Sie sind auf Seite 1von 20

07th October 2011

7th October 2011

Volume 32

Sri Lanka Focus

ASIA RESEARCH TEAM 1

Focus
Colombo Stock Exchange

Weekly Report by Asia Wealth Management Research

IN THIS ISSUE;

ASI Daily Closing


(ASI)

Market continues a bear Run......


Colombo bourse extended its lethargic motion to a
new month despite ending credit clearance.
Pg 2

(LKR mn)

6896

6685
5730

6722
4775
3820

6548

Analysis of Various Warrants Listed on the CSE

2865

Comparison of the warrants trading price with its


6374
intrinsic value (derived through the Black Scholes Weekly
Call option
Report by A sia Wea lth Mana gem ent Resear ch
valuation method)
Pg 3

1910
955

6200

Asia Wealths Billion Rupee Club

Pg 4

0
20- 21- 22- 23- 26- 27- 28- 29- 30- 3- 4- 5- 6- 7Sep Sep Sep Sep Sep Sep Sep Sep Sep Oct Oct Oct Oct Oct
Turnover (RHS)

ASI closing (LHS)

Market Statistics

Commodity Prices
Weekly overview of commodity trading

Pg 5

Strong Performance on Thin Turnovers.


Activities became fragile during the week as our high
net worth and the corporate investors adopted a virtually negative
approach towards investing.
Pg 6

All Share Index


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

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

Major Price Movements

7-Oct

30-Sep

6698.83
5978.14
16029.83
11976.8
2147.36
4338.72
180.44
3567.02
2,405.6
21.8
8,913.9
80.9
1,782.8
401.9
746.4
1,126.9

6783.55
6045.11
16377.36
12008.75
2185.13
4417.75
173.98
3615.36
2,435.5
22.2
9,497.6
86.4
1,899.5
424.4
393.6
795.8

Large Trades

Company

Price

+/-LKR

+/- %

Volume

Seylan Merchant Bank (W16)


Citrus Leisure (W19)
Alliance Finance Company
Citrus Leisure (W18)
Radiant Gems
Samson Internat.
Seylan Merchant Bank (X)
Ceylon & Foreign Trades
Abans Financial Services
E- Channeling
Asiri Central Hospitals
Laugfs Gas

0.4
19.6
850.0
26.0
170.0
150.0
0.8
10.8
81.5
9.7
230.0
50.0

-1.0
-14.4
-349.8
-8.0
-51.0
-25.0
0.1
1.4
11.5
1.4
34.0
9.0

-71.4
-42.4
-29.2
-23.5
-23.1
-14.3
14.3
14.9
16.4
16.9
17.3
22.0

19,725,400
1,357,500
1,800
1,357,500
694,600
1,100
4,483,900
19,169,100
229,900
62,673,100
36,700
21,106,800

Company
E-Channelling
Blue Diamonds( Non Voting)
Panasian Power
Laugfs Gas
Ceylon & Foreign Trades
Seylan Merchant Bank( W : 0016)
Blue Diamonds
Dialog Axiata
Seylan Merchant Bank
Tess Agro
Renuka Agri
Laxapana Batteries

Volume
62,673,100
39,033,100
24,621,900
21,106,800
19,169,100
16,590,700
14,241,600
12,884,100
12,279,600
11,707,500
10,372,100
10,305,900

Sri Lanka Focus

07th October 2011

ASIA RESEARCH TEAM 2

The Week in FOCUS


Market continues a bear Run......
Colombo bourse extended its lethargic motion to a new month despite ending credit clearance. The weekly trades
were dominated by retailers soughting for speculative counters while institutions adopting a strategy of
accumulating fundamentally sound stocks which are currently trading with substantial discounts. However, the week
closed showing a slight revival in both the indices and registering a mere net inflow during Fridays trading.
The benchmark All Share Index dipped 84.7 points WoW to close at 6,698.8 points (-1.2%), whilst the more liquid
Milanka Price Index also dipped 67.0 points WoW to close at 5,978.1 points (-1.1%). The All Share Index dipped
mainly on the back of the losses made by Lanka Orix Leasing (-7.1% WoW), Commercial Bank of Ceylon (-3.4%
WoW), John Keells Holdings (-1.7% WoW), Bukit Darah (-1.9% WoW), Trans Asia (-8.9% WoW) and Singer Sri Lanka
(-6.4% WoW).
The Colombo bourse entered a fresh month further dragging down indices, concluding a very volatile month of
September breaking the history of super September. The month of September has been historically known as CSEs
best, but this year bourse failed to meets with its historical trend. Nevertheless, CSE still remains as the Asias best
performing frontier market with a year to date growth of 0.9%, being aided through favourable macroeconomic
settings. This is in contrast to sharp plunges by other Asian bourses such as Bangladesh (down 28%), Hong Kong
(down 22%), India (down 19%), and Singapore (down 18%).
The market recorded an average daily turnover of LKR1.8bn over the past week, together with an average daily
volume of 80.4mn.
Laugfs Gas (Voting) topped the turnover list for the week on the back of high net worth and institutional investor
drive, delivering a convincing 22% price appreciation. This has contributed almost 11% to the weekly total turnover,
being carried away by the positive prospects to the company via the explored gas deposit in Mannar basin. The
second most active stock for the week was Regnis (Lanka), which has attracted a significant retailer and high net
worth interest to close with a WoW price gain of 12.5%. Similarly, retailer favourite E-Channelling also contributed
heavily to the weekly trades which also became the highest volume traded counter for the week covering almost 16%
of the weekly volume. More significantly, the heavy weight John Keells Holdings gave a convincing contribution
being aided by institutional investors, even though concluded with a marginal WoW price dip of 1.7%. Furthermore,
representing the motor sector prospects, Colonial Motors appeared amongst high contributors for the week, yielding
a price gain of 6%.
Apart from the above, high volume contributors for the week were E-Channelling, Blue Diamonds (Non Voting),
Panasian Power, Laugfs Gas (Voting) and Ceylon & Foreign Trades.
During the week, Peoples Leasing Company, the largest leasing company in Sri Lanka officially announced their IPO to
raise capital amounting to LKR7.02 billion.
The week saw a net foreign outflow of LKR380.5mn where foreign purchases amounted to LKR746.4mn
Whilst, foreign sales amounted to LKR1,126.9 mn.

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 3

Features
Analysis of Various Warrants Listed on the CSE

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

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

118.0
142.0
33.0
36.0
39.0
30.0
30.0
40.0
1.0
0.8

Share Price
Expiry Date
(2011/10/07)
80.1
80.1
60.2
60.2
60.2
61.1
61.1
61.1
2.6
0.8

25/08/2014
25/08/2015
24/02/2012
24/02/2014
24/02/2015
15/10/2011
30/06/2012
15/06/2015
12/12/2011
12/12/2011

Warrant Price
(2011/10/07)
11
11.5
27.7
25.5
23.8
32.9
25.6
20
1.4
0.3

Price According to Black


Scholes model (Intrinsic
value)
0.0070
0.0001
28.2646
30.5125
30.5114
31.1884
32.8649
31.3863
1.6164
0.0174

Undervalued/
(Overvalued)
(12.19)
(12.00)
(1.64)
3.51
4.21
(2.81)
4.96
10.49
0.22
(0.38)

Sri Lanka Focus

07th October 2011

ASIA RESEARCH TEAM 4

Colombo Bourses Billion Rupee Club


Table below shows the club of 39 members who have qualified to be a part of Asia Wealth Researchs Billion Rupee
Club. The eligibility criteria lie with their earnings reaching LKR1 bn mark. The list will be refreshed on a quarterly
basis identifying the new qualifying members whilst eliminating the disqualifying.

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

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

Net Profit 4qtr


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

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

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 5

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

114.55

115.34

105.49

104.41

102.76

WoW %
Change
1.6

METAL
Gold (Ounce USD)

1870.62

1781.40

1742.90

1626.91

1648.29

1.3

Copper( Ton.USD)

9117.25

8744.75

8738.50

7215

6987

-3.2

344.05
(Sept 09)

344.46
(16Sept)

367.61
(23 Sept)

347.45
(30 Sep)

340.12
(Oct 07)

-2.1

Rubber (RSS 1) LKR

484.50
(Sept 06)

485.75
(Sept 08)

485.75
(Sept 08)

485.75
(Sept 27)

485.75
(Sept 29)

Exchange Rates
( LKR)
USD
EURO
STG (GBP)

09.09.11

12.08.11

23.09.11

30.09.11

0.7.10.11

109.99
152.74
175.60

110.07
151.82
173.66

110.3
148.56
169.4

110.17
158.44
179.22

110.17
147.86
170.22

WoW%
Change
-6.7
5.02

1.42

1.44

1.44

1.42

1.44

1.4

17.23

17.24

17.27

17.21

17.28

0.4

AGRI
Tea SLR/Kg

YEN
YUAN (CNY)

09.09.11

16.09.11

23.09.11

30.09.11

06.10.11

OIL

Oil prices continued to slide this week on the back of the announcement that the International energy agency is set
to sell an extra 60 million barrels of oil, which represents 2.2% of total global supply. This decision was taken
subsequent to a belief that the Middle East crisis is likely to persist and would result in supply disruptions. However
J.P Morgan expects a rebalancing of Supply and demand expectations would put a floor on this downward trend
GOLD

Gold rebounded in the first half of this week after the gold price fell significantly over the past few weeks having risen
to unsustainable levels. Gold is expected to rebound as declining production data and the possibility of an Italian
Sovereign debt default intensifies.
COPPER

Copper prices continued to decline albeit at a more conservative pace as the IMF warns that it cannot rule out the
possibility of a recession in 2012. Although the red metals bearish trend remains intact, the attractive spot prices
would put pressure on prices due to increased buying pressure from China.
USD

The USD continues to remain fairly stable at an elevated level as the basket of safe haven asset continues to shrink.
The greenback strengthened against the Euro as it the Euro zone attempts to curtail the effects of the downgrading
of Italys Sovereign debt by Moodys.

Sri Lanka Focus

07th October 2011

ASIA RESEARCH TEAM 6

Market Outlook
Strong Performance On Thin Turnovers.
Activities became fragile during the week as our high net worth and the corporate investors adopted a
virtually negative approach towards investing. This neglected the fundamentally strong counters, while
over the week, trading witnessed certain low valued speculative counters grabbing retailer attention,
resulting daily volumes traded to be relatively healthy at 80.4mn on average, whilst average daily turnovers
dip 6.1% WoW.
Meanwhile, the extended weaker buying side of foreigners resulted a year to date (YTD) influx of LKR
41.7bn, whilst cumulative foreign selling was and LKR 58.9bn giving an enlarged net outflow of LKR 17.2bn.
Despite the fact, the Colombo Bourse was Asias best performing equity market, with an YTD return of 0.9%
foreigners kept on detaching from the market, presumably realizing their profits from the previous intakes.
However, a correction to this pessimism is expected, with the fundamentally strong blue chips currently
falling off in price and with the upcoming heavy weight listings which would revive foreigners attention,
towards the Sri Lankan market.

