Professional Documents
Culture Documents
Project QTB
Project QTB
X1
X2
X3
X4
X5
X6
X7
X8
X9
X10
X11
X12
X13
X14
X15
X16
X17
COMPANY NAMES
Ghandhara Nissan Ltd
Ghani Automobile
Dewan Farooque Motors Ltd.
Indus Motors Ltd.
Adams
Habib Adm Ltd
Engo Foods
Chashma Sugar
Mirza Sugar Mills
Murree Brewery
SKF Foods
SHEEZAN LTD.
ECO Pack Ltb
MACPAC Films
Gani Glass LTD(GHGL)
Packages Ltd
Merit Packaging
EXPECTED RETURN(CAMP)
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
4.92
Date
1
2
3
4
5
11289.22
2.5 -0.677018
#REF!
5.93 0.863733
12.87 0.774875
52.46 1.405152
Rp
Sr. #
Rp-Rpp
0.591686 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
4.1
#REF! Rmp
GAIL
(Rp-Rp) Index
-0.982183
Rm
11289.22
1.85 -0.795801
#REF!
4.7 0.932377
5.15 0.091434
5.8 0.118861
Rp
0.086718 (Rp-Rpp )
#REF! Rmp
-0.982183
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
2.28
Rm
11289.22
1.61 -0.347941
Rp
(Rp-Rp) Index
#REF!
2.69 0.513307
5.39 0.695004
8.61 0.468379
0.332187 (Rp-Rpp )
#REF! Rmp
-0.982183
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
Rp-Rpp
252.47
Rm
11289.22
204.11 -0.212633
#REF!
270 0.279763
333 0.209721
880.32 0.972143
Rp
0.312248 (Rp-Rpp )
#REF! Rmp
-0.982183
Food Producers
Adams
Sr. #
Date
1
2
3
4
5
MPV
2010
2011
2012
2013
2014
Rp
18.2
Date
1
2
3
2010
2011
2012
(Rp-Rp) Index
Rm
11289.22
18.72 0.028171
#REF!
24.31 0.261295
45.69 0.630992
22.89 -0.691179
Rp
Sr. #
Rp-Rpp
0.05732 (Rp-Rpp )
MPV
Rp
Rp-Rpp
12.69
13.69 0.075851
25.55 0.623972
#REF! Rmp
-0.982183
#REF!
4
5
2013
2014
28.11 0.095488
34.1 0.193172
Rp
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
0.247121 (Rp-Rpp )
MPV
Rp
20.08
Date
1
2
3
4
5
#REF!
104.44 0.062218
108.54 0.038506
0.421849 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Date
Engo Foods
(Rp-Rp) Index
Rm
98.14 1.468445
Rp
Rp-Rpp
12.41
10.03
MPV
#REF! Rmp
CHAS
(Rp-Rp) Index
-0.982183
Rm
11289.22
7.99 -0.440312
Rp
Sr. #
-0.982183
11289.22
22.6 0.118226
Rp
Sr. #
Rp-Rpp
#REF! Rmp
#REF!
0.22739
10.2 0.016807
25.5 0.916291
0.180044 (Rp-Rpp )
Rp
Rp-Rpp
#REF! Rmp
(Rp-Rp) Index
-0.982183
MZSM
Rm
1
2
3
4
5
2010
2011
2012
2013
2014
6.09
11289.22
1.55 -1.368393
#REF!
5.03 1.177165
3.94 -0.244239
2.96 -0.285991
Rp
-0.180365 (Rp-Rpp )
#REF! Rmp
-0.982183
BEVERAGES
MUREB
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
93.94
Date
1
2
3
4
5
(Rp-Rp) Index
Rm
11289.22
64.31 -0.378941
#REF!
133.06 0.727085
400.02 1.100714
1102.5 1.013821
Rp
Sr. #
Rp-Rpp
0.61567 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
1.82
(Rp-Rp) Index
-0.982183
SKF Foods
Rm
11289.22
4.44 0.891818
Rp
#REF! Rmp
#REF!
13.38 1.103107
11.43 -0.15752
8.72 -0.270622
0.391696 (Rp-Rpp )
#REF! Rmp
-0.982183
Sr. #
Date
1
2
3
4
5
2010
2011
2012
2013
2014
MPV
Rp
116.31
Date
1
2
3
4
5
1
2
3
4
2010
2011
2012
2013
735.54 0.553824
1207.11 0.495379
0.584931 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Date
#REF!
422.75 1.345664
Rp
Rp-Rpp
2.57
#REF! Rmp
-0.982183
General Industry
ECO Pack Ltb
(Rp-Rp) Index
Rm
11289.22
3.76 0.380513
#REF!
7.75 0.723274
16.18 0.736083
15.7 -0.030115
Rp
Sr. #
(Rp-Rp) Index
11289.22
110.07 -0.055143
Rp
Sr. #
Rp-Rpp
SHEEZAN LTD.
Rm
0.452439 (Rp-Rpp )
MPV
Rp
Rp-Rpp
3.02
7.5 0.909646
#REF! Rmp
(Rp-Rp) Index
-0.982183
MACFL
Rm
11289.22
#REF!
24.36 1.178039
21.18 -0.139885
2014
19.1 -0.103369
Rp
Sr. #
Date
1
2
3
4
5
0.461108 (Rp-Rpp )
MPV
2010
2011
2012
2013
2014
Rp
Rp-Rpp
49.3
-0.982183
41.03 -0.183621
61.45
#REF! Rmp
#REF!
0.40392
60 -0.023879
67.97 0.124722
Rp
0.080286 (Rp-Rpp )
#REF! Rmp
-0.982183
PKGS
Sr. #
Date
1
2
3
4
5
49
2010
2011
2012
2013
2014
MPV
Date
1
2010
Rp-Rpp
128.61
(Rp-Rp) Index
Rm
11289.22
82.72 -0.441323
#REF!
151.16 0.602877
272.63 0.589777
678.29 0.911459
Rp
Sr. #
Rp
0.415698 (Rp-Rpp )
MPV
24.49
Rp
Rp-Rpp
#REF! Rmp
(Rp-Rp) Index
11289.22
-0.982183
MERIT
Rm
2
3
4
5
2011
2012
2013
2014
19.35 -0.235572
Rp
#REF!
27.8 0.362344
17.7 -0.451471
21.27 0.183733
-0.035242 (Rp-Rpp )
#REF! Rmp
-0.982183
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
tors Ltd.
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
m =
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
d Producers
Adams
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#REF!
capm
#REF!
capm
#REF!
sum
Variance
m =
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
MZSM
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
capm
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
#REF!
BEVERAGES
MUREB
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
KF Foods
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
EEZAN LTD.
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
eral Industry
O Pack Ltb
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
capm
#REF!
