
GLASN
CAREN
REG N
REXPN
RCL N
SIL N
SININ
SWADN
TKYON
TKYOX
SIRAN
TJL N
AGSTN
AGSTX
OGL N

MainB
MainB
MainB
MainB
DefaltB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB
DiriSaviB

Year
End
M
M
M
M
M
M
M
D
M
D
D
D
M
M
M
M
M
D
M
M
M
M
M
M
M
M
D
M
M
M
D
M
M
M
M
M
M
M
M

97.00
66.00
94.50
14.00
21.00
4.00
1.80
24.00
66.20
52.50
225.00
17.50
116.00
30.00
68.10
34.00
32.50
9.70
67.20
66.60
60.00
6.40
16.40
23.50
6.30
31.50
59.10
35.00
100.00
91.90
132.10
8200.00
25.20
18.90
2.50
10.00
6.00
15.00
12.00

Price Performance
1W(%)
1M(%)
2.17
2.46
2.97
(0.31)
(2.94)
(3.23)
(0.63)
(5.31)
(3.45)
(6.04)
(2.78)
(2.33)
5.26
(2.44)
(5.56)
(3.61)
(6.61)
(1.19)
(1.93)
0.57
(7.73)
4.41
7.10
3.51
4.73
7.41
6.42
(6.83)
(3.23)
(2.85)
(1.16)
(5.82)
(7.14)
(12.16)
3.19
3.19
11.07
1.82
2.15
(0.75)
2.92
(3.03)
(7.25)
8.00
12.50
1.61
5.00
8.25
5.00
1.18
0.50
3.24
4.17
0.81
5.15
(1.18)
8.12
(5.64)
(6.97)
(6.67)
(6.67)
(0.53)
(1.05)
(7.69)
6.45
8.79
(4.76)
(4.00)
(12.41)

ASIA RESEARCH TEAM

1Q(%)
1.82
(0.31)
(3.93)
(5.69)
(8.50)
(11.02)
(11.11)
(5.56)
(14.29)
(3.22)
(9.95)
12.73
(2.75)
11.54
3.45
(6.46)
(5.29)
(8.45)
(6.73)
5.00
3.75
(5.51)
(8.57)
8.72
3.28
(1.56)
(11.14)
8.70
(0.60)
(3.16)
(14.50)
(10.95)
(1.05)
(11.11)
13.79
(17.81)
(24.05)

Shares
Mn
4.26
59.89
4.21
25.61
12.06
103.30
153.37
47.32
9.88
60.00
120.00
72.25
59.86
8.00
21.80
80.40
13.70
173.51
30.00
53.05
54.60
39.00
27.37
67.98
950.09
85.97
11.27
11.16
110.79
3.85
3.85
0.13
202.50
101.25
537.51
655.00
307.53
17.47
54.92

Trailing
ROE
17.08%
18.70%
9.47%
9.76%
na
0.60%
na
na
20.44%
12.41%
14.56%
54.83%
4.63%
16.06%
4.72%
13.53%
27.70%
3.53%
na
16.15%
23.95%
17.19%
na
5.58%
na
21.94%
21.67%
13.36%
418.12%
22.71%
16.36%
0.83%
8.98%
9.28%
9.28%
na
13.11%
13.81%
13.81%
6.97%

BVPS

112.90
87.32
136.90
19.71
21.36
1.16
1.16
4.30
90.93
48.75
34.62
10.61
95.48
43.65
93.01
18.95
43.21
na
84.16
53.13
75.06
3.60
21.17
na
3.44
14.24
51.54
2.80
69.64
97.97
207.24
819.37
19.92
19.92
3.29
8.55
6.64
116.93
11.87

Net Profit
4Qtrs
11,414.25
89.91
495.11
56.28
(43.49)
1.53
(45.82)
(45.82)
41.62
111.57
425.89
2,277.70
35.49
917.70
16.48
274.35
422.04
20.90
(16.48)
407.75
675.09
704.44
(96.59)
32.31
na
716.80
265.23
77.57
130.68
1,752.25
61.66
6.62
9.62
561.29
561.29
(33.51)
734.57
282.24
282.24
45.45