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 7

Focus on Investment
Key Buys

Charts Sourced from Asia Wealth Research

Tokyo Cement
N LKR50.00

Manufacturing
X LKR37.50

TOKYO CEMENT COMPANY

80

70
60

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

50
40
30
20
10
0
7-Oct

Colonial Motors

Motor

N LKR499.80

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

7-Jun

7-Jul

7-Aug

7-Sep

COLONIAL MOTORS PLC

600
500

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

400
300
200
100
0
7-Oct

Expo Lanka Holdings

7-Nov

Diversified

N LKR11.40

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

EXPOLANKA HOLDINGS PLC

18
16
14

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

12
10
8

6
4
2
0
13-Jun 20-Jun 27-Jun 4-Jul 11-Jul 18-Jul 25-Jul 1-Aug 8-Aug 15-Aug 22-Aug 29-Aug 5-Sep 12-Sep 19-Sep 26-Sep

John Keells Holdings

Diversified

N LKR202.50
Going forward, with the growth in GDP, per capita income and increase in tourist
arrivals we anticipate the consumer retail and the leisure sector to boom. Hence
we expect the forward PE multiples to be 17.3X and 14.0X in FY12 and FY13
respectively. Hence the heavy weight JKH is considered to be a value stock.

JOHN KEELLS HOLDINGS PLC

350
300
250
200
150

100
50
0
7-Oct

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 8

Focus on Investment
Asian Hotels

Hotel

N LKR89.00
Asian Hotels and Property Development PLC is well poised to ride the expected
growth in the hotel sector of the country. We expect to see a healthy growth in
the industry, shouldered by the improvement in both the tourist arrivals to the
country as well as the growth in the overall economy.

ASIAN HOTELS & PROPERTIES PLC

250

200
150

100
50
0
7-Oct

Chemical Industries
N LKR129.90

Chemicals & Pharmaceuticals

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

7-May

7-Jun

7-Jul

7-Aug

7-Sep

7-Jun

7-Jul

7-Aug

7-Sep

7-Jun

7-Jul

7-Aug

7-Sep

CIC HOLDINGS PLC

250

X 85.80
200

With countrys agricultural sector achieving a phenomenal growth during the


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

150

100

50

0
7-Oct

Commercial Bank
N LKR111.00

Banking
X 79.50

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

COMMERCIAL BANK OF CEYLON PLC

300

250

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

200
150

100
50
0
7-Oct

Distilleries Company

Food & Beverage

N LKR172.50
Distilleries with its insurance segment, power plant operating in full capacity,
together with its plantation segment generating higher earnings driven by the
demand for tea will result a bottom line growth. In addition its beverage
segment that has a seasonal impact which is shouldered by the expected
foreign influx has great potential in the forthcoming periods. In addition, with
DISTs current cash rich position, we can expect the company to expand their
diversification strategies.

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

DISTILLERIES COMPANY OF SRI LANKA PLC

250

200
150

100
50
0
7-Oct

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 9

Focus on Investment
Hatton National Bank
N LKR195.00

Banking

X 89.70

HATTON NATIONAL BANK PLC

450
400

350

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

300
250
200

150
100
50
0
7-Oct

Chevron Lubricants

Manufacturing

N LKR160.00

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

7-Jun

7-Jul

7-Aug

7-Sep

CHEVRON LUBRICANTS LANKA PLC

185
180

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

175
170
165
160

155
150
145
140
135
7-Oct

LB Finance

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

Banking & Finance

N LKR153.00
LB Finance is a leading registered finance company engaged in Leasing and Hire
Purchase business. Company is operating with a total asset base of LKR 3bn and
an island wide branch net work of 34. With satisfactory liquidity levels and
capital adequacies, company is poised to take advantage in the prevailing low
interest rate regime.
.

Royal Ceramics

Manufacturing

N LKR130.60

ROYAL CERAMICS LANKA PLC

350

300

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

250
200
150
100
50
0
7-Oct

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

Sri Lanka Focus

07th October 2011

ASIA RESEARCH TEAM 10

Focus on Investment
Sampath Bank

Banking

N LKR217.00

SAMPATH BANK PLC

600

500

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

400
300

200
100
0
7-Oct

7-Nov

7-Dec

7-Jan

7-Feb

7-Mar

7-Apr

7-May

7-Jun

7-Jul

7-Aug

7-Sep

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 11

Stock Exchange Anouncements


As at 07th October 2011
Rights issues
Peoples Merchant
SUGA

:
:

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


01 for 04 rights issue @LKR18.00

Capitalization of reserves
Alliance Finance Company

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

Consideration: LKR10.00

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

Share Swap

Ceylon and Foreign Trades

Sri Lanka Focus

07th October 2011

ASIA RESEARCH TEAM 12

Stock Exchange Anouncements


Dividend Announcements
Company
Cargills (Ceylon)
E B Creasy
Lankem Ceylon
The Colombo Fort Land & Building Co
Ceylon Printers
Kalamazoo Systems
Office Equipment
Sinhaputhra Finance
Lanka Ceramic
CT Holdings PLC
Multi Finance PLC
Abans Electricals
Chilaw Finance
ACL Cables
Touchwood Investment
Eden Hotel Lanka
Associate Motor Finance
Mercantile Investments PLC

Dividend per share


Final Dividend LKR1.00
Final Dividend of LKR6.00
Final Dividend of LKR1.50
First & Final Dividend of LKR0.20
Final Dividend of LKR10.00
Final Dividend of LKR5.00
Final Dividend of LKR30.00
Final Dividend of LKR0.75
Final Dividend of LKR1.50
Final Dividend of LKR 1.00
First and Final Dividend of LKR 0.10
Final Dividend of LKR 2.00
Final Dividend of LKR 0.50
Interim Dividend of LKR0.70
First & Final Dividend of LKR0.10
Interim Dividend of LKR0.20
Final Dividend of LKR3.00
Second interim dividend of LKR12.00

XD Date
30.09.2011
30.09.2011
03.10.2011
03.10.2011
03.10.2011
03.10.2011
03.10.2011
30.09.2011
30.09.2011
19.10.2011
03.10.2011
03.10.2011

Payment Date
10.10.2011
10.10.2011
12.10.2011
12.10.2011
07.10.2011
07.10.2011
07.10.2011
10.10.2011
10.10.2011
28.10.2011
12.10.2011
12.10.2011

03.10.2011
03.10.2011
07.10.2011
07.10.2011
13.10.2011

13.10.2011
12.10.2011
14.10.2011
18.10.2011
17.10.2011

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 13

Valuation Guide
M.CAP.
Bn
YE SH(mn)

Company
FINANCIAL SERVICES

Earnings
Price

EPS (LKR)

FY08

FY09

FY10

FY11E

FY12E FY08

FY09

PER

FY10 FY11E FY12E FY08 FY09

FY10 FY11E FY12E

DPS

DY

ROE

BVPS

PBV

Commercial Bank

Dec

765

84.9

111.00

4,120

4,193

5,510

6,414

7,078

5.0

5.1

6.7

7.8

8.7

22.0

21.6

16.5

14.1

7.00

6%

16%

87.9

1.3

Commercial Bank

Dec

52

4.2

79.50

4,120

4,193

5,510

6,414

7,078

10.9

11.1

14.4

16.8

18.6

7.3

7.2

5.5

4.7

7.00

9%

16%

82.8

1.0

Sampath Bank

Dec

157

34.0

217.00

1,495

2,073

3,485

4,915

5,316

9.5

13.2

22.2

31.3

33.9

22.8

16.4

9.8

6.9

6.4

4.00

1.8%

20%

112.8

1.9

NDB Bank

Dec

164

22.3

136.00

2,150

2,085

4,267

4,593

5,281

13.1

12.7

26.0

28.0

32.2

10.4

10.7

5.2

4.9

4.2

8.00

5.9%

15%

93.6

1.5

LB Finance

Dec

69

10.6

153.00

206

360

500

1,020

1,613

3.0

5.2

7.2

14.7

23.3

51.5

29.5

21.2

10.4

6.6

3.50

2.3%

47%

37.7

4.1

Central Finance

Mar

105

27.5

261.90

1,211

1,127

1,046

1,500

1,781

17.5

16.3

15.1

21.7

25.7

8.8

9.4

10.1

7.1

6.0

6.0

2.3%

11%

449.6

0.6

CONGLOMERATES
Hayleys

Mar

75

27.8

370.20

453

311

1,731

725

957

6.0

4.1

23.1

9.7

12.8

61.3

89.3

16.0

38.3

29.0

2.0

0.5%

14%

164.7

2.2

John Keells Hold.

Mar

841

170.2

202.50

5,119

4,732

5,202

8,246

10,690

6.1

5.6

6.2

9.8

12.7

33.3

36.0

32.7

20.6

15.9

2.3

1.1%

9%

70.9

2.9

1955

22.3

11.40

310

518

1,578

1,803

0.0

0.2

0.3

0.8

0.9

na

72.0

43.0

14.1

12.4

na

na

12%

2.2

5.2

Expolanka

(50)

FOOD & BEVERAGE


Bairaha Farms

Mar

16

3.9

244.90

86

134

529

772

5.4

0.2

8.4

33.1

48.2

45.6 1511.4

29.2

7.4

5.1

3.0

1.2%

11%

74.8

3.3

Distilleries

Mar

300

51.8

172.50

4,101

3,387

2,136

8,146

4,824

13.7

11.3

7.1

27.2

16.1

12.6

15.3

24.2

6.4

10.7

2.5

1.4%

7%

106.8

1.6

Mar

442.78

39.4

89.0

847.39

531

630

1,774

2,091

1.9

1.2

1.4

4.0

4.7

46.5

74.2

62.6

22.2

18.8

2.0

2.2%

5%

31.0

2.9

Royal Ceramics

Mar

110.79

14.5

130.60

611

518

964

1,459

2,378

5.5

4.7

8.7

13.2

21.5

23.7

27.9

15.0

9.9

6.1

4.0

3.1%

18%

47.4

2.8

Chevron Lubricants

Dec

120.00

19.2

160.00

948

1,495

1,501

1,603

1,717

8.6

13.5

13.6

14.5

15.5

18.7

11.9

11.8

11.1

10.3

7.5%

54%

23.1

6.9

Tokyo (Voting)

Mar

202.50

10.1

50.00

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

26.5

43.8

52.1

13.9

12.0

1.65

3.3%

5%

18.7

2.7

Tokyo (NV)

Mar

101.25

3.8

37.50

572

347

291

1,093

1,270

1.9

1.1

1.0

3.6

4.2

19.9

32.9

39.1

10.4

9.0

1.65

4.4%

5%

18.7

2.0

Lanka Walltile

Mar

54.60

6.0

110.00

361

279

478

408

701

6.6

5.1

8.8

7.5

12.8

16.7

21.5

12.6

14.7

8.6

2.3

2.1%

15%

56.6

1.9

Piramal Glass

Mar

950.09

7.9

8.30

35

(261)

(61)