MACFL
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
capm
#REF!
sum
Variance
m =
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
ass LTD(GHGL)
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
PKGS
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
capm
#REF!
MERIT
Rm-Rm (Rm-Rmp)(Rp-Rpp )* Beta
capm
#REF!
sum
Variance
m =
#REF!
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#REF!
#REF!
companies name
Ghani Automobile
Expected Return
#REF!
x1
#REF!
x2
0
1
1
1
1
Adams
#REF!
x3
#REF!
x4
#REF!
x5
#REF!
x6
1
1
1
1
Engo Foods
Chashma Sugar
Mirza Sugar M
ECO Pack Lt MACPAC Films
Murree Brewery SKF Foods SHEEZAN LT
#REF!
x7
#REF!
x8
#REF!
x9
#REF!
x10
#REF!
x11
#REF!
x12
#REF!
x13
#REF!
x14
1
1
1
1
1
1
1
1
Merit Packaging
#REF!
x16
#REF!
x17
0=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
1
1
1
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
0 <=
objective function
maximum return
#REF!
100000000
15000000
8000000
10000000
7000000
8000000
7000000
5000000
7000000
5000000
3000000
3000000
2000000
5000000
5000000
3000000
5000000
2000000
constraints:
2014
2013
Price High
8.49
5.44
Price Average
5.72
2.88
Price Low
4.02
1.98
-0.97
-2.91
-8.77
-1.87
-5.92
-0.99
-4.15
-0.68
-20.71
-19.86
-0.41
-0.27
-0.28
-0.14
-0.19
-0.1
4.67
14.67
Book Value
Return On Equity
Long Term Debt To Equity
-0.94
-2.16
-250.89
-286.91
Return On Assets
-3.1
-7.85
Dividend
N/A
N/A
-66.27
-53.5
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
-5.57
-5,422.86
-10.66
-10,405.39
-18.62
-8,005.72
-18.5
-20.2
1.2
1.08
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
8.24
11.53
-4.77
-153.36
-18.62
-8,005.72
-7.83
-4,132.65
0.62
1.16
166.27
153.5
6.88
N/A
Asset Turnover
29.04
0.08
9.08
0.03
0.94
194.32
0.63
102.84
0.44
70.73
814,398,848.00
520,848,488.00
Interest Cover
EBIT Margin
EBITDA Margin
Long Term Debt To Assets Ratio
Total Debt To Assets Ratio
Inventory Turnover
513,633,696.54
242,389,058.00
328,352,504.00
144,624,696.00
7.49
4.79
4.72
2.23
3.02
1.33
923,161,848.00
591,519,488.00
622,396,696.54
313,060,058.00
437,115,504.00
215,295,696.00
0.83
171.11
0.52
79.63
0.33
47.51
105.57
5,522.86
N/A
N/A
N/A
N/A
Current Ratio
0.36
0.42
Quick Ratio
0.34
0.32
Retention Ratio
N/A
N/A
32,317.18
-0.1
519.67
-12.51
Earning Growth
-66.78
43.02
4.28
11.39
20
33.33
788.21
367.43
-8.81
1.9
2014
2013
Price High
6.63
5.69
Price Average
5.38
3.82
Price Low
4.44
2.32
Sales Margin
Sales Growth
-0.08
-0.53
-81.98
-10.76
-66.49
-7.22
-54.9
-4.39
Book Value
1.17
3.13
5.66
1.82
4.59
1.22
3.79
0.74
-6.91
-16.89
N/A
N/A
622.61
584.09
-0.96
-2.47
N/A
N/A
13.84
14.62
N/A
N/A
N/A
N/A
Return On Equity
Long Term Debt To Equity
Total Debt To Equity
Return On Assets
Dividend
Equity To Assets Ratio
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
6.05
0.32
-3.25
-6.1
-5.1
-7.79
0.2
0.24
0.2
0.24
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
N/A
N/A
Interest Cover
0.54
0.18
EBIT Margin
-5.1
-7.79
-2.99
-6.1
N/A
N/A
86.16
85.38
1.42
1.66
Asset Turnover
29.39
40.46
2.49
8.66
2.67
0.66
2.16
0.44
1.78
0.27
321,453,120.00
108,997,690.00
258,839,270.00
71,540,830.00
211,953,120.00
41,597,690.00
6.43
5.45
5.18
3.58
4.24
2.08
331,500,000.00
113,800,000.00
268,886,150.00
76,343,140.00
222,000,000.00
46,400,000.00
2.58
0.63
2.08
0.41
1.7
0.24
93.95
99.68
N/A
-8.92
N/A
N/A
Current Ratio
0.99
0.99
Quick Ratio
0.75
0.71
Retention Ratio
N/A
N/A
Sales Growth
-28.21
-52.88
-32.34
-55.36
Earning Growth
-61.76
-74.41
-62.62
-14.48
20
33.33
EBITDA Margin
Long Term Debt To Assets Ratio
Total Debt To Assets Ratio
Inventory Turnover
Dividend Growth
-26.18
-19.86
-0.29
-3.9
2014
2013
Price High
40.82
8.6
Price Average
16.74
5.86
Price Low
7.22
3.98
3.86
0.85
10.56
10.08
4.33
6.87
1.87
4.67
41.74
37.21
0.98
0.23
0.4
0.16
Book Value
Price To Book Value High
Price To Book Value Average
Price To Book Value Low
0.17
0.11
Return On Equity
9.26
2.29
14.66
6.02
82.85
52.13
5.06
1.51
N/A
54.69
65.73
27.7
N/A
11.95
N/A
4.9
N/A
N/A
N/A
N/A
N/A
N/A
N/A
17.98
12.19
6.64
2.07
Return On Assets
Dividend
Equity To Assets Ratio
Dividend Yield High
Dividend Yield Average
12.21
5.32
3.3
1.17
3.3
1.17
Dividend Cover
1.93
N/A
Payout Ratio
51.75
N/A
14.85
5.55
6.37
1.57
EBIT Margin
12.21
5.32
EBITDA Margin
14.29