Sep'12
2,829.13
50.92
81.21
1.28
(25.48)
0.24
0.24
16.88
30.98
(34.78)
521.99
31.20
345.02
6.92
57.21
130.24
(6.86)
(4.22)
90.02
159.02
151.07
(40.30)
2.09
265.13
60.27
7.44
51.63
420.40
13.74
0.56
(3.24)
175.57
175.57
(8.75)
156.7
125.04
125.04
(23.20)

Net
Jun'12
2,253.83
8.04
118.11
26.77
(13.30)
3.06
(21.41)
(21.41)
27.99
21.22
395.95
533.17
23.67
285.68
7.21
60.82
81.06
13.76
(4.50)
(16.65)
54.00
(15.79)
(4.76)
(17.71)

Profits
Mar'12
3,458.80
25.14
193.97
22.04
35.55
4.97
(0.85)
(0.85)
(15.02)
34.73
0.58
661.10
(3.44)
136.35
9.36
107.88
123.73
13.92
(4.93)
193.52
321.62
387.08
(41.84)
39.41

148.94
70.28
18.03
36.29
260.77
12.76
1.87
(14.07)
(19.99)
(19.99)
0.63
171.94

97.76
67.34
38.73
27.23
475.37
29.92
2.93
13.42
130.24
130.24
(44.86)
218.66
157.20
157.20
68.65

Dec'11
2,836.32
5.81
101.83
6.19
(40.27)
2.78
(23.79)
(23.79)
11.76
24.65
64.14
561.44
(15.94)
150.65
(7.00)
48.45
87.02
0.08
(2.83)
140.86
140.45
182.07
(9.69)
8.52
204.97
67.34
13.37
15.54
595.71
5.24
1.27
13.51
275.47
275.47
19.46
187.27

20

Trailing
EPS
21.11
8.27
13.36
na
0.13
na
na
0.88
11.29
7.10
18.98
0.49
15.33
2.06
12.59
5.25
1.53
na
13.59
12.73
12.90
na
1.18
na
0.75
3.09
6.88
11.71
15.82
16.02
1.72
0.05
1.85
1.85
na
1.12
0.92
16.15
0.83

Trailing
PE
9.14
4.6
8.0
7.1
na
165.2
na
na
27.3
5.9
7.4
11.9
35.6
7.6
14.6
5.4
6.5
21.3
na
4.9
5.2
4.7
na
13.9
na
8.4
10.2
8.6
3.0
6.3
5.7
76.7
172760.0
13.6
10.2
na
8.9
6.5
0.9
14.5

PBV

Mkt Cap Mn

1.56
0.9
0.8
0.7
0.7
1.0
3.4
1.6
5.6
0.7
1.1
6.5
1.6
1.2
0.7
0.7
1.8
0.8
na
0.8
1.3
0.8
1.8
0.8
na
1.8
2.2
1.1
12.5
1.4
0.9
0.6
10.0
1.3
0.9
0.8
1.2
0.9
0.1
1.0

413.10
3,952.98
398.08
358.59
253.22
413.20
276.07
1,135.59
654.33
3,150.00
27,000.00
1,264.30
6,943.94
240.00
1,484.58
2,733.60
445.34
1,683.05
2,016.00
3,533.16
3,276.00
249.60
448.90
1,597.46
5,985.54
2,707.95
665.93
390.73
11,078.94
353.63
508.10
1,071.46
5,103.00
1,913.63
1,343.78
6,550.02
1,845.16
262.11
659.00

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

Year
End

Price Performance
1W(%)
1M(%)
(1.26)
1.45
(0.23)
(0.22)
(0.48)
0.21
(1.48)
(0.32)
(5.35)
2.20
(0.90)
8.12
2.71
1.44

ASIA RESEARCH TEAM

1Q(%)
(5.82)
29.05
(14.53)
(14.89)
(7.89)
6.82
(0.20)