579

528

0.0

-0.3

-0.1

0.6

0.6

na

na

na

13.6

14.9

0.3

3.6%

-3%

2.3

3.6

Dec

843.48

12.2

14.50

1,783

1,342

724

1,004

1,056

2.1

1.6

0.9

1.2

1.3

6.9

9.1

16.9

12.2

11.6

4%

20.3

0.7

DIMO

Mar

8.88

12.0

1350.00

205

103

278

2,006

2,128

23.1

11.6

31.4

225.9

239.8

58.4

116.3

43.1

6.0

5.6

7.0

0.5%

8%

377.4

3.6

COLONIAL MOTORS PLC

Mar

9.12

4.6

499.80

40

229

842

1,232

-0.2

4.4

25.1

92.2

135.1

na

113

20

14.6

25.8

5.2%

15%

168.4

3.0

Kegalle Plantations

Mar

25.00

3.6

143.00

421

205

376

783

887

16.8

8.2

15.0

31.3

35.5

8.5

17.4

9.5

4.6

4.0

3.0

2.1%

22%

68.4

2.1

Namunukula Plantations

Mar

23.75

2.3

96.00

230

41

147

461

539

9.7

1.7

6.2

19.4

22.7

9.9

56.1

15.5

4.9

4.2

na na

16%

39.0

2.5

Laugfs GasV)

Mar

50.00
29.80

(85)

243

527

1,003

1,183

na

0.6

1.4

2.6

3.1

na

79.6

36.7

19.3

16.4

8%

18.9

2.6

Mar

335.00
52.00

16.8

Laugfs Gas(NV)

(85)

243

527

1,003

1,183

na

0.6

1.4

3.0

3.9

na

47.4

21.9

9.9

7.7

8%

122.1

0.2

TOURISM
Asian Hotels

MANUFACTURING
12.0

Land and Property


Overseas Realty

Mortor
(2)

PLANTATIONS

Power And Energy


1.5

CHEM & PHARMACEUTICALS


Chemical industries

Mar

72.90

9.5

129.90

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

24.1

30.2

20.5

13.2

10.8

1.9

1.4%

12%

51.5

2.5

Chemical industries(NV)

Mar

21.87

1.9

85.80

510

408

601

935

1143

5.4

4.3

6.3

9.9

12.1

16.0

19.9

13.5

8.7

7.1

1.9

2.2%

12%

51.5

1.7

Haycarb

Mar

29.71

4.6

155.00

180

225

633

716

781

6.0

7.6

21.3

24.1

26.3

25.6

20.5

7.3

6.4

5.9

5.0

3.2%

10%

77.4

2.0

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 14

Broad Market Valuation Guide


Year

Company

End
MARKET
TELECOMMUNICATIONS

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
(1.25)
(4.27)
(3.17)
3.71
(0.06)
(5.05)

DIALOG TELEKOM

DIAL

8.40

SRI LANKA TELECOM

SLTL

51.60

FINANCIAL SERVICES

Shares Trailing
Mn

BVPS

ROE
17.27%
12.76%

111.00

Mkt Cap Mn

Jun10
26,922.21
2,143.10

EPS

PE
15.73
15.36

2.72
1.96

2,405,600.00

(1.18)

(3.45)

8143.78

17.66%

3.83

5,511.17

1,384.19

1,158.78

1,275.30

1,692.90

1,374.10

0.68

12.4

2.2

68,407.74

0.78

(6.19)

1804.86

9.77%

28.39

5,006.00

1,142.00

1,295.00

1,542.00

1,027.00

769.00

2.77

18.6

1.8

93,130.78

41,563.42

8,386.42

7,512.01

12,154.52

9,224.20

9,263.81

13.91

2.68

19.28%

(2.20)

(52.13)

(57.33)

24,583.72

4,861.60

6,373.94

6,934.46

5,405.23

7,610.75

765.09

19.80%

44.70

7,235.20

1,976.00

2,064.90

1,772.50

1,421.80

12.5

2.5

1,206.10

8.85

COMB

79.50

0.63

(50.00)

(53.21)

52.36

19.80%

44.70

7,235.20

1,976.00

2,064.90

1,772.50

1,421.80

1,206.10

8.85

9.0

1.8

4,163.01

DFCC BANK

DFCC

127.00

(1.01)

(8.30)

(11.81)

265.10

88.28%

10.47

2,449.49

683.04

611.12

630.40

524.93

3,323.90

9.24

13.7

12.1

33,667.41

HNB

195.00

(1.46)

(8.75)

(9.76)

311.22

17.35%

80.58

5,430.54

1,292.53

1,221.31

1,868.80

1,047.90

1,220.00

13.98

13.9

2.4

60,688.07

HNB X

89.70

(2.39)

(19.80)

(24.64)

77.15

17.35%

80.58

5,430.54

1,292.53

1,221.31

1,868.80

1,047.90

1,220.00

13.98

6.4

1.1

6,920.62

NTB

61.50

(0.65)

(5.38)

(6.96)

230.61

16.98%

33.88

1,326.33

360.40

375.85

235.82

354.26

280.96

5.75

10.7

1.8

14,182.35

(1.45)

(2.02)

(10.05)

164.20

15.12%

97.37

2,417.52

396.68

605.34

607.28

808.22

433.40

14.72

9.2

1.4

22,331.46

1.59

(5.56)

(4.14)

295.04

19.34%

10.81

617.07

210.03

196.02

81.84

129.17

83.20

2.09

12.2

2.4

7,523.55

(0.50)

(9.96)

(10.33)

156.85

22.72%

119.40

4,254.78

1,134.80

980.05

1,350.60

789.33

746.07

27.13

8.0

1.8

34,037.36

1.91

35.1

1.3

11,613.33

1.91

18.7

0.7

5,864.98

32.11

52.9

5.6

11,000.79

HNB [NV]
NATIONS TRUST BANK

PBV

Sept'10
37,700.85
2,719.90

COMMERCIAL BANK [V]


HNB [V]

COMB X

Trailing

Mar'11
37,510.54
2,453.78

Net Profits
Dec'10
40,860.37
2,817.30

Trailing

Jun'11
33,830.91
2,526.19

6.63

Banking
COMMERCIAL BANK [NV]

Net Profit
4Qtrs
152,940.37
10,517.17

NDB

136.00

PAN ASIA BANK

PABC

25.50

SAMPATH BANK

SAMP

217.00

NDB

84,924.47

SEYB

67.00

2.76

2.76

(1.33)

173.33

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

SEYBX

35.60

(1.38)

0.85

5.29

164.75

3.82%

49.94

645.03

(303.90)

249.04

387.23

312.66

311.80

HDFC

1700.00

(5.00)

3.36

17.62

6.47

10.59%

303.13

207.78

120.52

70.31

16.96

5.32

UBC

21.60

-0.45

-11.34

-11.69

349.25

1.42%

71.23

71.23

10,756.44

3,112.99

402.02

1,684.55

2,279.10

1,399.24

ACAP

83.30

(3.79)

(11.71)

(19.21)

110.00

63.42%

11.43

797.50

0.64

248.30

275.72

272.85

108.75

7.25

11.5

7.3

9,163.00

ALLIANCE FINANCE

ALLI

850.00

(29.15)

(28.03)

(12.60)

1.62

23.74%

631.91

243.02

81.93

103.56

38.70

18.82

16.00

150.01

5.7

1.3

1,377.00

ARPICO FINANCE

ARPI

124.00

(8.15)

(4.62)

14.81

4.46

8.17%

73.52

26.82

3.76

5.61

6.64

10.80

5.40

6.01

20.6

1.7

553.35

CENTRAL FINANCE

CFIN

261.90

(2.40)

(4.19)

(81.17)

104.88

18.27%

109.22

2,092.34

618.20

532.13

472.10

469.91

276.24

19.95

13.1

2.4

27,468.94

SEYLAN BANK [V]


SEYLAN BANK [NV]
HDFC
UNION BANK
Finance Co.s & / Merchant Banks
ASIA CAPITAL

3.82%

27.20%

(0.01)

18.79

CSF

19.50

(3.45)

(3.45)

(13.27)

199.93

28.95%

1.69

97.65

(23.25)

0.49

39.9

na

3,898.64

LOLC

LOLC

92.00

(8.10)

(7.91)

(11.24)

475.20

32.74%

31.10

4,839.06

1,725.04

600.02

718.10

1,795.89

726.19

10.18

9.0

3.0

43,718.40

LB FINANCE

LFIN

153.00

(2.75)

(11.63)

(16.21)

69.26

40.11%

42.84

1,190.09

351.02

391.18

227.71

220.18

181.16

17.18

8.9

3.6

10,596.34

161.46

103.00

3.71

10.4

1.8

5,211.00

(17.12)
22.00

3.77
0.01

5.3
205.6

1.2
na

746.25
2,148.86

22.00

0.01

63.3
na

0.8
na

448.00
2,533.12

na
na

na
na

823.12
80.00

1.83

26.5

3.4

1,816.52

1.57

28.4

3.5

3,039.08

3.27
5.82
1.11
9.81
9.81
4.75
na
0.92
1.00
218.55
0.83
0.45
1.15
0.55

13.4
19.8
28.6
7.1
5.3
4.2
na
26.5
31.4
7.1
68.5
23.8
71.0
49.8

3.5
1.5
3.6
2.9
0.3
1.0
na
2.3
30.3
1.0
1.9
8.4
8.6
1.4

1,828.23
724.03
3,370.67
3,240.95
293.10
1,067.36
1,952.50
688.06
6,869.34
4,695.37
1,280.34
29,680.00
3,015.50
29,771.73
-

NATION LANKA

(34.77)

(3.16)

165.57

MERCHANT BANK

MBSL

38.60

(3.23)

(0.26)

(9.53)

135.00

17.17%

21.59

500.52

48.23

126.55

164.28

PEOPLE'S MERCHANT
SEYLAN MERCHANT [V]

PMB
SEMB

M
D

19.90
2.60

4.74
(3.70)

(5.24)
-

(17.08)
8.33

37.50
826.49

23.39%
3.26%

16.10
na

141.23
17.53

135.06
(22.15)

(16.38)
18.76

25.30
3.22

SEYLAN MERCHANT [NV]


THE FINANCE

SEMB X
TFC

D
M

0.80
43.70

2.84

(11.11)
13.61

42.30

560.00
57.97

3.26%
93.17%

na
na

(22.15)
26.39

18.76
(2,074.13)

VANIK [V]
VANIK [NV]

VANI
VANI X

D
D

14.20
0.80

(3.65)
-

(3.97)
-

(25.45)
-

57.97
100.00

na
na

0.00
0.00

17.53
(3,225.63)

3.22
(440.50)

(29.99)

(2.76)
17.70
17.70
(737.39)

CRL

48.50

-4.42

-9.14

-13.11

37.45

12.90%

14.18

68.54

45.98

22.56

PEOPLES LEASING FINANCE

SMLL

44.60

-5.56

-6.36

-0.67

68.14

12.31%

12.74

106.89

70.39

35.63

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

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

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

44.00
115.00
31.60
70.00
51.70
20.00
78.10
24.50
31.50
1562.00
57.00
10.60
81.50
27.40

0.68
-5.66
-4.23
-0.14
-4.79
0.00
3.27
-3.50
0.65
0.00
-4.97
-2.78
16.57
1.10

-6.12
-4.17
-18.72
-8.50
9.53
0.00
-7.17
-7.81
0.65
0.00
-6.97
-8.70
9.68
-4.51

-11.88
2.68
4.28
-15.56
0.00
0.00
8.22
-5.34
8.33
0.00
66.38
-16.67
27.70
0.00

41.55
6.30
106.67
46.30
5.67
53.37
25.00
28.08
218.07
3.01
22.46
2800.00
37.00
1086.56

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

12.43
76.05
8.82
23.82
194.56
20.89
0.00
10.56
1.04
1558.51
30.69
1.26
9.48
19.90

ATL

2.70

0.00

-3.57

17.39

1000.00

-1.06%

0.91

ASIAN ALLIANCE

AAIC

336.00

-5.41

181.18

160.65

37.50

9.11%

34.02

116.21

CEYLINCO INSURANCE [V]

CINS

774.60

0.00

11.31

10.66

20.00

17.33%

319.30

1,461.93

344.36

286.31

732.34

CAPITAL REACH

Insurance
AMANA TAKAFUL INS.