8.46
8.02
3.96
45.31
34.27
3.78
6.27
Asset Turnover
76.27
72.72
58.22
41.16
0.7
0.21
0.29
0.14
Interest Cover
0.12
0.1
1,963,835,050.00
435,349,500.00
880,054,558.32
312,189,583.16
451,751,050.00
227,437,950.00
43.64
9.67
19.56
6.94
10.04
5.05
1,837,002,050.00
387,021,500.00
753,221,558.32
263,861,583.16
324,918,050.00
179,109,950.00
0.75
0.24
0.34
0.17
0.17
0.12
Sales Margin
82.02
87.81
35.51
16.41
N/A
N/A
Current Ratio
1.18
1.03
Quick Ratio
0.63
0.64
Retention Ratio
48.25
100
Sales Growth
41.45
33.45
32.12
29.34
Earning Growth
353.12
-144.65
12.17
2.73
20
33.33
-37.68
-26.17
78.32
-21.39
2013
2012
Price High
350.25
305
Price Average
283.24
229.18
Price Low
239.02
191.1
42.72
54.74
8.2
5.57
6.63
4.19
5.6
3.49
225.1
216.46
1.56
1.41
1.26
1.06
1.06
0.88
18.98
25.29
N/A
0.98
41.9
62.08
13.37
15.6
25
32
70.47
61.7
Indus Mottor
Year
Return On Equity
Return On Assets
Dividend
Equity To Assets Ratio
10.46
16.75
8.83
13.96
7.14
10.49
N/A
2.27
N/A
1.26
N/A
0.75
9.18
8.53
5.26
5.59
7.83
5.97
53.38
137.04
53.38
137.04
Dividend Cover
1.71
1.71
58.52
58.46
N/A
26.76
162.86
108.34
EBIT Margin
7.83
5.97
EBITDA Margin
9.81
7.65
N/A
0.6
Payout Ratio
Return On Capital Employed
Interest Cover
29.53
38.3
8.1
431.92
Asset Turnover
254.24
279.1
812.07
979.17
0.43
0.31
0.35
0.23
0.29
0.2
23,334,348,000.00
13,367,641,000.00
18,067,130,601.60
7,408,445,550.40
14,591,670,000.00
4,415,101,000.00
296.87
170.07
229.86
94.26
185.64
56.17
27,529,650,000.00
23,973,000,000.00
22,262,432,601.60
18,013,804,550.40
Inventory Turnover
18,786,972,000.00
15,020,460,000.00
0.37
0.17
0.28
0.1
0.23
0.06
Sales Margin
90.82
91.47
32.44
31.84
N/A
N/A
Current Ratio
2.99
2.32
Quick Ratio
1.93
2.3
41.48
41.54
Sales Growth
-17.06
24.73
-17.65
22.19
Earning Growth
-21.97
56.84
Retention Ratio
3.99
20.5
Dividend Growth
-21.88
113.33
-47.79
-23.74
-29.82
-13.86
2014
2013
Price High
79.68
45.87
Price Average
30.86
29.06
Price Low
18.51
21.25
1.76
4.87
45.35
9.41
17.56
5.96
10.54
4.36
Book Value
66.93
39.58
1.19
1.16
0.46
0.73
0.28
0.54
Return On Equity
2.62
12.32
33.55
123.91
198.72
422.74
Return On Assets
0.88
2.36
Dividend
N/A
2.5
33.48
19.13
N/A
11.76
N/A
8.6
N/A
5.45
9.47
5.15
4.67
4.2
3.46
3.76
5.31
14.99
0.96
4.07
3.21
11.51
7.17
5.23
5.81
3.87
Dividend Cover
N/A
1.95
Payout Ratio
N/A
51.29
6.6
15.55
Interest Cover
0.65
2.18
EBIT Margin
3.21
11.51
EBITDA Margin
5.54
14.77
11.23
23.7
66.52
80.87
2.48
1.16
Asset Turnover
91.82
57.85
183.59
119.68
Inventory Turnover
0.43
0.38
0.17
0.24
0.1
0.18
1,665,672,830.00
1,574,221,070.00
821,493,011.28
1,283,644,621.92
607,982,360.00
1,148,516,650.00
96.33
91.04
47.51
74.24
35.16
66.42
1,377,746,880.00
793,138,170.00
533,567,061.28
502,561,721.92
320,056,410.00
367,433,750.00
0.52
0.76
0.26
0.62
0.19
0.55
94.69
85.01
-151.11
36.75
N/A
N/A
Current Ratio
1.01
1.06
Quick Ratio
0.34
0.19
Retention Ratio
100
48.71
Sales Growth
53.39
34.78
70.86
29.03
Earning Growth
-63.96
97.34
69.1
-62.87
-25
N/A
51.81
47.68
-20.5
44.69
2014
2013
Price High
41.64
30.53
Price Average
32.93
24.86
Price Low
28.11
20.59
5.31
5.18
7.84
5.89
6.2
4.8
5.29
3.97
36.33
25.89
1.15
1.18
0.91
0.96
0.77
0.8
14.63
20.03
1.65
1.93
28.11
32.24
Sales Margin
Effective Tax Rate
Return On Equity
Long Term Debt To Equity
Total Debt To Equity
Return On Assets
11.42
13.21
2.5
2.5
78.06
65.98
8.89
12.14
7.59
10.06
8.19
N/A
N/A
N/A
N/A
N/A
N/A
11.8
13.67
8.81
8.82
10
10.73
14.66
2.21
14.66
2.21
Dividend Cover
2.13
2.07
Payout Ratio
47.05
48.23
16.34
23.89
Interest Cover
55.44
73.15
Dividend
Equity To Assets Ratio
EBIT Margin
10
10.73
11.15
11.66
1.29
1.27
21.94
21.27
9.46
12.61
Asset Turnover
129.65
149.75
60.34
58.75
0.69
0.52
0.55
0.42
0.47
0.35
4,137,441,000.00
4,322,861,000.00
2,831,539,650.00
3,472,282,550.00
2,107,941,000.00
2,831,861,000.00
27.58
28.82
18.88
23.15
EBITDA Margin
Long Term Debt To Assets Ratio
Total Debt To Assets Ratio
Inventory Turnover
14.05
18.88
6,246,000,000.00
4,579,500,000.00
4,940,098,650.00
3,728,921,550.00
4,216,500,000.00
3,088,500,000.00
0.46
0.49
0.31
0.39
0.23
0.32
Sales Margin
88.2
86.33
13.56
16.62
N/A
N/A
Current Ratio
2.89
3.34
Quick Ratio
2.23
2.74
52.95
51.77
Retention Ratio
Sales Growth
2.71
24.18
4.93
30.1
Earning Growth
2.51
-0.46
40.32
-4.22
N/A
N/A
31.05