Shares
Mn
1.20
10.64
8.88
3.62
6.03
67.27

Trailing
ROE
31.17%
5.69%
39.30%
20.94%
39.57%
24.73%
39.71%

BVPS

477.39
249.16
863.75
649.34
106.56
97.37

Net Profit
4Qtrs
6,370.06
32.61
1,041.82
1,605.52
930.34
159.01
2,600.77

Sep'12
562.72
12.18
51.28
113.23
24.14
40.79
321.10

Net
Jun'12
1,810.28
4.38
130.55
352.36
317.09
37.12
968.78

Profits
Mar'12
2,104.52
6.65
659.81
427.34
280.11
42.31
688.30

Dec'11
1,892.54
9.40
200.18
712.59
309.00
38.79
622.59

MOTORS
AUTODROME
COLONIAL MOTORS
DIMO
LANKA ASHOK
SATHOSA MOTORS
UNITED MOTORS

AUTON
COLON
DIMON
ASHON
SMOTN
UML N

MainB
MainB
MainB
MainB
MainB
MainB

M
M
M
M
M
M

897.90
145.00
600.00
1750.00
231.80
98.50

OIL PALMS
BUKIT DARAH
GOOD HOPE
INDO MALAY
SELINSING
SHALIMAR

BUKIN
GOODN
INDON
SELIN
SHALN

MainB
MainB
MainB
MainB
MainB

M
M
M
M
M

700.00
1350.00
1360.00
1000.00
1000.00

(0.79)
0.21
(9.33)
(9.09)
11.11

0.34
3.14
(6.21)
(21.41)
11.11

(0.36)
1.96
12.50
(4.29)
(25.92)
1.01

102.00
6.87
7.00
6.94
6.94

7.39%
10.00%
4.27%
3.23%
4.94%
3.92%

285.72
794.60
770.02
975.01
820.73

3,877.75
2,913.11
232.89
174.25
334.29
223.21

1,001.86
832.97
34.69
31.80
63.85
38.56

685.30
353.77
72.40
73.48
105.66
79.99

1,914.06
1,561.69
110.09
41.40
126.38
74.50

276.53
164.69
15.70
27.58
38.39
30.17

PLANTATIONS
AGALAWATTE
BALANGODA
BOGAWANTALAWA
HAPUGASTENNE
Horana Plantations
KAHAWATTE
KEGALLE
KELANI VALLEY
KOTAGALA
MADULSIMA
MALWATTE VALLEY
MALWATTE VALLEY
MASKELIYA
NAMUNUKULA
TALAWAKELLE
UDAPUSSELLAWA
WATAWALA PLANTATIONS
ELPITIYA
MET.RES.HOL

AGALN
BALAN
BOPLN
HAPUN
HOPLN
KAHAN
KGALN
KVALN
KOTAN
MADUN
MAL N
MALX
MASKN
NAMUN
TPL N
UDPLN
WATAN
ELPLN
MPRHN

MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
MainB
DiriSaviB
DiriSaviB

D
D
M
D
M
D
M
D
M
D
D
D
M
M
D
D
M
M
M

31.40
37.00
12.70
39.00
25.10
34.00
106.00
85.00
56.00
12.90
4.80
4.70
13.00
73.00
27.00
28.50
12.60
18.20
23.50

0.46
(2.48)
0.27
0.79
(5.57)
0.80
5.92
0.66
2.41
(1.75)
(7.14)
(4.00)
(2.08)
1.56
(0.82)
5.88
(1.39)
2.42
1.68
(5.91)

(3.16)
(3.38)
(2.89)
1.60
(2.50)
0.80
(2.58)
1.83
(25.33)
(16.13)
(5.88)
2.17
(3.05)
3.45
0.35
5.83
(4.21)
(10.00)

(2.77)
(9.51)
(4.39)
2.42
(5.80)
(3.82)
16.84
0.86
(0.23)
(22.22)
(22.16)
11.90
4.00
(12.15)
2.27
1.07
(0.78)
(2.67)
(3.27)

25.00
23.64
83.75
46.32
25.00
79.89
25.00
34.00
32.00
29.00
224.59
23.00
53.95
23.75
23.75
19.40
236.67
72.87
17.26

14.43%
21.77%
5.37%
1.62%
na
12.78%
7.83%
21.24%
24.09%
21.22%
na
6.56%
6.56%
16.74%
22.24%
11.01%
na
24.87%
14.59%
1.73%