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

48.15

4,531.19

306.42

(9.70)

51.27
80.20
80.20
-

36.65
36.64
60.88
219.04
219.04

27.70

517.48

3,076.71

11.20

23.45

5.77
210.7
210.7

65.50
65.50

630.58

(20.90)

(172.50)

0.87

61.58
na

na

3.0

2,700.00

79.30

3.10

108.4

9.9

12,600.00

19.79

55.35

14.0

2.4

15,492.00

(14.70)

288.71
98.93

CINS X

340.00

-7.28

3.29

5.03

6.41

17.33%

319.30

1,461.93

344.36

286.31

732.34

98.93

19.80

55.35

6.1

2.0

2,180.92

AVIVA NDB

CTCE

270.00

-3.57

-3.57

-1.85

30.00

32.23%

94.05

909.37

34.20

147.62

613.44

114.11

(47.00)

30.31

8.9

2.9

8,100.00

HNB ASSURANCE

HASU

58.50

-4.88

-5.49

-2.99

50.00

17.83%

27.69

246.83

24.62

24.74

180.80

16.67

24.19

4.94

11.9

2.1

2,925.00

UAL
JINS

D
D

112.00
15.90

-3.90
-1.27

1.83
-4.32

-3.48
-4.91

75.00
363.00

41.08%
28.51%

33.63
7.44

1,036.20
770.35

64.55

58.81

511.97
770.35

400.87
-

na

13.82
2.12

8.1
7.5

3.3
2.1

8,400.00
5,771.70

CEYLINCO INSURANCE [NV]

UNION ASSURANCE
JANASHAKTHI
Venture Capital Co.s

1,692.07

105.40

218.57

458.81

909.28

192.24

CDIC

CDIC

395.00

-3.66

-9.36

21.35

43.86

12.40%

115.66

628.92

30.97

106.44

221.14

270.38

104.43

14.34

27.5

3.4

17,322.73

FIRST CAPITAL

CFVF

18.00

-2.16

-5.73

-13.40

101.25

60.25%

5.94

947.55

56.94

79.92

208.80

601.90

51.05

9.36

1.9

1.2

1,822.50

LANKA VENTURES

LVEN

40.00

-6.54

-12.47

-11.11

50.00

14.14%

16.36

115.59

17.50

32.22

28.87

37.01

36.76

2.31

17.3

2.4

2,000.00

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 15

Broad Market Valuation Guide


Year

Company

End
BEVERAGE FOOD AND TOBACCO

Price

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

Shares Trailing
Mn

ROE
31.64%

BVPS

Net Profit
4Qtrs
23,048.01

Trailing

PBV

Mar'11
8,335.00

Dec'10
5,506.66

Net Profits
Sept'10
4,107.10

Trailing

Jun'11
5,099.25

Jun10
3,483.03

EPS

PE
13.45

4.26

Mkt Cap Mn

BFL

244.90

(3.83)

(4.43)

(20.88)

16.00

34.93%

78.19

436.99

55.18

103.45

163.91

114.45

104.13

27.31

9.0

3.1

3,918.40

CARGILLS

CARG

204.50

1.29

(11.05)

2.00

224.00

15.61%

32.53

1,137.13

325.97

268.12

290.74

252.30

312.00

5.08

40.3

6.3

45,808.00

CEYLON BREWERY

BAIRAHA FARMS

BREW

436.00

9.14

(12.80)

20.99

22.57%

127.72

605.06

176.25

165.66

163.91

99.23

123.89

28.83

15.1

3.4

9,150.81

CEYLON COLD STORES

CCS

111.90

(2.44)

(0.53)

(75.13)

95.04

5.47%

47.21

245.26

124.29

38.07

45.43

37.47

78.57

2.58

43.4

2.4

10,634.98

CEYLON TEA SERVICES

CTEA

800.00

(6.32)

(3.03)

20.00

23.54%

320.08

1,506.87

250.58

658.60

300.80

296.88

130.00

75.34

10.6

2.5

16,000.00

CEYLON TOBACCO

CTC

389.00

(0.77)

(1.52)

5.39

187.32

191.82%

16.63

5,977.00

1,819.00

814.00

2,396.00

948.00

1,116.00

31.91

12.2

23.4

72,868.94

COCO LANKA [V]

COCO

68.00

(2.86)

(6.21)

1.34

21.60

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.49

11.99

5.7

1.4

1,468.80

COCO LANKA [NV]

COCOX

55.00

(0.72)

4.76

1.80

24.42%

49.11

280.56

18.28

49.83

55.70

156.75

32.50

11.99

4.6

1.1

99.00

SOY

351.00

(10.66)

11.49

25.46

2.75

29.63%

82.46

67.20

11.73

17.51

21.02

16.94

7.00

24.44

14.4

4.3

965.25

DISTILLERIES

DIST

172.50

(0.35)

(1.54)

(3.96)

300.00

26.17%

109.58

8,602.28

1,238.92

5,027.62

1,218.80

1,116.94

866.60

28.67

6.0

1.6

51,750.00

FERNTEA

FERN

3.50

6.00

na

na

na

na

na

na

na

na

na

21.00

HARISCHANDRA MILLS

HARI

2900.00

20.83

81.25

56.75

0.96

12.82%

12.60

13.35

26.64

10.72

68.46

42.4

5.4

2,783.42

124.90

15,600.01

CONVENIENCE FOOD

0.00

533.90

65.71

13.13

KFP

124.90

5.58

4.08

124.90

15.29%

2.72

51.91

15.82

0.67

19.55

15.88

(5.45)

0.42

300.5

46.0

KOTMALE HOLDINGS

LAMB

46.20

(0.43)

(8.20)

(2.13)

31.40

13.51%

18.11

76.86

22.09

25.20

16.80

12.77

15.03

2.45

18.9

2.6

1,450.68

LION BREWERY

LION

197.00

(2.38)

(1.65)

(5.29)

80.00

20.79%

66.72

1,109.64

332.40

313.79

286.89

176.56

236.17

13.87

14.2

3.0

15,760.00

KEELLS FOOD PRODUCTS

LMF

132.00

2.17

32.13

26.92

40.00

4.64%

48.52

90.02

57.41

55.54

(74.50)

51.57

2.25

58.7

2.7

5,279.74

NESTLE LANKA

NEST

880.00

(0.02)

(4.84)

23.14

53.73

114.96%

36.48

2,252.96

644.35

615.49

421.80

571.32

415.00

41.93

21.0

24.1

47,278.41

THREE ACRE FARMS

TAFL

109.90

(0.28)

(3.55)

8.60

23.55

53.92%

19.55

248.28

3.03

41.26

124.67

79.32

24.57

10.54

10.4

5.6

2,587.60

RENUKA AGRI

RAL

7.40

(2.22)

7.40

7.40

401.25

14.72%

2.38

140.62

49.32

na

91.30

na

0.35

21.1

3.1

2,969.25

TEA SMALLHOLDERS

TSML

79.90

1.27

(11.12)

(16.77)

30.00

14.24%

20.84

89.02

30.65

41.80

25.75

22.50

2.97

26.9

3.8

2,397.00

RAIGAM WAYAMBA SALTERNS LTD

RWSL

4.40

2.78

19.35

27.59

282.21

9.68%

2.37

64.65

47.62

na

17.03

na

0.23

19.2

1.9

1,241.71

HVA

50.80

(10.02)

(34.02)

258.04

66.43

10.33%

6.75

46.33

45.89

na

na

na

0.70

72.8

7.5

3,374.58

(3.33)

(5.47) (13.54)

904.96

1,332.56

850.21

476.74

LANKA MILK FOODS

HVA FOODS

CHEMICALS & PHARMACEUTICALS

20.42%

3,629.28

(9.18)

541.55

(6.19)

8.14

1.66

CHMX

122.50

(2.00)

9.38

15.75

3.10%

80.36

39.19

1.14

0.61

13.50

23.94

4.12

2.49

49.2

1.5

1,929.38

CIC

129.90

(3.08)

(3.96)

(11.27)

72.90

14.04%

95.23

974.70

203.80

169.60

382.67

218.63

184.00

10.28

12.6

1.8

9,469.71

CHEMICAL INDUSTRIES [NV]

CIC X

85.80

3.37

(4.24)

(9.78)

21.87

14.04%

44.57

974.70

203.80

169.60

382.67

218.63

184.00

10.28

8.3

3.4

HAYCARB

HAYC

155.00

(2.94)

1.11

13.97

29.71

17.34%

91.69

472.51

124.77

111.22

89.08

147.44

157.35

15.90

9.7

1.7

INDUSTRIAL ASPHALTS

ASPH

700.00

(11.02)

32.11

71.28

0.67

4.03%

102.53

2.76

0.61

1.34

0.26

0.54

0.45

4.13

169.3

6.8

466.59

J.L. MORISON [V]

MORI

3050.00

(11.59)

(21.78)

(22.19)

0.58

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.72

598.85

5.1

1.4

1,771.53

J.L. MORISON [NV]

MORI X

2200.00

(4.35)

(21.40)

(26.54)

0.17

20.72%

2223.68

347.83

37.45

93.20

28.10

189.08

20.70

1,996.17

1.1

1.0

383.35

LANKEM CEYLON

LCEY

321.30

(1.17)

(4.91)

(22.58)

24.00

31.65%

124.35

944.44

111.22

202.20

567.12

63.90

69.20

39.35

8.2

2.6

7,711.20

SINGALANKA

SING

201.10

(11.78)

(36.42)

(89.21)

5.54

565.74%

13.41

420.25

(0.11)

215.55

205.31

(0.50)

(0.77)

75.85

2.7

15.0

1,114.26

MULLERS

MULL

3.10

(3.13)

6.90

10.71

283.00

19.99%

0.41

22.96

8.53

5.45

2.83

6.15

9.22

0.08

38.2

7.6

877.30

UNION CHEMICALS

UCAR

800.00

6.67

12.68

1.50

23.37%

162.10

56.81

16.70

12.58

15.58

11.96

11.75

37.88

21.1

4.9

1,200.00

(1.03)

(6.89)

2,223.14

150.71

437.18

859.61

775.64

275.73

COLOMBO DOCKYARD

DOCK

260.00

(1.27)