-34.96
22.36
9.68
2014
2013
Price High
123.99
162.22
Price Average
105.03
120.28
91.92
80.37
1.16
0.28
106.94
585.32
90.59
433.99
79.28
289.99
Book Value
15.1
14.08
8.21
11.52
6.95
8.54
6.09
5.71
Return On Equity
7.68
1.97
57.57
80.96
121.98
124.41
Return On Assets
3.46
0.88
Dividend
N/A
N/A
45.05
44.56
N/A
N/A
N/A
N/A
N/A
N/A
Engro Foods
ear
Price Low
Earning Per Share EPS
Price To Earning Ratio P/E High
24.02
35.7
20.58
27.04
18.2
18.8
18.83
21.57
2.07
0.56
5.41
5.74
-2.79
0.96
0.26
0.73
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
12.76
11.21
1.4
1.65
EBIT Margin
5.41
5.74
EBITDA Margin
9.82
9.73
25.94
36.08
54.95
55.44
Inventory Turnover
11.64
12.29
Asset Turnover
167.42
157.58
56.13
49.78
2.21
3.26
1.87
2.42
1.64
1.61
101,518,564,040.00
131,596,746,150.00
86,986,053,415.18
99,672,782,547.30
76,933,830,320.00
69,293,958,525.00
132.43
172.88
113.47
130.94
100.36
91.03
95,050,238,040.00
123,479,025,150.00
80,517,727,415.18
91,555,061,547.30
70,465,504,320.00
61,176,237,525.00
2.36
3.47
2.02
2.63
1.79
1.83
Sales Margin
81.17
78.43
79.8
58.45
N/A
N/A
Current Ratio
1.27
1.72
Quick Ratio
0.78
1.06
Retention Ratio
100
100
Sales Growth
13.56
-5.67
17.53
-0.44
Earning Growth
321.33
-91.87
7.24
6.59
-60
-16.67
57.59
-13.03
5.94
10.43
2014
2013
1,060.39
369.91
564.25
182.35
Price Low
275.5
101.01
41.77
31.15
25.39
11.88
13.51
5.85
6.6
3.24
284.14
249.13
3.73
1.48
1.99
0.73
0.97
0.41
Return On Equity
14.7
12.5
Murree Brawery
Year
Price High
Price Average
3.38
4.11
16.26
15.83
Return On Assets
12.64
10.79
Dividend
86.02
86.34
2.18
5.94
1.06
3.29
0.57
1.62
N/A
N/A
N/A
N/A
N/A
N/A
35.31
34
18.65
16.56
24.53
23.23
109.52
71.77
109.52
71.77
Dividend Cover
6.96
5.19
14.37
19.26
Payout Ratio
Return On Capital Employed
18.7
16.84
Interest Cover
741.3
136.91
EBIT Margin
24.53
23.23
EBITDA Margin
27.5
26.98
2.91
3.55
13.98
13.66
5.8
5.02
Asset Turnover
67.81
65.16
223.98
188.04
4.73
1.97
2.52
0.97
1.23
0.54
22,141,893,670.00
7,109,039,230.00
10,704,343,001.96
2,785,130,764.18
4,047,824,500.00
910,087,530.00
960.48
308.38
464.34
120.81
175.59
39.48
24,445,170,670.00
8,527,535,230.00
13,007,620,001.96
4,203,626,764.18
6,351,101,500.00
2,328,583,530.00
4.29
1.64
2.07
0.64
0.78
0.21
64.69
66
31.4
15.21
N/A
N/A
Current Ratio
4.29
4.08
Sales Margin
Quick Ratio
3.24
2.8
Retention Ratio
85.63
80.74
Sales Growth
19.12
17.45
16.75
14.63
Earning Growth
34.09
36.76
14.05
1.59
N/A
20
-34.98
36.71
17.14
9.11
Dividend Growth
Financial Charges Inc / Dec
Long Term Debt Inc / Dec
Sheezan int.
Year
2013
Price High
719.67
Price Average
409.41
Price Low
189.62
34.34
20.96
11.92
5.52
180.58
3.99
2.27
1.05
Return On Equity
Long Term Debt To Equity
19.02
3.84
73.73
Return On Assets
10.95
Dividend
Equity To Assets Ratio
10
57.56
5.27
2.44
1.39
N/A
N/A
N/A
30.15
4.39
7.76
20.61
20.61
Dividend Cover
3.43
Payout Ratio
29.12
32.32
Interest Cover
9.62
EBIT Margin
7.76
EBITDA Margin
10.01
2.21
42.44
5.68
Asset Turnover
249.14
781.61
0.92
0.52
0.24
5,125,595,200.00
2,873,137,322.44
1,277,432,200.00
706
395.75
175.95
5,224,804,200.00
2,972,346,322.44
1,376,641,200.00
0.9
0.51
0.23
Sales Margin
69.85
36.77
N/A
Current Ratio
1.65
Quick Ratio
0.56
Retention Ratio
70.88
Sales Growth
12.12
10.01
Earning Growth
20.23
6.85
Dividend Growth
11.11
-13.86
-10.5
Ecopack
Year
2014
2013
Price High
25.22
8.89
Price Average
14.24
6.28
Price Low
4.75
4.4
2.51
0.11
10.07
82.93
5.68
58.58
1.9
41.05
17.61
14.02
1.43
0.63
0.81
0.45
0.27
0.31
Return On Equity
14.23
0.76
88.31
111.07
310.42
402.97
Return On Assets
3.47
0.15
Dividend
N/A
N/A
24.37
19.88
N/A
N/A
N/A
N/A
N/A
N/A
2.52
2.09
1.8
1.86
1.18
1.69
17.8
14.22
2.58
0.14
11.57
8.95
-13.32
-12.51
2.34
1.06
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
33.85
23.3
2.09
1.36
EBIT Margin
11.57
8.95
EBITDA Margin
15.69
14.52
21.52
22.08
75.63
80.12
Inventory Turnover
13.05
11.24
Asset Turnover
134.26
109.24
97.05
77.03
0.26
0.12
0.15
0.08
0.05
0.06
883,098,940.00
537,807,530.00
630,880,112.30
477,825,634.94
412,759,750.00
434,640,800.00
38.43
23.41
27.46
20.8
17.96
18.92
579,479,940.00
204,265,530.00
327,261,112.30
144,283,634.94
109,140,750.00
101,098,800.00
0.4
0.3
0.28
0.27
0.19
0.25
Sales Margin
82.2
85.78
53.46
94.09
N/A
N/A
Current Ratio
0.65
0.57