40.16
62.32
10.00
27.15
42.91
13.81
126.77
70.06
81.87
57.02
8.65
8.65
22.92
73.18
45.26
15.97
13.07
22.38
35.53

4,100.58
218.61
79.16
13.53
(80.97)
137.06
86.34
673.02
573.79
556.02
(4.23)
140.42
140.42
207.04
386.43
118.37
(21.82)
769.28
237.94
10.61

1,429.60
160.60
(12.17)
88.90
13.43
41.06
13.20
155.61
173.22
107.80
(42.92)
94.02
94.02
21.51
103.40
35.16
0.70
186.23
197.00
92.84

1,039.50
(1.16)
73.87
49.14
52.29
11.54
29.26
122.68
128.20
104.76
26.51
114.84
114.84
34.22
72.29
26.62
37.14
157.32

1,209.99
30.87
67.25
(96.44)
25.75
50.79
30.96
246.28
85.57
204.10
(57.18)
101.34
101.34
165.87
105.01
6.81
16.60
267.69
40.94
(82.23)

421.50
28.29
(49.80)
(28.08)
(172.44)
33.67
12.92
148.46
186.81
139.36
69.37
(169.78)
(169.78)
(14.56)
105.74
49.77
(76.26)
158.03

HEALTH SERVICES
ASIRI CENTRAL
ASIRI SURGICAL
ASIRI HOSPITAL
CEYLON HOSPITALS [V]
CEYLON HOSPITALS [NV]
LANKA HOSPITALS
NAWALOKA

M
M
M
M
M
M
M

230.00
9.00
12.50
95.00
72.10
39.00
3.10

1.52
(7.26)
(1.10)
9.65
(5.00)
3.00
(1.99)
3.33

(0.16)
(8.00)
1.12
9.65
3.26
(0.55)
(7.08)
(6.06)

22.33
528.46
1,099.09
25.53
8.35
223.73
1,409.51

11.97%
na
16.56%
11.39%
11.49%
11.49%
13.69%
16.18%

88.10
7.43
3.92
72.7
72.7
15.72
2.43

2,349.78
(112.22)
650.23
490.03
286.84
286.84
481.52
553.38

510.06
(38.10)
104.26
112.21
49.92
49.92
94.57
187.20

400.01
(74.11)
111.95
84.55
102.55
102.55
84.46
90.62

862.05

DiriSaviB
MainB
MainB
MainB
MainB
MainB
MainB

(0.37)
(7.37)
(2.06)
(2.57)
3.68
-

577.66

ASHAN
AMSLN
ASIRN
CHL N
CHL X
LHCLN
NHL N

110.65
176.23
80.08
80.08
112.65
98.04

323.37
117.03
54.29
54.29
189.84
177.51

21

Trailing
EPS

PBV

Mkt Cap Mn

27.17
97.92
180.87
256.94
26.35
38.66

Trailing
PE
3.50
33.0
1.5
3.3
6.8
8.8
2.5

1.09
1.9
0.6
0.7
2.7
2.2
1.0

1,077.48
1,542.80
5,325.86
6,336.48
1,398.59
6,625.81

28.56
33.89
24.90
48.17
32.16

26.8
24.5
39.8
54.6
20.8
31.1

2.0
2.4
1.7
1.8
1.0
1.2

71,400.00
9,276.26
9,517.82
6,940.08
6,940.08

8.74
3.35
0.16
na
5.48
1.08
26.92
16.88
17.38
na
0.57
0.57
3.84
16.27
4.98
na
3.25
3.27
0.61