(7.35)

1.98

2,211.53

210.49

466.80

739.25

795.00

283.00

LANKEM DEVELOPMENTS
MTD WALKERS

LDEV
KAPI

M
M

18.10
45.50

(1.09)
(0.22)

(9.05)
(4.81)

(3.72)
(17.72)

(1.61)
(58.16)

(6.89)
(22.73)

(5.74)
126.10

(5.33)
(14.03)

(1.73)

(6.59)

(4.99)

25,494.77

6,436.00

6,864.95

5,569.52

6,624.30

3,889.85

AITKEN SPENCE

SPEN

139.00

0.90

(2.80)

(4.59)

406.00

12.23%

53.30

2,647.17

550.74

910.90

579.04

606.49

439.50

6.52

21.3

2.6

56,433.45

CARSON CUMBERBATCH

CARS

580.00

(0.02)

(4.18)

2.75

196.39

28.34%

128.20

7,136.10

3,506.32

1,747.41

906.83

975.54

1,186.90

36.34

16.0

4.5

113,904.41

CEYLON THEATRES

CTHR

180.10

(4.96)

(8.11)

(2.91)

183.10

10.36%

64.73

1,228.11

244.05

234.56

335.53

413.96

91.00

6.71

26.9

2.8

32,975.82

COLOMBO FORT LAND

CFLB

58.20

3.51

(5.91)

(15.98)

180.00

23.45%

24.09

1,016.81

90.32

367.41

425.89

133.20

184.00

5.65

10.3

2.4

10,476.00

FINLAYS COLOMBO

JFIN

299.00

(6.30)

(0.33)

13.69

35.00

4.80%

147.63

248.23

60.38

12.89

84.51

90.45

50.45

7.09

42.2

2.0

10,465.00

HAYLEYS

HAYL

370.20

(1.28)

(5.03)

(1.28)

75.00

5.32%

211.25

842.63

268.58

144.31

89.90

339.83

150.67

11.24

33.0

1.8

27,765.00

HEMAS HOLDINGS

HHL

39.00

(5.80)

(11.36)

512.04

12.95%

17.81

1,180.61

261.97

311.08

311.40

296.17

291.48

2.31

16.9

2.2

19,969.58

JOHN KEELLS HOLDINGS

JKH

202.50

(2.87)

(8.47)

(5.66)

840.52

14.44%

70.89

8,602.71

1,367.61

2,550.67

1,757.11

2,927.32

1,010.49

10.24

19.8

2.9

170,204.57

DUNAMIS CAPITAL

CSEC

17.60

(1.12)

(16.98)

53.04

123.00

52.47%

11.22

724.22

11.92

16.33

345.40

350.57

98.57

5.89

3.0

1.6

2,164.75

RICHARD PIERIS

RICH

10.10

(0.98)

(5.61)

(13.68)

1938.24

29.48%

2.49

1,421.02

10.84

335.34

640.60

434.25

270.49

0.73

13.8

4.1

19,576.18

SUNSHINE HOLDINGS

SUN

35.50

(6.58)

(7.55)

(19.32)

133.33

18.73%

17.91

447.17

63.28

234.05

93.32

56.53

116.30

3.35

10.6

2.0

4,733.33

SOFTLOGIC HOLDINGS

SHL

20.80

-5.43

-9.52

0.00

779.00

1,309.77

237.08

0.81

14.1

3.2

CHEMANEX
CHEMICAL INDUSTRIES [V]

CONSTRUCTIONS

DIVERSIFIED

(3.32)

18.97%
68.44

28.18%

60.00 -161.00%
114.36
0.81%

114.67
0.20
33.77

15.80%

(19.57)
31.18

(5.46)
(1.81)

10.83

2.05

32.31

8.0

2.3

17,793.64

na
0.27

na
166.9

89.3
1.3

1,086.00
5,203.25

18.384

2.91

EXPOLANKA HOLDINGS

EXPO

11.40

-5.83

-12.40

-17.52

1954.92

3.59

1,583.31

273.54

FREE LANKA CAPITAL HOLDINGS

FLCH

3.90

0.00

-5.00

-9.52

1368.00

4.61

493.29

493.29

4,605.42

0.8

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 16

Broad Market Valuation Guide


Year

Company

End
FOOTWEAR AND TEXTILES

Price

Shares Trailing BVPS


Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(1.50) (7.76) (4.70)
-23.61%

Net Profit
4Qtrs
(1,547.62)

(148.46)

Mar'11
(809.51)

Net Profits
Dec'10
Sept'10
(621.19)
119.82

Trailing
Jun10
(89.88)

EPS

Trailing

PBV

Mkt Cap Mn

PE
na

1.55

CEYLON LEATHER

CLPL

80.20

(5.43)

(9.90)

(11.00)

34.23

6.38%

55.57

121.44

20.41

16.58

36.79

47.66

22.80

3.55

22.6

1.4

2,745.55

HAYLEYS - MGT

MGT

32.50

(2.92)

(11.92)

49.18

-97.64%

32.01

(1,537.15)

(168.87)

(799.53)

(625.70)

56.95

(24.40)

na

na

1.0

1,598.27

KURUWITA TEXTILES

KURU

28.00

(1.72)

(4.36)

5.56

25.00

-23.46%

58.16

(341.10)

(59.12)

(108.30)

(48.40)

(125.28)

na

na

0.5

700.00

ODEL

ODEL

35.20

(1.13)

(8.14)

(1.41)

144.95

12.89%

11.20

209.19

32.56

76.02

63.61

37.00

1.44

24.4

3.1

5,102.24

ORIENT GARMENTS

OGL

31.10

54.92

HOTELS AND TRAVELS

(0.32)

(11.58)

17.67

(1.79)

(5.51)

(4.26)

na

105.14

6.27%

City Hotels

4,743.12

505.82

3,189.87

1,183.20

1,035.71

(4.38)

1,999.19

475.72

1,386.33

678.11

617.40

251.79

37.41

3.01

ASIAN HOTEL & PROPERTIES

AHPL

89.00

(1.68)

(3.51)

(2.55)

442.78

13.72%

30.98

1,882.72

296.67

803.63

456.59

325.84

188.47

4.25

20.9

2.9

39,407.00

GALADARI

GHLL

32.00

(3.70)

(10.34)

(11.61)

182.43

7.44%

8.51

115.53

(18.43)

43.71

35.47

54.78

(39.81)

0.63

50.5

3.8

5,837.89

HOTEL DEVELOPERS

HDEV

140.00

(1.75)

0.43

3.70

45.23

25.46%

-105.53

(1,215.22)

na

na

na

6,331.65

HOTEL SERVICES

SERV

22.50

1.35

(0.88)

5.63

176.00

2.11%

9.06

33.68

(2.32)

52.70

(13.10)

(3.60)

(7.78)

0.19

117.6

2.5

3,960.00

RENUKA CITY HOTEL

RENU

350.00

2.34

(4.14)

1.45

7.00

22.05%

222.94

344.14

177.65

28.76

15.98

121.76

35.30

49.16

7.1

1.6

2,450.00

TAJ LANKA

TAJ

47.00

1.95

(8.38)

(6.93)

139.64

7.43%

14.37

149.18

22.15

52.65

46.65

27.73

18.77

1.07

44.0

3.3

6,562.96

TRANS ASIA

TRAN

77.00

(8.88)

(3.75)

(17.74)

200.00

14.01%

24.60

689.15

404.90

136.53

90.89

56.84

3.45

22.3

3.1

15,400.00

2,743.94

30.10

1,803.53

505.09

418.31

(256.17)

AIT. SPENCE HOTEL HOLD.

AHUN

71.00

(1.96)

(9.30)

(9.54)

336.29

12.24%

26.74

1,100.48

85.18

590.15

272.70

152.45

(19.00)

3.27

21.7

2.7

23,876.59

AMAYA LEISURE

CONN

105.00

0.10

(2.78)

(12.43)

48.03

61.90%

15.11

449.36

50.93

67.60

66.60

264.23

61.69

9.36

11.2

6.9

5,043.59

BBH

17.10

(2.84)

(8.06)

(5.00)

129.60

0.85%

20.98

23.01

29.00

(51.97)

25.00

20.98

4.21

0.18

96.3

0.8

2,216.16

CEYLON HOTELS CORP.

CHOT

33.80

5.40

7.10

32.80

171.83

1.36%

35.74

83.55

(21.29)

117.56

(8.27)

(4.45)

(12.00)

0.49

69.5

0.9

5,807.69

CONFIFI HOTEL HLDG.

PALM

230.00

1.77

(14.81)

(14.81)

7.20

-3.50%

198.47

(49.99)

(63.37)

50.48

(4.49)

(32.62)

(37.00)

na

na

1.2

1,656.00

RIVERINA HOTELS

BHR

110.00

2.80

(9.09)

(0.90)

14.18

-3.06%

124.94

(54.21)

(47.66)

34.27

(15.50)

(25.33)

(48.64)

na

na

0.9

1,559.99

BERUWALA WALK INN

BINN

187.00

1.08

16.73

1.47

0.90

14.72%

-170.32

(22.57)

(4.45)

(6.94)

(3.05)

(8.13)

(6.92)

na

na

na

168.30

EDEN HOTELS

EDEN

43.00

4.29

(4.16)

5.80

52.80

7.23%

25.89

98.81

(21.13)

81.23

20.30

18.41

(18.42)

1.87

23.0

1.7

2,270.40

HOTEL SIGIRIYA

HSIG

70.00

(2.24)

(6.56)

(3.06)

5.86

9.82%

32.52

18.71

4.08

3.85

5.39

5.39

0.34

3.19

21.9

2.2

410.13

HUNAS FALLS

HUNA

77.20

(2.15)

(5.85)

(11.26)

5.63

22.34%

13.87

17.43

5.08

2.17

2.82

7.36

2.18

3.10

24.9

5.6

434.25

KANDY HOTELS

KHC

220.00

(6.38)

(2.22)

(7.13)

16.50

0.99%

340.98

55.96

9.42

16.85

9.84

19.85

2.20

3.39

64.9

0.6

3,630.00

JOHN KEELLS HOTELS

KHL

15.20

(1.30)

(7.88)

(5.00)

1456.15

5.84%

7.97

677.46

7.27

521.28

206.20

(57.28)

(167.95)

0.47

32.7

1.9

22,133.43

LIGHT HOUSE HOTEL

LHL

52.00

1.76

(6.98)

(7.14)

46.00

3.03%

49.57

69.13

(2.62)

48.06

17.10

6.59

(11.27)

1.50

34.6

1.0

2,392.00

MIRAMAR

MIRA

300.00

11.32

(4.15)

(14.29)

2.75

na

0.00

(13.10)

na

(13.10)

na

na

na

825.00

MAHAWELI REACH

MRH

31.80

(2.48)

(12.26)

(0.32)

47.07

-39.52%

18.68

(347.42)

NUWARA ELIYA

NEH

1600.00

(8.57)

3.29

(0.60)

2.00

8.41%

779.19

PEGASUS

PEG

66.50

2.78

(2.21)

4.23

27.35

6.21%

37.29

REEFCOMBERS

REEF

61.00

(10.93)