Quick Ratio
0.45
0.4
Retention Ratio
100
100
Sales Growth
25.98
-7.89
20.72
-14.7
Earning Growth
2,237.27
-104.16
25.61
4.01
N/A
-66.67
-2.48
-5.99
-3.24
2.27
2014
2013
Price High
29.62
28.84
Price Average
21.39
23.59
Price Low
16.92
17.12
-0.63
5.37
-47.3
5.37
-34.15
4.4
-27.02
3.19
11.48
13.16
2.58
2.19
1.86
1.79
1.47
1.3
Return On Equity
-5.45
40.79
66.16
40.68
187.17
143.51
Return On Assets
-1.9
16.75
Dividend
N/A
N/A
MACPAC
Year
Book Value
34.82
41.07
N/A
N/A
N/A
N/A
N/A
N/A
12.64
5.15
9.82
4.35
8.29
3.38
9.87
17.64
-2.04
14.28
5.59
14.12
0.29
0.13
0.29
0.13
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
9.01
28.68
Interest Cover
2.52
41.28
EBIT Margin
5.59
14.12
EBITDA Margin
9.51
17.6
23.04
16.71
65.18
58.93
4.81
6.13
Asset Turnover
93.19
117.32
30.73
37.6
0.96
0.77
0.7
0.63
0.55
0.46
1,435,922,630.00
1,324,790,090.00
1,115,731,378.51
1,120,802,066.74
942,070,430.00
869,046,170.00
36.93
34.07
28.69
28.82
24.23
22.35
1,151,803,320.00
1,121,472,240.00
831,612,068.51
917,484,216.74
657,951,120.00
665,728,320.00
1.2
0.91
0.93
0.77
0.79
0.59
90.13
82.36
177.65
29.03
N/A
N/A
Current Ratio
0.85
0.96
Quick Ratio
0.39
0.5
Retention Ratio
N/A
100
Sales Growth
-18.26
22.3
-10.54
32.89
Earning Growth
-111.67
-19.18
-12.77
41.66
N/A
-66.67
183.07
209.74
13.81
-3.65
2014
2013
Price High
75.28
72.49
Price Average
60.08
60.69
Price Low
50.01
49
7.44
7.07
10.12
10.26
8.08
8.59
6.72
6.94
58.26
50.83
Inventory Turnover
Sales Margin
Effective Tax Rate
Book Value
1.29
1.43
1.03
1.19
0.86
0.96
Return On Equity
12.76
13.9
30.96
30.29
69.85
74.8
Return On Assets
7.52
7.95
Dividend
N/A
N/A
58.88
57.21
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
23.94
22.48
8.98
8.4
14.37
13.14
1.93
2.6
1.93
2.6
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
15.59
16.69
4.34
4.18
EBIT Margin
14.37
13.14
EBITDA Margin
20.74
18.86
18.23
17.33
41.12
42.79
6.17
7.96
Asset Turnover
83.65
94.65
82.78
84.09
0.91
0.86
0.73
0.72
Inventory Turnover
0.6
0.58
11,260,936,450.00
10,508,498,780.00
9,388,533,918.35
9,054,974,556.53
8,147,192,320.00
7,614,084,470.00
91.39
85.28
76.19
73.49
66.12
61.79
9,275,926,320.00
8,932,145,310.00
7,403,523,788.35
7,478,621,086.53
6,162,182,190.00
6,037,731,000.00
1.1
1.01
0.92
0.87
0.8
0.73
Sales Margin
76.06
77.52
26.7
18.43
N/A
N/A
Current Ratio
1.63
1.33
Quick Ratio
1.03
0.86
Retention Ratio
100
100
Sales Growth
-1.56
20.21
-3.42
21.32
Earning Growth
5.26
-25
14.62
0.55
N/A
-66.67
11.32
320.75
7.04
1.05
Pakages ltd
2014
2013
Price High
Year
682.11
274.5
Price Average
480.95
221.12
Price Low
270.92
138.33
30.06
21.28
22.69
12.9
16
10.39
9.01
6.5
592.59
498.81
1.15
0.55
0.81
0.44
0.46
0.28
Return On Equity
5.07
4.27
9.44
13.9
19.7
26.56
Return On Assets
4.24
3.37
83.54
79.01
3.32
5.78
1.87
3.62
1.32
2.91
42.03
28.47
30.53
24.01
18.52
17.1
14.68
13.4
16.81
12.06
6.28
6.69
-11.97
-15.19
2.99
2.8
Dividend Cover
3.34
2.66
29.94
37.59
Dividend
Equity To Assets Ratio
Payout Ratio
1.73
2.08
Interest Cover
4.66
3.6
EBIT Margin
6.28
6.69
EBITDA Margin
9.78
6.79
7.89
10.98
16.46
20.99
6.76
7.21
Asset Turnover
25.21
27.95
178.8
176.44
3.81
1.56
2.69
1.25
1.52
0.78
62,025,530,745.00
28,774,774,750.00
45,051,846,548.87
24,270,833,640.12
27,329,524,140.00
17,284,818,235.00
735.08
341.02
533.92
287.64
323.89
204.85
57,556,100,745.00
23,162,172,750.00
40,582,416,548.87
18,658,231,640.12
22,860,094,140.00
11,672,216,235.00
4.11
1.93
2.99
1.63
1.81
1.16
85.32
86.6
7.75
18.16
N/A
N/A
Current Ratio
1.67
1.57
Quick Ratio
1.23
1.18
70.06
62.41
1.34
26.76
-0.15
25.53
Earning Growth
41.23
20.68
18.8
36.41
Dividend Growth
12.5
77.78
-11.09
59.97
2013
2012
Price High
30.36
29.49
Price Average
22.83
20.76
Price Low
18.11
13.89
-2.19
5.54
-13.84
5.32
-10.41
3.75
Sales Margin
Retention Ratio
Sales Growth
-8.26
2.51
Book Value
4.28
55.06
7.09
0.54
5.33
0.38
4.23
0.25
-51.2
10.06
312.72
208.28
641.5
410.41
Return On Assets
-6.91
1.97
N/A
N/A
13.49
19.59
N/A
N/A
N/A
N/A
N/A
N/A
32.74
8.37
27.1
7.86
23.57
7.46
4.71
8.06
-6.37
1.55
0.93
4.71
-8.44
-69.99
0.02
0.24
Dividend Cover
N/A
N/A
Payout Ratio
N/A
N/A
1.8
9.91
Interest Cover
1.87
0.76
EBIT Margin
0.93
4.71
EBITDA Margin
3.88
4.82
42.17
40.81
86.51
80.41
4.6
6.13
Asset Turnover
108.48
127.07
34.46
357.12
0.88
0.08
0.66
0.06