6.1
3.6
11.0
78.6
na
4.6
31.5
3.9
5.0
3.2
na
8.5
8.3
3.4
4.5
5.4
na
3.9
5.6
38.2

0.88
0.8
0.6
1.3
1.4
0.6
2.5
0.8
1.2
0.7
0.2
0.6
0.5
0.6
1.0
0.6
1.8
1.0
0.8
0.7

785.00
874.55
1,063.63
1,806.32
627.50
2,716.25
2,650.00
2,890.00
1,792.00
374.10
1,078.03
108.10
701.40
1,733.75
641.25
552.87
2,982.00
1,326.17
405.72

na
1.23
0.45
8.47
8.47
2.15
0.39

16.9
na
7.3
28.0
11.2
8.5
18.1
7.9

2.02
2.6
1.2
3.2
1.3
1.0
2.5
1.3

5,136.81
4,756.12
13,738.65
2,425.09
601.71
8,725.55
4,369.47

08th February 2013

Sri Lanka Focus

Broad Market
Guide
Company

Year
End

Price Performance
1W(%)
1M(%)
(1.29)
(3.99)
1.36
4.20
(4.50)
(9.05)
4.30
(12.59)
(13.90)
(22.50)
(1.64)
0.65
(11.78)
(21.79)
(3.51)
(6.78)
(9.09)
(20.00)

ASIA RESEARCH TEAM

1Q(%)
(10.77)
2.29
(4.50)
(4.33)
(31.16)
(9.83)
(41.47)
(9.84)
(40.30)

Shares
Mn
60.80
2.94
2.84
0.04
0.05
0.10
114.00
260.00

Trailing
ROE
26.54%
34.20%
9.86%
na
na
1.63%
na
19.34%
34.25%

BVPS

41.29
49.99
69.07
271.92
663.80
62.58
1.81
0.63

Net Profit
4Qtrs
868.59
858.59
14.48
(99.16)
(1.20)
0.54
(0.56)
39.96
55.95

Sep'12
85.64
78.67
3.84
(39.85)
(1.05)
1.20
0.12
8.50
34.21

Net
Jun'12
26.82
55.55
4.40
(49.20)
1.27
0.68
0.13
13.99

Profits
Mar'12
699.10
663.49
2.23
1.80
(4.56)
(1.97)
(1.10)
17.47
21.74

Dec'11
57.03
60.88
4.01
(11.92)
3.14
0.63
0.29

22

Trailing
EPS

PBV

Mkt Cap Mn

14.12
4.93
na
na
10.80
na
0.35
0.22

Trailing
PE
7.80
4.7
19.4
na
na
200.4
na
15.7
18.6

2.07
1.6
1.9
2.5
5.7
3.3
14.4
3.0
6.4

4,073.60
280.51
497.87
54.27
108.20
90.03
627.00
1,040.00

82.20
128.21
9.90
6.49

11.02
6.4
7.8
20.4
50.6

0.94
0.7
1.0
6.0
0.7

666.85
2,535.46
460.86
1,687.56

12.67
8.28
0.02
0.53
0.57
na
10.17
61.18
na

12.31
9.9
8.1
345.6
19.5
31.4
na
10.3
49.0
na

1.07
0.6
1.4
0.9
1.1
0.8
5.6
2.7
6.4
1.5

8,923.16
2,411.23
827.16
1,209.69
6,288.61
141.60
13,147.01
250.07
450.00

1.78
3.83
0.07
0.28
2.50
2.50
na
0.12
0.72

9.48
12.8
5.4
52.7
23.7
10.6
7.4
na
22.3
17.3

1.31
1.0
1.0
1.7
88.0
1.6
1.1
1.0
1.8
1.9

2,842.04
11,076.62
1,813.62
4,930.92
8,911.00
962.00
752.71
1,350.00
1,250.00

74
144.1
54.3

1.40
6.6
0.9

879.35
1,167.56

13.88
10.7
19.1

1.68
2.0
1.4

74,108.38
79,233.35

SERVICES
JOHN KEELLS LIMITED
LAKE HOUSE PRINTING
MERC. SHIPPINGS
CEYLON PRINTERS
KALAMAZOO
PARAGON
CEYLON TEA BROKERS
ASIA SIYAKA COMMODITIES

JKL N
LPRTN
MSL N
CPRTN
KZOON
PARAN
CTBLN
ASIYN

MainB
MainB
MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB

M
M
M
M
M
M
M
M

67.00
95.50
175.00
1550.00
2164.00
900.00
5.50
4.00

STORES AND SUPPLIES


COLOMBO PHARMACY
E B CREASY
GESTETNER
HUNTERS

PHARN
EBCRN
GESTN
HUNTN

MainB
MainB
MainB
MainB

M
M
M
M

523.90
1000.00
202.30
328.00

(4.79)
(1.86)
(3.19)
(7.88)
(7.29)