(24.85)

(14.55)

47.19

0.42%

ROYAL PALMS

RPBH

69.80

(1.69)

(1.69)

(0.29)

50.00

SIGIRIYA VILLAGE

SIGV

105.00

(0.94)

1.06

9.38

STAFFORD/DOLPHIN

STAF

50.90

(0.97)

(18.01)

TANGERINE

TANG

90.00

4.41

SERENDIB HOTELS [V]

SHOT

34.00

12.62

SHOT X

24.00

MARAWILA RESORTS

MARA

11.40

FORTRESS RESORTS

RHTL

27.00

Resort Hotels

BROWNS BEACH HOTELS

SERENDIB HOTELS [NV]

INVESTMENT TRUST

(13.67)

(161.00)

(186.61)

13.85

(6.72)

na

na

1.7

1,496.71

131.35

0.78

49.18

24.50

56.90

12.10

65.55

24.4

2.1

3,206.19

63.31

21.67

16.05

13.24

12.35

7.21

2.31

28.7

1.8

1,818.93

30.10

6.00

(17.20)

15.72

5.67

1.81

(5.48)

0.13

479.5

2.0

2,878.71

7.46%

27.40

102.15

1.17

64.97

26.94

9.08

(3.39)

2.04

34.2

2.5

3,490.00

9.00

7.15%

54.91

35.34

(3.83)

21.50

6.08

11.59

(6.72)

3.93

26.7

1.9

945.00

20.57

31.62

5.34%

22.19

37.50

11.54

43.90

(6.71)

(11.23)

(5.29)

1.19

42.9

2.3

1,609.53

(9.09)

2.27

20.00

4.42%

93.95

83.00

4.70

69.46

11.55

(2.72)

(12.48)

4.15

21.7

1.0

1,800.00

6.27

51.34

75.51

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.26

0.74

46.0

2.7

2,567.50

5.36

7.27

24.00

36.01

5.83%

12.66

82.41

(5.52)

75.28

15.80

(3.15)

28.30

0.74

32.5

1.9

864.27

(8.66)

10.48

122.50

1.33%

7.31

11.86

(13.31)

na

0.10

117.7

1.6

1,396.50

9.35

110.89

13.41%

5.67

na

0.76

35.5

4.8

2,993.94

(0.74)

(10.63)

(3.41)

(6.62)

(1.93)

26.82%

25.18

84.40

6,360.23

108.69

2,550.84

955.83

(24.29)

364.45

2,489.12

1,028.68

7.93

2.13

ASIAN COTTON MILLS

ASCO

170.00

(6.88)

28.20

45.67

7.99

2.17%

73.36

12.70

(2.34)

46.60

(18.30)

(13.26)

5.00

1.59

106.9

2.3

1,357.54

CEYLON GUARDIAN

GUAR

308.00

(0.65)

(6.54)

2.13

82.10

33.23%

138.76

3,785.80

1,714.33

492.51

184.62

1,394.34

586.00

46.11

6.7

2.2

25,285.79

CEYLON INVESTMENT

CINV

119.00

(0.67)

(5.98)

(8.08)

98.51

24.30%

65.33

1,564.18

699.66

97.30

767.22

317.82

15.88

7.5

1.8

11,723.27

COLOMBO FORT INV.

CFI

300.00

(13.62)

(9.09)

(16.90)

5.00

7.70%

33.82

13.03

1.54

2.85

4.50

4.14

9.91

2.61

115.1

8.9

1,500.00

COLOMBO INV. TRUST

CIT

300.30

(10.36)

(14.20)

(14.20)

5.50

7.15%

22.85

8.99

1.47

1.54

3.60

2.38

8.40

1.63

183.7

13.1

1,651.65

SHAW

365.00

(6.82)

8.34

19.67

5.12

0.70%

437.86

15.76

35.28

1.18

(20.70)

(17.45)

3.08

118.6

0.8

1,869.00

RENUKA HOLDINGS [V]

RHL

60.00

(3.23)

(0.17)

(0.66)

43.75

40.31%

44.24

780.04

100.97

323.15

1.30

354.62

119.00

15.60

3.8

1.4

2,625.00

RENUKA HOLDINGS [NV]

RHL

39.90

(0.25)

4.45

3.91

6.25

40.31%

309.66

780.04

100.97

323.15

1.30

354.62

119.00

15.60

2.6

0.1

249.38

WAPO

160.90

(3.45)

(6.39)

(9.63)

25.83

21.76%

31.97

179.73

(0.07)

(9.31)

188.73

0.38

na

6.96

23.1

5.0

4,156.66

BLI

60.00

-3.20

-6.49

-12.45

20.20

SHAW WALLACE

WATAPOTA INVESTMENTS
BIMPUTH LANKA INVESTMENTS

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 17

Broad Market Valuation Guide


Year

Company

End
LAND AND PROPERTY

Price

Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
(1.59) (7.56) 16.93

Shares Trailing
Mn

ROE
5.80%

BVPS

Net Profit
4Qtrs
2,125.81

PBV

Mar'11
796.72

Dec'10
753.24

Net Profits
Sept'10
239.97

Trailing

June'12
341.47

Jun10
181.83

Trailing
EPS

PE
22.85

Mkt Cap Mn

1.32

32.74

52.27

22.84

23.13

20.79

2.69

11.2

0.7

1,467.38

8.58

16.89

115.26

15.63

15.33

8.1

1.9

1,273.98

C T LAND

CTLD

30.10

(0.66)

(3.22)

6.36

48.75

5.92%

45.35

130.98

CARGO BOAT

CABO

124.90

1.22

(1.96)

(3.48)

10.20

23.01%

66.61

156.36

CEYLINCO HOUSING

CHOU

22.10

(3.48)

(11.20)

16.84

13.38 -188.39%

5.63

(141.88)

(17.40)

(26.76)

(55.50)

(42.22)

(38.34)

na

na

3.9

295.69

CSD

13.80

(1.44)

(9.87)

19.13

147.96

0.57%

29.65

24.96

54.95

0.45

13.09

(43.52)

(25.33)

0.17

81.8

0.5

2,041.92

COLOMBO LAND

CLND

62.60

(3.53)

(3.82)

56.86

199.88

0.42%

13.98

11.68

5.93

0.96

2.40

2.40

0.06

1071.3

4.5

12,512.55

COMMERCIAL DEVELOP.

COMD

119.40

13.44

9.98

8.08

12.00

11.38%

60.38

82.46

21.19

13.64

37.69

9.94

11.00

6.87

17.4

2.0

1,432.80

EAST WEST

EAST

30.90

(7.81)

(33.98)

119.29

138.24

4.28%

3.19

18.86

17.28

4.37

23.70

(26.49)

0.14

226.5

9.7

4,271.62

EQUITY ONE

EQIT

54.00

2.08

3.85

2.86

40.32

3.67%

36.19

53.58

4.17

30.60

27.93

(9.11)

(7.66)

1.33

40.6

1.5

2,177.37

EQUITY TWO

ETWO

30.80

5.48

(4.05)

(3.75)

31.00

6.04%

16.47

30.84

2.45

10.91

15.51

1.96

1.10

0.99

31.0

1.9

954.80

HUEJAY

HUEJ

170.00

(9.38)

6.92

(2.80)

1.80

-19.42%

7.51

(2.63)

(1.41)

(1.21)

na

na

na

na

22.6

306.00

KELSEY DEVELOPMENTS

KDL

28.70

(6.17)

(11.08)

52.11

17.43

-10.70%

7.29

(13.59)

(3.96)

(6.66)

(4.70)

1.73

0.92

na

na

3.9

500.22

ON'ALLY HOLDINGS

ONAL

71.40

(4.67)

(12.82)

(46.64)

17.50

8.63%

58.74

88.71

13.77

56.24

9.04

9.67

10.05

5.07

14.1

1.2

1,249.55

OVERSEAS REALTY

OSEA

14.50

(1.37)

(5.88)

(2.04)

843.48

5.09%

20.37

874.99

162.57

124.72

499.95

87.74

160.00

1.04

14.0

0.7

12,230.52

PDL

68.50

0.59

(3.52)

13.98

66.00

14.76%

28.46

277.28

71.00

74.91

76.18

55.20

54.90

4.20

16.3

2.4

4,521.00

SERENDIB LAND

SLND

2999.00

0.36

3.05%

567.86

6.24

1.47

1.68

1.49

1.60

17.34

172.9

5.3

1,079.64

YORK ARCADE

YORK

29.70

0.99

(1.29)

(2.54)

12.00

13.30%

8.70

13.88

7.75

2.28

2.59

1.26

1.16

25.7

3.4

356.40

TOUCHWOOD

TWOD

24.00

4.35

2.13

(11.11)

71.27

18.04%

39.92

513.07

426.80

86.26

na

na

7.20

3.3

0.6

1,710.49

(3.35)

(3.70)

8,256.43

2,173.41

1,255.58

2,176.80

2,639.96

1,145.30

ABAN

248.10

0.89

(0.44)

(5.45)

4.26

28.85%

91.80

112.78

31.11

17.37

28.00

36.30

25.54

26.48

9.4

2.7

1,056.61

ACL CABLES

ACL

76.00

(1.30)

(5.00)

(5.82)

59.89

5.69%

77.01

262.21

85.90

(8.60)

118.16

66.74

37.21

4.38

17.4

1.0

4,551.92

ACL PLASTICS

APLA

142.00

(4.05)

(5.96)

(11.69)

4.21

14.32%

117.83

71.07

14.15

9.92

14.27

32.73

18.55

16.87

8.4

1.2

598.18

ACME

ACME

24.40

(6.54)

(7.95)

25.26

25.61

1.64%

16.64

6.99

(0.99)

5.74

4.63

(2.39)

(8.85)

0.27

89.4

1.5

624.96

ALUFAB

ALUF

54.40

(7.53)

(25.52)

(69.63)

12.06

-3.16%

-4.01

1.53

0.47

(0.48)

1.19

0.34

0.14

0.13

430.1

na

655.97

BLUE DIAMONDS [V]

BLUE

10.20

2.02

(1.94)

18.82

103.30

1.79%

1.25

5.76

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

454.1

8.1

1,053.67

BLUE DIAMONDS [NV]

BLUE X

5.00

2.04

2.04

138.10

153.37

1.79%

1.25

5.77

22.33

(11.77)

1.74

(6.54)

(3.52)

0.02

222.6

4.0

766.85

BOGALA GRAPHITE

BOGA

50.80

(3.44)

(1.56)

(3.98)

47.32

12.51%

3.35

19.85

3.49

2.42

21.45

(7.51)

30.17

0.42

121.1

15.2

2,403.68

CENTRAL INDUSTRIES

CIND

87.70

1.98

(5.19)

(7.68)

9.88

9.72%

1.34

79.05

18.51

24.01

23.26

13.27

13.49

8.00

11.0

1.1

866.85

GRAIN ELEVATORS

GRAN

112.00

(2.36)

(2.36)

7.20

60.00

23.68%

37.27

529.65

84.84

94.33

205.49

144.99

96.00

8.83

12.7

3.0

6,720.00

CHEVRON LUBRICANTS

LLUB

160.00

(2.57)