0.53
0.04
1,763,094,586.00
682,696,421.00
1,459,335,744.06
641,294,831.12
1,269,246,861.00
608,707,181.00
43.73
143.94
36.2
135.21
31.48
128.34
1,223,936,076.00
139,868,121.00
920,177,234.06
98,466,531.12
730,088,351.00
65,878,881.00
1.27
0.4
Return On Equity
Long Term Debt To Equity
Dividend
Equity To Assets Ratio
Inventory Turnover
1.05
0.38
0.91
0.36
95.29
91.94
3.72
-6.79
N/A
N/A
Current Ratio
1.09
1.25
Quick Ratio
0.56
0.73
Retention Ratio
N/A
100
-17.98
-3.43
-15
-2.02
Earning Growth
-436.48
155.76
-92.23
5.48
50
33.33
-6.01
9.66
3.37
4.51
Sales Margin
Sales Growth
2012
2011
2010
4.11
3.3
2.58
2.38
1.91
1.83
1.61
1.28
1.25
-2.04
-13.71
-4.92
-2.02
-0.24
-0.52
-1.17
-0.14
-0.37
-0.79
-0.09
-0.25
-17.83
-19.88
-8.4
-0.23
-0.17
-0.31
-0.13
-0.1
-0.22
-0.09
-0.06
-0.15
11.42
68.95
58.57
-2.18
-13.49
-59.19
-313.63
-340.6
-659.72
-5.35
-28.51
-10.51
N/A
N/A
N/A
-46.81
-41.35
-17.94
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
-6,206.53
-171.18
-14.48
-7,268.23
-691.54
-42.67
-9,447.13
-275.89
-35.39
-16.42
-20.07
-20.31
1.09
1.64
1.4
N/A
N/A
N/A
N/A
N/A
N/A
15.18
31.8
119.06
-519.81
-0.66
-47.45
-9,447.13
-275.89
-35.39
-5,157.70
-193.94
-19.66
1.02
5.58
10.62
146.81
140.83
118.34
N/A
0.25
1.79
0.07
4.12
24.62
0.03
1.98
11.52
146.67
1.66
0.22
84.85
0.96
0.16
57.45
0.65
0.11
370,975,672.00
386,196,890.00
547,287,114.00
182,614,772.39
262,141,150.89
480,810,801.88
99,137,672.00
206,470,824.00
428,952,625.00
3.41
4.34
6.15
1.68
2.95
5.4
0.91
2.32
4.82
446,901,672.00
293,611,890.00
229,551,114.00
258,540,772.39
169,556,150.89
163,074,801.88
175,063,672.00
113,885,824.00
111,216,625.00
121.75
2.19
0.53
59.93
1.49
0.47
32.54
1.17
0.42
6,306.53
271.18
114.48
-3.14
-0.75
N/A
N/A
N/A
N/A
0.42
0.44
0.52
0.32
0.32
0.39
N/A
N/A
N/A
-98.27
-82.8
-34.15
-59.83
-59.25
-50.73
-81.84
178.8
-68.53
-10.31
136.67
58.49
15.38
N/A
30
-99.94
8,198.89
-91.56
0.91
22.27
-0.81
2012
2011
5.44
6.47
3.21
4.47
2.25
2.59
-1.91
0.16
-2.85
41.03
-1.68
28.35
-1.18
16.42
36.22
38.13
0.15
0.17
0.09
0.12
0.06
0.07
-5.27
0.41
6.62
11.22
68.12
80.44
-3.14
0.23
N/A
N/A
59.48
55.42
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
9.41
9.52
-6.19
0.27
1.87
4.15
0.74
0.69
0.74
0.69
N/A
N/A
N/A
N/A
1.49
5.76
0.1
0.91
1.87
4.15
6.35
6.68
3.94
6.22
40.52
44.58
2.46
4.99
50.66
85.6
30.84
58.89
0.18
0.11
0.1
0.08
0.07
0.04
319,258,600.00
452,712,175.00
218,712,079.39
362,721,620.80
175,700,625.00
278,102,475.00
7.09
10.06
4.86
8.06
3.9
6.18
244,813,600.00
291,166,175.00
144,267,079.39
201,175,620.80
101,255,625.00
116,556,475.00
0.23
0.17
0.16
0.14
0.13
0.1
90.59
90.48
-11.99
-145.81
N/A
N/A
0.95
1.04
0.39
0.59
N/A
100
-47.62
10.3
-47.56
5.02
-1,311.33
-107.98
-5.01
6.33
15.38
N/A
-37.98
19.45
-19.56
-20.98
2011
2010
2009
301.9
270.31
198.05
242.02
198.91
116.77
207.26
108.03
51.81
34.9
43.81
17.62
8.65
6.17
11.24
6.93
4.54
6.63
5.94
2.47
2.94
179.64
160.15
131
1.68
1.69
1.51
1.35
1.24
0.89
1.15
0.67
0.4
19.43
27.36
13.45
N/A
N/A
4.89
86.84
113.01
100.89
10.22
12.69
6.7
15
15
10
52.62
46.38
49.78
7.24
13.89
19.3
6.2
7.54
8.56
4.97
5.55
5.05
N/A
N/A
2.22
N/A
N/A
-0.02
N/A
N/A
-1.8
6.63
7.84
6.14
4.45
5.73
3.66
4.76
8.73
5.47
112.11
200.46
123.81
112.11
200.46
123.81
2.33
2.92
1.76
42.98
34.24
56.75
N/A
N/A
19.19
53.02
1,467.03
78.09
4.76
8.73
5.47
6.32
8.73
7.55
N/A
N/A
2.44
45.69
52.42
50.22
10.84
11.56
9.26
229.94
221.43
183.05
785.02
764.54
481.74
0.38
0.35
0.41
0.31
0.26
0.24
0.26
0.14
0.11
14,917,141,000.00
5,490,386,000.00
6,339,264,000.00
10,210,855,960.00
-121,745,569.00
-49,434,940.20
7,478,437,000.00
-7,264,822,000.00
-5,155,200,000.00
189.79
69.85
80.65
129.91
-1.55
-0.63
95.15
-92.43
-65.59
23,729,340,000.00
21,246,366,000.00
15,566,730,000.00
19,023,054,960.00
15,634,234,431.00
9,178,031,059.80
16,290,636,000.00
8,491,158,000.00
4,072,266,000.00
0.24
0.09
0.17
0.17
N/A
N/A
0.12
-0.12
-0.14
93.37
92.16
93.86
31.61
34.32
32.3
N/A
N/A
N/A
1.84
1.67
1.69
1.38
1.31
1.28
57.02
65.76
43.25
2.68
58.71
-8.59
4.03
55.83
-5.42
-20.33
148.6
-39.54
12.17
22.25
9.11
N/A
50
-4.76
2,056.46
-86.53
861.59
-13.81
36.93
140.93
2012
2011
2010
29.6
35.66
42
23.34
26.65
27.83
18.53
20.64
21.99
5.21
5.03
3.56
5.68
7.08
11.79
4.48
5.29
7.81
3.56
4.1
6.17
27.03
23.45
19.01
1.09
1.52
2.21
0.86