(2.41)
1.05
(3.84)
(1.37)
(1.80)

(14.89)
(8.63)
(17.01)
(13.91)
(14.14)

1.27
2.54
2.28
5.15

8.54%
11.52%
13.45%
29.32%
1.46%

713.42
953.56
33.77
444.31

485.64
104.62
325.07
22.56
33.38

54.70
20.02
30.70
2.04
1.94

(58.55)
(3.33)
(34.00)
1.04
(22.26)

228.86
90.70
118.37
2.65
17.14

260.64
(2.77)
210.00
16.84
36.56

TRADING
BROWNS
C W MACKIE
CEYLON FOREIGN TRADES
EASTERN MERCHANTS
ENVIRONMENTAL RESOURCES
RADIANT GEMS
SINGER SRI LANKA
OFFICE EQUIPMENT
TESS AGRO

BRWNN
CWMN
CFT N
EMERN
GREGN
RGEMN
SINSN
OFEQN
TESSN

MainB
MainB
MainB
DefaultB
MainB
MainB
MainB
MainB
DiriSaviB

M
D
M
M
M
M
D
M
M

125.90
67.00
5.90
10.30
18.00
59.00
105.00
3000.00
2.50

1.29
(0.72)
(1.62)
(8.85)
2.26
(1.34)
4.39
4.17

0.62
(0.80)
(7.59)
(1.67)
(8.85)
17.53
(4.84)
4.60
-

(3.65)
(4.76)
(6.29)
(18.06)
(12.71)
11.04
(23.18)
0.10
(14.08)
-

70.88
35.99
140.20
117.45
349.37
2.40
125.21
0.08
180.00

8.66%
6.27%
17.36%
0.27%
5.54%
2.39%
na
26.38%
13.08%
na

202.00
47.69
6.24
9.54
23.96
10.62
38.56
467.91
1.67

2,734.33
898.02
297.92
2.39
62.06
200.07
(2.20)
1,273.69
5.10
(2.74)

294.12
190.84
11.59
6.83
(16.69)
(80.65)
(0.06)
194.17
(2.77)
(9.14)

300.32
(219.96)
85.92
(3.25)
39.55
83.85
0.34
310.05
3.81

1,503.59
752.25
106.85
(4.40)
67.80
243.26
(1.51)
337.87
(4.93)
6.40

636.30
174.89
93.56
3.21
(28.60)
(46.39)
(0.97)
431.60
8.99

POWER & ENERGY


HEMAS POWER
LANKA IOC
VIDULLANKA
VALLIBEL POWER
LAUGFS GAS
LAUGFS GAS [NV]
HYDRO POWER
PANASIAN POWER
MACKWOODS ENERGY LIMITED

HPWRN
LIOCN
VLL N
VPELN
LGL N
LGL X
HPFLN
PAP N
MEL N

MainB
MainB
MainB
MainB
DiriSaviB
DiriSaviB
MainB
MainB
DiriSaviB

M
M
M
M
M
M
M
M
M

22.70
20.80
3.80
6.60
26.60
18.50
6.90
2.70
12.50

1.23
0.44
4.02
2.70
(4.41)
1.92
(1.06)
(1.43)
(3.57)
2.46

0.72
(4.17)
6.15
2.70
(1.52)
(1.12)
(2.11)
(1.43)
(6.90)
(3.10)

8.34
11.11
20.35
2.70
1.56
1.92
3.33
(6.76)
8.00
3.31

125.20
532.53
477.27
747.11
335.00
52.00
109.09
500.00
100.00

13.86%
8.01%
17.74%
3.17%
371.84%
15.46%
15.46%
na
8.22%
10.96%

22.21
21.58
2.28
0.08
16.16
16.16
7.14
1.47
6.60

3,573.26
222.81
2,039.19
34.42
208.43
966.66
966.66
(31.25)
60.60
72.40

1,842.14
81.00
1,183.00
6.13
112.97
427.45
427.45
(1.80)
2.09
31.30

299.56
39.33
191.86
8.40
56.05

583.76
24.17
41.24
(27.63)
(15.61)
539.21
539.21
(25.85)
7.13
41.10

850.93
81.45
623.09
47.52
55.01

INFORMATION TECHNOLOGY
E-CHANNELLING
PC HOUSE

7.20
5.10

0.91
14.52
(7.41)