(2.68)

3.37

120.00

55.84%

23.11

1,548.52

422.63

413.10

317.68

395.11

413.49

12.90

12.4

6.9

19,200.00

DANKOTUWA

DPL

34.20

(2.84)

(12.31)

(22.45)

72.25

-2.53%

10.46

(19.14)

(32.52)

(16.29)

18.62

11.06

(15.57)

na

na

3.3

2,470.80

DIPPED PRODUCTS

DIPD

119.00

2.15

2.59

25.26

59.86

19.75%

65.97

779.82

390.37

122.97

171.20

95.28

57.16

13.03

9.1

1.8

7,123.52

HAYLEYS EXPORTS

HEXP

40.70

3.18

4.98

(2.76)

8.00

-10.35%

41.84

(34.65)

(7.51)

(26.63)

(2.60)

2.08

(22.33)

na

na

1.0

325.60

KELANI CABLES

KCAB

91.00

(9.90)

(4.21)

(3.29)

21.80

10.24%

77.02

171.90

48.78

53.33

47.39

22.40

5.67

7.89

11.5

1.2

1,983.80

KELANI TYRES

TYRE

43.90

(1.35)

(10.41)

1.62

80.40

17.41%

15.45

216.19

18.91

54.16

74.94

68.18

65.67

2.69

16.3

2.8

3,529.56

LANKA ALUMINIUM

LALU

49.10

(6.12)

(12.79)

(16.07)

13.70

4.56%

30.74

19.19

(5.43)

2.98

9.07

12.57

(5.82)

1.40

35.1

1.6

672.81

LANKA CEMENT

LCEM

22.80

(4.58)

(4.58)

2.23

173.51

-15.00%

0.42

(10.96)

(3.73)

(2.35)

(1.44)

(3.44)

na

na

54.1

3,956.05

LANKA CERAMIC

CERA

102.50

(3.48)

(11.49)

(24.07)

30.00

16.18%

75.84

368.08

34.90

103.93

136.05

93.20

(73.79)

12.27

8.4

1.4

3,075.00

LANKA TILES

TILE

103.00

2.59

0.98

(3.74)

53.05

20.67%

43.03

471.77

69.33

149.73

148.58

104.13

103.56

8.89

11.6

2.4

5,464.19

LANKA WALLTILES

LWL

110.00

3.96

4.55

(13.83)

54.60

17.02%

63.74

592.48

53.97

161.11

226.80

150.60

(130.64)

10.85

10.1

1.7

6,006.00

LAXAPANA

LITE

13.00

(9.72)

4.00

22.64

39.00

1.29%

6.69

3.37

(3.38)

5.46

0.57

0.72

2.04

0.09

150.4

1.9

507.00

PARQUET

PARQ

24.50

(5.04)

(3.92)

(5.77)

27.37

-2.99%

20.22

(16.57)

(22.32)

3.64

17.32

(15.20)

0.87

na

na

1.2

670.61

PELWATTE SUGAR

SUGA

33.50

(4.00)

(3.45)

(1.47)

67.98

-62.15%

9.34

(394.42)

83.66

(723.45)

(168.72)

414.09

(197.69)

na

na

3.6

2,277.23

PIRAMAL GLASS

GLAS

8.30

(1.19)

(3.49)

(6.74)

950.09

22.72%

3.09

666.86

141.29

178.47

190.10

157.00

53.18

0.70

11.8

2.7

7,885.71

PRINT CARE

CARE

41.00

(0.74)

(0.74)

(5.84)

85.97

20.30%

11.83

206.43

38.13

47.03

60.58

60.70

38.28

2.40

17.1

3.5

3,524.63

REGNIS

REG

505.00

14.99

212.08

204.94

4.83

16.08%

104.47

81.13

18.01

27.44

21.81

13.87

15.71

16.80

30.1

4.8

2,438.69

RICH PIERIS EXPORTS

REXP

33.10

8.55

4.43

(24.14)

11.16

55.77%

-10.73

(66.79)

(11.03)

(69.15)

(1.18)

14.58

(16.75)

na

na

na

369.52

RCL

130.60

(1.43)

(12.99)

(17.71)

110.79

28.12%

47.12

391.48

439.69

412.89

224.05

382.45

13.25

9.9

2.8

14,469.09

SAMSON INTERNATIONAL

SIL

150.00

(14.33)

7.14

42.99

3.85

-12.40%

88.60

(42.27)

1.27

(13.43)

(12.53)

(17.58)

(6.36)

na

na

1.7

577.20

SINGER INDUSTRIES

SINI

336.20

(12.37)

50.47

41.55

3.85

20.11%

222.01

171.76

23.85

27.59

(31.31)

151.63

0.88

44.65

7.5

1.5

1,293.13

CEYLINCO SEYLAN

PROPERTY DEVELOPMENT

MANUFACTURING
ABANS

ROYAL CERAMICS

(1.34)

17.14%

1,468.11

na

15.02

2.57

124,009.78

TKYO

50.00

(1.96)

(11.19)

202.50

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

18.3

2.6

10,125.00

TKYO X

37.50

1.08

(4.34)

(7.18)

101.25

14.22%

19.21

829.26

214.08

128.20

192.69

294.30

240.55

2.73

13.7

1.3

3,796.88

SIERRA CABLES

SIRA

4.60

(4.17)

537.51

3.62%

2.50

48.61

48.87

55.10

(69.88)

14.52

15.32

0.09

50.9

1.8

2,472.56

TEXTURED JERSEY

TJL

13.8

4.84

(4.69)

(9.72)

655.00

TOKYO CEMENT [V]


TOKYO CEMENT [NV]

143.97

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 18

Broad Market Valuation Guide


Year

Company

End
MOTORS

Price

Shares Trailing BVPS


Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn ROE
(2.89) (3.63) (15.44)
39.87%

Net Profit
4Qtrs
5,105.13

1,528.35

Mar'11
1,119.78

Net Profits
Dec'10
Sept'10
1,741.60
715.40

Trailing Trailing
Jun10
415.34

EPS

PE
8.11

PBV

Mkt Cap Mn

3.23

AUTODROME

AUTO

852.00

(5.70)

(2.65)

(12.53)

1.20

9.12%

448.08

49.03

10.27

12.00

15.40

11.37

10.00

40.86

20.9

1.9

COLONIAL MOTORS

COLO

499.80

6.88

10.17

60.67

9.12

20.48%

168.39

314.64

143.01

112.89

46.20

12.54

25.38

34.48

14.5

3.0

4,560.33

DIMO

DIMO

1350.00

(1.11)

(6.48)

(4.66)

8.88

55.66%

522.31

2,580.31

636.40

664.37

973.90

305.64

151.20

290.69

4.6

2.6

11,983.19

LANKA ASHOK

ASHO

3100.00

(11.43)

(16.22)

(47.62)

3.62

53.99%

390.25

762.90

279.00

(66.90)

321.60

229.20

157.03

210.70

14.7

7.9

11,224.61

SATHOSA MOTORS

SMOT

340.00

33.12

33.70

6.03

29.33%

83.90

148.48

49.22

53.38

22.60

23.27

11.03

24.61

13.8

4.1

2,051.43

UNITED MOTORS

UML

157.20

1.16

5.36

12.29

67.27

29.93%

62.08

1,249.77

410.45

344.04

361.90

133.38

60.69

18.58

8.5

2.5

10,574.39

(1.41)

(1.73)

0.54

7,278.64

3,110.83

1,055.89

641.52

2,470.41

1,614.30

19.2

7.0

OIL PALMS

36.79%

1,022.40

BUKIT DARAH

BUKI

1050.20

(1.85)

(1.85)

(0.45)

102.00

47.40%

138.84

6,712.64

2,943.95

900.51

506.83

2,361.36

1,363.50

65.81

16.0

7.6

107,120.40

GOOD HOPE

GOOD

1185.20

0.26

0.26

(1.50)

6.87

8.31%

220.00

125.67

33.40

34.46

31.63

26.18

67.96

18.29

64.8

5.4

8,143.87

INDO MALAY

INDO

1390.00

(0.35)

7.75

7.00

7.93%

184.79

102.51

26.20

28.15

25.40

22.76

55.30

14.65

94.9

7.5

9,727.78

SELINSING

SELI

1125.00

(0.01)

(10.00)

2.26

6.94

9.36%

313.37

203.46

68.41

54.32

45.22

35.51

70.01

29.32

38.4

3.6

7,807.59

SHALIMAR

SHAL

950.00

7.33

7.93

6.94

8.23%

235.13

134.36

38.87

38.46

32.43

24.60

57.53

19.36

49.1

4.0

6,593.08

3,981.17

(629.58)

2,381.06

1,566.98

662.72

910.53

PLANTATIONS

(2.11)

(7.41) (20.34)

19.94%

8.3

1.66

AGALAWATTE

AGAL

50.00

(5.68)

(20.85)

(28.06)

25.00

29.82%

31.39

234.03

(22.36)

121.4

76.05

58.90

(15.43)

9.36

5.3

1.6

BALANGODA

BALA

35.80

(2.20)

(14.04)

(27.70)

23.64

17.12%

61.72

249.77

84.16

132.3

34.56

(1.25)

84.00

10.57

3.4

0.6

846.18

BOGAWANTALAWA

BOPL

18.00

1.22

(5.14)

(9.78)

83.75

-1.23%

11.39

(11.78)

(44.18)

62.9

69.15

(99.64)

28.59

na

na

1.6

1,507.50

HAPUGASTENNE

HAPU

63.00

1.77

3.44

(10.11)

46.32

6.50%

31.02

93.33

(35.60)

53.7

0.12

75.11

117.73

2.02

31.3

2.0

2,917.89

HORANA

HOPL

40.50

1.00

(16.36)

(37.65)

25.00

31.13%

41.91

326.17

(13.30)

154.9

135.31

49.22

(13.72)

13.05

3.1

1.0

1,012.50

KAHAWATTE

KAHA

33.40

3.09

(2.91)

(4.57)

79.89

20.75%

13.05

216.34

(115.74)

141.4

68.57

122.07

49.50

2.71

12.3

2.6

2,668.32

KEGALLE

KGAL

143.00

(1.38)

(4.67)

(20.99)

25.00

30.20%

98.51

743.81

31.37

270.1

227.41

214.90

125.31

29.75

4.8

1.5

3,575.00

KELANI VALLEY

KVAL

105.00

(10.71)

(12.82)

(33.82)

34.00

20.95%

55.90

398.23

(49.26)

246.2

165.19

36.07

7.39

11.71

9.0

1.9

3,570.00

KOTAGALA

KOTA

89.10

(2.28)

(14.46)

(31.06)

32.00

28.79%

69.34

638.89

26.37

175.5

238.61

198.38

55.77

19.97

4.5

1.3

2,851.20

MADULSIMA

MADU

18.00

(3.23)

(13.04)

(21.74)

29.00 -13.37%

57.63

(223.47)

(116.86)

37.5

(50.08)

(94.01)

14.59

na

na

0.3

522.00

MAL

6.80

(1.45)

(10.53)