1.14
1.46
0.69
0.88
1.16
19.26
21.46
18.75
N/A
N/A
3.03
28.15
11.86
20.51
14.8
18.8
15.56
2.5
2.5
1.25
76.83
87.59
82.98
13.49
12.11
5.68
10.71
9.38
4.49
8.45
7.01
2.98
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
17.6
17.67
16.2
11.01
10.53
9.03
13.55
14.02
12.19
4.24
8.15
8.72
4.24
8.15
8.72
2.08
2.01
2.85
48.01
49.67
35.08
N/A
N/A
24.56
50.37
24.24
21.02
13.55
14.02
12.19
14.66
15.13
12.19
N/A
N/A
2.52
21.62
10.39
17.02
7.91
12.35
18.53
134.46
178.43
172.27
47.31
47.78
39.46
0.63
0.75
1.06
0.49
0.56
0.71
0.39
0.43
0.56
3,803,917,000.00
4,126,862,000.00
5,079,232,000.00
2,864,502,250.00
2,775,355,850.00
2,953,803,700.00
2,143,417,000.00
1,873,862,000.00
2,077,732,000.00
25.36
27.51
33.86
19.1
18.5
19.69
14.29
12.49
13.85
4,440,000,000.00
5,349,000,000.00
6,300,000,000.00
3,500,585,250.00
3,997,493,850.00
4,174,571,700.00
2,779,500,000.00
3,096,000,000.00
3,298,500,000.00
0.54
0.58
0.86
0.4
0.39
0.5
0.3
0.26
0.35
82.4
86.53
83.8
20.38
28.09
29.62
N/A
N/A
N/A
2.19
5.48
3.84
1.4
4.09
3.2
51.99
50.33
64.92
-0.98
21.08
29.13
-5.71
25.02
33.33
3.46
41.25
9.13
15.27
23.36
-25.63
N/A
100
-28.57
-56.02
19.12
-38.62
173.58
-28.67
-56.77
2012
98.9
60.91
22.3
3.41
29.01
17.86
6.54
13.21
7.49
4.61
1.69
25.81
75.89
120.06
11.7
N/A
45.31
N/A
N/A
N/A
13.59
8.82
3.98
25.69
6.46
12.01
4
0.55
N/A
N/A
27.27
5.34
12.01
15.11
34.39
54.4
11.49
181.03
52.77
1.87
1.15
0.42
82,488,923,250.00
53,570,162,962.44
24,182,343,750.00
108.37
70.38
31.77
75,280,949,250.00
46,362,188,962.44
16,974,369,750.00
2.05
1.33
0.6
74.31
33.81
N/A
2.14
1.35
100
34.53
28.49
191.27
37.18
-53.85
-13.98
28.39
2012
2011
2010
113.21
112.57
115.03
83.27
92.37
83.78
62.21
72.19
74.06
25.05
27.29
18.21
4.52
4.13
6.32
3.32
3.38
4.6
2.48
2.65
4.07
245.22
222.19
135.49
0.46
0.51
0.85
0.34
0.42
0.62
0.25
0.32
0.55
10.22
12.28
13.44
5.3
4.03
7.48
16.21
17.1
28.89
8.79
10.49
7.23
86.05
85.39
53.8
8.04
6.93
6.75
5.41
5.97
4.42
4.44
4.35
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
32.37
33.82
31.05
14.23
15.52
12.23
19.77
22.39
N/A
52.84
36.55
31.93
52.84
36.55
31.93
5.01
5.46
3.64
19.96
18.32
27.46
13.49
17.03
N/A
377.38
181.39
210.25
19.77
22.39
N/A
24.26
26.65
4.86
4.56
3.44
4.02
13.95
14.61
15.54
4.55
4.19
4.33
61.8
67.57
59.11
176.11
175.82
148.88
0.64
0.64
0.77
0.47
0.53
0.56
0.35
0.41
0.5
1,537,445,933.00
1,618,886,640.00
1,614,835,600.00
910,043,219.10
1,234,064,322.65
1,073,656,612.00
468,623,633.00
849,566,880.00
905,235,200.00
73.36
84.97
93.24
43.42
64.77
61.99
22.36
44.59
52.27
2,372,575,933.00
2,144,683,640.00
1,992,319,600.00
1,745,173,219.10
1,759,861,322.65
1,451,140,612.00
1,303,753,633.00
1,375,363,880.00
1,282,719,200.00
0.42
0.48
0.63
0.25
0.37
0.42
0.13
0.25
0.35
67.63
66.18
68.95
34.6
1.6
39.89
N/A
N/A
N/A
3.86
3.16
2.72
2.41
1.72
1.53
80.04
81.68
72.54
10.18
29.91
16.11
12.59
24.7
11.71
0.98
64.88
46.1
10.37
63.99
51
N/A
N/A
N/A
-50.97
73.51
-43.86
15.07
6.81
29.34
2012
2011
2010
5.7
2.88
6.57
3.3
2.11
4.55
1.18
1.21
2.24
-2.58
-3.47
-0.8
-2.21
-0.83
-8.21
-1.28
-0.61
-5.68
-0.46
-0.35
-2.8
13.48
16.06
8.43
0.42
0.18
0.78
0.24
0.13
0.54
0.09
0.08
0.27
-19.13
-21.6
-9.5
154.01
92.74
243.65
409.69
361.42
672.58
-3.75
-4.68
-1.1
N/A
N/A
N/A
19.62
21.67
11.55
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
7.37
11.43
-3.08
-4.47
-1.06
3.24
1.98
6.47
-8.57
-16.58
-14.81
0.23
0.44
0.08
N/A
N/A
N/A
N/A
N/A
N/A
7.91
4.96
16.94
0.5
0.34
0.81
3.24
1.98
6.47
8.35
3.17
6.47
30.21
20.1
28.14
80.37
78.33
77.69
12.41
10.61
7.55
121.67
104.79
103.9
83.63
77.68
75.82
0.07
0.04
0.09
0.04
0.03
0.06
0.01
0.02
0.03
602,810,900.00
398,346,760.00
621,000,890.00
547,583,566.62
380,751,892.48
574,534,089.31
498,954,860.00
359,975,170.00
521,510,480.00
26.24
17.34
27.03
23.83
16.57
25
21.72
15.67
22.7
130,968,900.00
66,173,760.00
150,958,890.00
75,741,566.62
48,578,892.48
104,492,089.31
27,112,860.00
27,802,170.00
51,468,480.00
0.31
0.22
0.36
0.28
0.21
0.33
0.26
0.2
0.3
92.63
94
88.57
-4.35
-15.61
-28.92
N/A
N/A
N/A
0.52
0.46
0.53
0.33
0.29
0.26
N/A
N/A
N/A
7.66
2.45
-1.29
6.1
8.73
-2.17
-25.68
333.55
-78.52
-16.06
90.51
-50.76
400
-60
-16.67
19.1
-24.75
-29.06
-4.85
2.41
-10.62
2012
21.4
11.48
6.78
6.64
3.22
1.73
1.02
9.29
2.3
1.24
0.73
71.46
92.06
210.93
22.98
1
32.16
14.75
8.71
4.67