(4.49)
18.33
(16.67)

122.13
228.93

1.89%
4.55%
1.62%

1.10
5.79

27.61
6.10
21.51

(2.35)
2.87
(5.22)

1.79

(25.82)
3.23
(29.05)

53.99

DiriSaviB M
MainB
M

2.57
9.23
(1.96)

1.79

ECL N
PCH N

53.99

0.05
0.09

TELECOMMUNICATIONS
DIALOG TELEKOM
SRI LANKA TELECOM

DIALN
SLTLN

MainB
MainB

9.10
43.90

2.59
5.75
(0.23)

4.29
9.52
(0.23)

6.70
8.24
5.28

8,143.78
1,804.86

12.11%
19.03%
7.55%

4.45
30.45

11,048.50
6,900.50
4,148.00

6,545.20
4,744.20
1,801.00

1,965.01
1,269.01
696.00

(165.91)
(530.91)
365.00

2,704.20
1,418.20
1,286.00

0.85
2.30

D
D

Note:
Counters which are listed on Dirisavi board will reflect 6 months results under
the quarters.

(7.68)
11.60

4.08
39.78

Research
Manager - Research
Balakrishnan Nirmalan

Assistant Manager - Research


(94-11)5320362
nirmalan@asiacapital.lk

AmaliPerera

Corporates

(94-11)5320256
amali@asiacapital.lk

Economy

Minoli Mallawaarachchi
DilanWijekoon
Shan Silva
Yogini Yogarasa

(94-11)5320259
(94-11)5320249
(94-11)5320251
(94-11)5320361

DhanushaPathirana
Travis Gomez

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

Statistician
Nuwan Pradeep

(94-11)5320257

Sales
Institutional Sales

Retail Sales

SabriMarikar

(94-11) 5320224

077 3-576868 sabri@asiacapital.lk

ShiyamSubaulla

(94-11)5320218

0773-502016

shiyam@asiacapital.lk

NiroshanWijayakoon

(94-11) 5320208

0777-713645

niroshan@asiacapital.lk

PriyanthaHingurage

(94-11)5320217

0773-502015

priyantha@asiacapital.lk

NiyazAboobucker

(94-11) 5320213

0777-727352

niyaz@asiacapital.lk

SubeethPerera

(94-11)5320227

0714-042683

subeeth@asiacapital.lk

ManjulaKumarasinghe

(94-11) 5320211

0777 -874310 manjula@asiacapital.lk

NelukaRodrigo

(94-11)5320214

0777-366280

neluka@asiacapital.lk

ChelakaHapugoda

(94-11)5320240

0777 -256740 chelaka@asiacapital.lk

GaganiJayawardhana

(94-11)5320236

0714-084953

gagani@asiacapital.lk

ChamindaMahanama

(94-11) 5320223

0777 -556582 mahanama@asiacapital.lk

ShamalPerera

(94-11)5320219

077-3717558

shamal@asaiacapital.lk

HiranBibile

(94-11) 5320238

0777 -352032 hiran@asiacapital.lk

NuwanEranga

(94-11)5320246 0777368012

eranga@asiacapital.lk

ArshwinAmarasekara

(94-11) 5320215

0773 -717220 arshwin@asiacapital.lk

RomeshPriyadarshana

(94-11)5320228 0772548795

priyadarshana@asiacapital.lk

NiroshanRathnam
JeevanHettigoda
FarajFouz
MiflalFarook

(94-11) 5320242
(94-11) 5320220
(94-11) 5320210
(94-11) 5320247

0773 -717515
0773 -691251
0773 -810159
0772-253730

RukshanLiyanage
NathashaMunasinghe
IreshaFernando
SharikaRathnayake

(94-11)5320235
(94-11)5320231
(94-11)5320232
(94-11)5320209

rukshan@asiacapital.lk
nathasha@asiacapital.lk
iresha@asiacapital.lk
sharika@asiacapital.lk

ratnam@asiacapital.lk
jeevan@asiacapital.lk
faraj@asiacapital.lk
miflal@asiacapital.lk

077-3413297
0777-569266
0777359012
0777567994

Branches
CSE Floor

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

ThusharaAdhikari
M G Suranjana

(011)-5735122
(011)-5763539

0773-688202
0773-954994

adhikari@asiacapital.lk

Kurunegala

Union Assurance Building, No.6,1stFloor,Rajapilla Rd, Kurunagala.