3.72
2.48
1.9
24.21
21.6
21.58
0.04
0.04
6.64
15.06
37.17
115.62
21.58
26.18
29.61
67.84
5.59
106.4
30.74
0.7
0.37
0.22
1,163,211,610.00
777,613,523.22
594,698,290.00
29.91
20
15.29
832,160,400.00
446,562,313.22
263,647,080.00
0.97
0.65
0.5
75.79
4.42
N/A
1.01
0.51
84.94
34.63
30.69
49.97
250.57
400
-82.25
-12.25
2012
2011
2010
62.99
60.6
65.24
47.98
53.54
55.12
37.57
46.69
49
10.88
9.1
8.88
5.79
6.66
7.35
4.41
5.88
6.21
3.45
5.13
5.52
50.55
45.66
38.84
1.25
1.33
1.68
0.95
1.17
1.42
0.74
1.02
1.26
21.53
19.92
22.86
15.38
8.65
9.73
85.97
46.55
38.19
11.57
13.59
16.54
2.5
53.77
68.24
72.37
13.31
2.14
5.1
10.42
1.87
4.54
7.94
1.65
3.83
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
23.19
29.14
28.91
13.47
14.13
14.5
14.48
20.78
20.95
1.8
3.45
1.28
1.8
3.45
1.28
2.18
9.1
3.55
45.95
10.99
28.16
20.07
26.97
30.11
15.98
39.19
22.02
14.48
20.78
20.95
18.15
25.04
20.95
8.27
5.9
7.04
46.23
31.76
27.63
6.73
6.22
7.36
85.95
96.22
114.11
80.8
64.39
61.24
0.78
0.94
1.07
0.59
0.83
0.9
0.46
0.73
0.8
7,356,839,609.00
6,518,924,530.00
7,226,378,024.00
5,755,623,999.72
5,765,603,049.29
6,147,216,271.25
4,644,955,207.00
5,034,962,609.00
5,493,844,480.00
68.96
61.11
67.74
53.95
54.04
57.62
43.54
47.2
51.5
6,719,968,469.00
6,464,995,860.00
6,960,005,444.00
5,118,752,859.72
5,711,674,379.29
5,880,843,691.25
4,008,084,067.00
4,981,033,939.00
5,227,471,900.00
0.85
0.95
1.11
0.67
0.84
0.94
0.54
0.73
0.84
76.81
70.86
71.09
2.94
24.42
25.88
N/A
N/A
N/A
0.94
1.71
2.37
0.6
1.11
1.61
54.05
89.01
71.84
25.48
5.14
25.85
36
4.81
26.71
19.6
2.47
32.89
10.71
17.56
-1.04
400
-60
-16.67
96.8
-33.29
-34.69
104.44
43.32
4.41
2012
2011
2010
168.21
139.24
154.05
108.58
106.97
122.55
77.27
70.3
100
17.64
1.9
-3.94
9.54
73.1
-39.1
6.16
56.16
-31.11
4.38
36.91
-25.38
365.68
350.18
319.15
0.46
0.4
0.48
0.3
0.31
0.38
0.21
0.2
0.31
4.82
0.54
-1.23
16.28
36.39
38.15
30.81
48.04
47.14
4.73
0.37
-0.84
4.5
1.5
3.25
97.99
67.55
67.96
5.82
2.13
3.25
4.14
1.4
2.65
2.68
1.08
2.11
8.33
9.01
15.52
6.11
7.91
13.66
4.94
6.67
12.32
12.56
11.55
4.29
12.67
1.41
-1.79
8.61
7.66
-0.56
-65.73
-7.35
11.84
4.29
2.08
13.51
3.92
1.27
-1.21
25.52
78.75
-82.49
2.82
2.16
-0.28
5.5
3.14
0.74
8.61
7.66
-0.56
19.26
21.75
7.69
15.96
24.58
25.93
30.19
32.45
32.04
6.15
2.52
5.05
37.3
26.03
46.78
139.2
134.94
219.67
1.21
1.03
0.7
0.78
0.79
0.56
0.56
0.52
0.46
18,855,053,695.00
22,326,817,580.00
22,132,149,975.00
13,823,593,214.75
19,604,094,300.84
19,473,888,583.62
11,181,581,965.00
16,509,694,850.00
17,571,438,000.00
223.46
264.6
262.29
163.83
232.33
230.79
132.52
195.66
208.24
14,193,475,695.00
11,749,001,580.00
12,998,661,975.00
9,162,015,214.75
9,026,278,300.84
10,340,400,583.62
6,520,003,965.00
5,931,878,850.00
8,437,950,000.00
1.61
1.96
1.19
1.18
1.72
1.05
0.95
1.45
0.95
87.44
88.45
95.71
37.43
84.5
-4.75
N/A
N/A
N/A
1.57
2.57
3.52
1.14
1.25
2.01
74.48
21.25
N/A
3.15
-38.57
31.99
1.97
-43.23
29.15
825.85
-148.35
-108.18
4.43
9.72
15
200
-53.85
N/A
9.25
-60.04
-5.33
2011
2010
2009
32.91
27.43
90.07
23.31
20.82
44.75
12.59
16
22
2.17
-3.94
-7.87
15.19
-6.96
-11.44
10.76
-5.28
-5.68
5.81
-4.06
-2.79
52.2
21.25
53.97
0.63
1.29
1.67
0.45
0.98
0.83
0.24
0.75
0.41
4.15
-18.54
-14.59
144.3
463.47
149.38
414.27
935.95
283.79
0.81
-1.58
-3.8
N/A
N/A
N/A
19.56
8.54
26.06
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
3.12
N/A
N/A
2.84
N/A
N/A
2.53
N/A
N/A
9.37
8.45
5.28
0.59
-1.74
-4.62
6.38
4.48
1.41
-47.03
-42.56
-31.12
0.12
0.09
N/A
N/A
N/A
N/A
N/A
N/A
N/A
18.49
8.49
1.78
1.17
0.63
0.17
6.38
4.48
1.41
9.38
4.48
1.41
28.23
39.57
38.92
81.04
79.9
73.94
6.87
4.24
N/A
138.59
91.14
82.33
369.8
226.89
170.54
0.09
0.12
0.53
0.06
0.09
0.26
0.03
0.07
0.13
512,767,638.00
596,788,004.00
809,554,996.00
467,246,281.54
565,433,149.26
594,621,074.91
416,393,942.00
542,577,800.00
486,712,600.00
108.11
125.83
170.69
98.52
119.22
125.37
87.79
114.4
102.62
156,085,548.00
130,095,004.00
427,183,996.00
110,564,191.54
98,740,149.26
212,250,074.91
59,711,852.00
75,884,800.00
104,341,600.00
0.29
0.55
0.27
0.53
0.74
0.24
0.5
0.6
90.63
91.55
94.72
38.18
-35.05
-33.57
N/A
N/A
N/A
0.97
1.09
0.82
0.58
0.55
0.82
100
N/A
N/A
62.98
33.04
45.03
61.33
28.6
55.03
-154.97
-49.95
-637.2
145.65
-60.63
-10.68
-40
25
N/A
23.63
13.89
129.99
8.71
29.86
22.54