AsankaSamarakoon
GayanNishsanka

(037)-5628844
(037)-5642717

0773-690749
0777-105356

asanka@asiacapital.lk
nishshanka@asiacapital.lk

Matara

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


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

(041)-5677525
(041)-5677526
(041)-5620727
(091)-5629998

0773-687307
0778-628798

Galle

SumedaJayawardena
LalindaLiyanapathirana
MaheshaMadurangi
RuchiraHasantha

0773-687027

sumeda@asiacapital.lk
rishan@asiacapital.lk
mahesha@asiacapital.lk
ruchira@asiacapital.lk

Negombo

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

UthpalaKarunatilake

(031)-5676881

0773-691685

uthpala@asiacapital.lk

Moratuwa

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


CharithPerera

(011)-5238663

charithn@asiacapital.lk

Panadura

Asian Alliance Building, 293, Galle Road, Panadura

RanganathWijetunga
AsankaChaminda

(038)-5670400
(038)-5670407

0715-120723
0713-559552

ranganath@asiacapital.lk
chaminda@asiacapital.lk

Kandy

132 2/7, Hill City Complex,


D. S . Senanayake Street, Kandy.

NilupulHettiarachchi

(081)-5628500

0777410164

nilupul@asiacapital.lk

RadhikaHettiarachchi
TharinduPriyankara
Ravi De Mel
NalakaDhanushka

(081)-5625577
(081)-5625577
(063)-5679071
(063)-5679070

0773692242
0777282586
0772-681995
0771-520376

radhika@asiacapital.lk
priyankara@asiacapital.lk
ravide@asiacapital.lk
nalaka@asiacapital.lk

Ampara

Bandula Cinema Shopping complex, No-103,D S Senanayaka Street, Ampara.

Service Centers
Kiribathgoda

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

DanushkaBoteju
Kasun Navoda

(011)-5634803

0716-270527

boteju@asiacapital.lk

Hambantota

Hambanthota Chamber of Commerce, ThangalleRoad,Hambantota.

SherminRanasinghe
SamithEdirisinghe

(047)-5679240

0777681866
0775-486869

shermin@asiacapital.lk
samith@asiacapital.lk

Jaffna

62/20, First Floor, Stanley Road, Jaffna

GratianNirmalan
S.Puviraj

(021)-5671800
(021)-5671801

0777-567933
0775-096969

nirmal@asiacapital.lk
puviraj@asiacapital.lk

The report has been prepared by Asia Wealth Management Co (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
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 w
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
to buy or sell any securities or other financial instruments. In no event will Asia Wealth Management Co (Private) Limited be liable for any loss or damage including without limitation, indirect or consequential loss or damage, or any loss or damage what
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 Wealth Management Co (Private) Limited 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. N
customers will receive the material at the same time. Asia Wealth Management Co (Private) Limited, their respective directors, officers, representatives, employees, related persons and/or Asia Wealth Management Co (Private) Limited, may have a lo
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
time to time in the open market or otherwise, in each case either as principal or agent. Asia Wealth Management Co (Private) Limited may make markets in securities or other financial instruments described in this publication, in securities of issuers des
herein or in securities underlying or related to such securities. Asia Wealth Management Co (Private) Limited may have recently underwritten the securities of an issuer mentioned herein. The information contained in this report is for general inform
purposes only. This report and its content is copyright of Asia Wealth Management Co (Private) Limited and all rights reserved. This report- in whole or in part- may not, except with the express written permission of Asia Wealth Management Co (Pr
Limited 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
unauthorised use of this report will result in immediate proceedings.

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