22.70%

9.12

464.96

92.61

198.6

101.13

72.58

175.99

2.07

3.3

0.7

1,527.21

MASKELIYA

MASK

24.80

5.53

(1.98)

(4.62)

26.98 -41.67%

25.61

(287.88)

(317.75)

30.9

57.27

(58.34)

12.07

na

na

1.0

669.02

NAMUNUKULA

NAMU

96.00

(2.11)

(1.27)

(18.49)

23.75

25.26%

54.56

327.24

1.26

100.7

116.76

108.56

83.35

13.78

7.0

1.8

2,280.00

TALAWAKELLE

TPL

32.40

0.31

(3.83)

(11.89)

23.75

8.24%

46.62

91.20

(75.79)

71.8

101.93

(6.76)

(2.80)

3.84

8.4

0.7

769.50

UDAPUSSELLAWA

UDPL

40.80

(2.86)

8.22

2.00

19.40

1.36%

21.22

5.58

(33.79)

(9.2)

36.28

12.24

41.99

0.29

141.8

1.9

791.47

WATAWALA PLANTATIONS

WATA

17.30

(5.00)

(11.40)

(22.62)

236.67

17.69%

10.88

455.54

(40.73)

296.8

188.73

10.72

146.20

1.92

9.0

1.6

4,094.33

ELPITIYA

ELPL

24.80

1.64

(6.06)

(12.06)

72.87

18.44%

18.71

251.44

251.4

na

na

3.45

7.2

1.3

1,807.09

MET.RES.HOL

MPRH

28.90

2.12

(3.99)

2.85

17.26

1.14%

39.52

7.77

43.8

(36.02)

na

0.45

64.2

0.7

498.95

ASIRI CENTRAL

ASHA

230.00

17.40

9.57

12.52

22.33

-9.82%

45.0

(176.52)

ASIRI SURGICAL

AMSL

8.40

1.20

(6.67)

5.00

528.46

13.08%

3.8

291.69

89.7

90.0

ASIRI HOSPITAL

ASIR

9.70

(2.02)

(4.90)

15.48

889.26

8.52%

2.9

238.85

73.8

CEYLON HOSPITALS [V]

CHL

90.00

(2.07)

(6.25)

(10.00)

25.53

4.39%

72.7

89.42

CEYLON HOSPITALS [NV]

CHL X

70.00

(2.23)

(11.05)

(12.83)

8.35

1.89%

72.7

LANKA HOSPITALS

LHCL

57.40

(8.73)

(10.30)

44.47

223.73

10.54%

NAWALOKA

NHL

4.10

(2.38)

5.13

1409.51

5.87%

MALWATTE VALLEY

HEALTH SERVICES

(1.61)

224.59

(5.05) 17.84

5.73%

958.19

308.85

182.66

295.63

171.04

1,160.44

41.4

1,250.00

2.37

(116.04)

na

na

na

2.9

5,136.81

51.4

60.65

85.29

0.55

15.2

2.0

4,439.04

64.3

77.3

23.38

24.59

0.27

36.1

3.1

8,625.85

38.5

(3.836)

40.637

50.92

40.30

2.64

34.1

1.5

2,297.45

38.50

38.5

(3.836)

40.637

40.30

2.64

26.5

1.0

584.18

9.8

301.63

66.2

65.2

106.0

64.30

67.96

1.35

42.6

4.5

12,842.23

2.0

174.62

2.2

23.7

60.9

87.83

902.00

0.12

33.1

1.9

5,778.97

-60.5

07th October 2011

Sri Lanka Focus

ASIA RESEARCH TEAM 19

Broad Market Valuation Guide


Year

Company

End

Price

Shares Trailing
Price Performance
(LKR) 1W(%) 1M(%) 1Q(%)
Mn
ROE
(0.64) (4.00) (2.02)
31.36%

BVPS

Net Profit
4Qtrs
761.90

Trailing

Trailing

PBV

Dec'10
112.09

Net Profits
Sept'10
118.18

Jun10
71.57

EPS

PE
10.55

83.93

107.29

70.74

13.17

6.5

3.0

Mkt Cap Mn

25.97

Mar'11
502.72

JOHN KEELLS LIMITED

JKL

86.00

(0.70)

(6.96)

(13.27)

60.80

45.33%

29.06

800.77

66.67

542.88

LAKE HOUSE PRINTING

LPRT

172.10

(4.97)

(1.66)

17.80

2.94

1.87%

43.20

2.38

2.00

(1.48)

0.56

1.29

(1.09)

0.81

212.8

4.0

505.50

MERC. SHIPPINGS

MSL

352.40

4.69

13.68

2.84

-17.24%

106.16

(52.07)

(10.40)

(38.68)

4.42

(7.41)

(1.42)

na

na

3.3

1,002.57

CEYLON PRINTERS

CPRT

100.00

0.04 -242.06%

376.66

(31.92)

(32.30)

KALAMAZOO

KZOO

3200.00

(8.57)

3.26

0.05

878.80

2.55

PARAGON

PARA

1899.00

18.69

0.10

CEYLON TEA BROKERS

CTBL

8.30

1.22

3.75

72.92

114.00

1.55

39.80

SERVICES

STORES AND SUPPLIES

(7.56)

(6.44)

(4.72)

5.80%
na
22.55%

606.01

88.69

5,228.80

0.38

na

0.40

na

na

0.3

3.50

0. 79

na

2.55

51.00

62.7

3.6

160.00

0.39

3.90

487.1

na

189.95

na

22.79

17.01

na

0.35

23.8

5.4

946.20

130.27

333.07

53.99

90.16

0.39

12.30%

3.31

20.37

2.50

COLOMBO PHARMACY

PHAR

1650.00

(2.94)

(4.66)

(20.49)

1.27

2.44%

622.10

19.35

3.29

4.69

3.37

8.00

5.16

15.20

108.5

2.7

2,100.21

E B CREASY

EBCR

2300.00

(8.00)

(11.54)

12.20

2.54

25.89%

733.48

481.57

64.60

123.41

293.56

220..22

82.12

189.93

12.1

3.1

5,831.55

GESTETNER

GEST

352.00

(5.88)

46.67

46.06

2.28

43.89%

22.91

22.91

5.85

1.13

5.34

10.59

(3.35)

10.06

35.0

15.4

801.90

HUNTERS

HUNT

702.00

(9.73)

(6.28)

(20.95)

5.15

3.69%

432.42

82.19

14.96

1.03

30.80

35.40

6.23

15.97

43.9

1.6

3,611.79

3,681.08

500.84

(231.33)

2,313.10

1,095.31

451.28

BROWNS

BRWN

275.00

(0.04)

(0.04)

(14.83)

70.88

12.88%

215.68

1,968.09

86.69

(459.96)

1,572.96

768.40

182.18

27.77

9.9

1.3

19,490.63

C W MACKIE

CWM

101.90

2.93

9.10

17.13

35.99

19.39%

38.90

271.45

102.19

121.84

0.42

47.00

43.66

7.54

13.5

2.6

3,667.23

CEYLON FOREIGN TRADES


EASTERN MERCHANTS

CFT
EMER

M
M

10.80
26.80

15.05
(7.12)

15.05
(98.87)

9.18
(97.63)

140.20
117.45

5.85%
2.71%

4.31
7.94

35.38
25.30

6.60
29.29

17.61
(12.87)

7.29
8.88

3.89
na

0.45
16.00

0.25
0.22

42.8
124.4

2.5
3.4

1,514.12
3,147.55

ENVIRONMENTAL RESOURCES
RADIANT GEMS

GREG
RGEM

M
M

60.70
170.00

(6.38)
(20.44)

(10.28)
68.13

(3.06)
78.05

315.48
2.40

6.53%
-1.09%

23.32
13.90

480.56
(0.36)

(16.77)

(149.83)
2.30

486.70
(2.19)

160.45
(1.04)

43.82
0.57

1.52
na

39.8
na

2.6
12.2

19,149.76
408.00

125.21

19.62%

35.43

870.50

292.84

249.58

225.55

102.53

162.00

6.95

18.0

3.5

15,663.72

0.08

9.15%

264.29

2.02

na

2.60

24.19

5.0

0.5

10.04

180.00

9.35%

1.67

28.15

0.16

35.8

3.3

1,008.00

TRADING

(2.73)

1.54

1.24

12.12%

SINGER SRI LANKA

SINS

125.10

(6.78)

2.96

9.64

OFFICE EQUIPMENT

OFEQ

120.40

TESS AGRO

TESS

5.60

(6.67)

55.56

100.00

5.61

2.30

6.85

1,929.14

HPWR

33.40

(0.60)

(4.58)

1.52

125.20

15.80%

21.78

430.67

LANKA IOC

LIOC

17.40

(4.92)

(8.90)

2.96

532.53

10.42%

17.23

VIDULLANKA

VLL

9.20

1.10

2.22

22.67

432.88

16.53%

VPEL

9.20

(2.15)

(11.65)

747.11

21.03%

LGL

50.00

18.67

15.00

16.95

335.00

9.12%

579.02

LAUGFS GAS (X)

LGL

29.80

10.07

2.79

(0.67)

52.00

9.12%

579.02

HYDRO POWER

HPFL

15.10

8.82

7.25

9.63

109.09

7.38%

62.93

17.60

PANASIAN POWER

PAP

5.10

6.25

(1.92)

8.51

500.00

14.50%

108.33

60.13

48.20

3.24

(4.88)

4.78

E-CHANNELLING

ECL

9.70

15.48

25.97

49.23

PC HOUSE

PCH

16.90

(11.52)

(3.98) 228.9333

POWER & ENERGY


HEMAS POWER

VALLIBEL POWER
LAUGFS GAS

INFORMATION TECHNOLOGY

14.07

14.08

na

183.04

35.96

900.10

810.04

139.08

86.85

112.12

107.40

124.31

80.01

3.44

9.7

1.5

4,181.68

956.38

(36.25)

(111.30)

602.36

501.57

(116.00)

1.80

9.7

1.0

9,266.02

2.15

153.93

38.31

(9.42)

69.40

55.63

56.87

0.36

25.9

4.3

3,982.47

2.47

388.15

94.12

44.56

120.94

128.53

118.20

0.52

17.7

3.7

6,873.41

251.48

327.54

251.48

327.54

22.14

23.19

2.20

2.80%
2.80%

2.11

na

13.14%

122.13

(0.58)

17.40

2.20
0.64

2.20

2.20
146.00

57.69

38.31

50.00

12.60

538.49
na

0.02

538.5

1.66

6.85
15.1

1,184.67

Research
Senior Analyst
Amali Perera

(94-11)5320256
amali@asiacapital.lk

Economy

Corporates
Minoli Mallwaarachchi
Nirmala Samarawickrama
Dilan Wijekoon
Thilina Ukwatta
Shan Silva

Dhanusha Pathirana
Travis Gomez

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

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

Statistician
Nuwan Pradeep

(94-11)5320257

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

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

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

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

Shiyam Subaulla
Gagani Jayawardhana
Priyantha Hingurage
Neluka Rodrigo
Subeeth Perera

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

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

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

Branches
Branches
CSE Floor

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

Kiribathgoda

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

Kurunegala

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

Matara
Galle

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


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

Negombo

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

Service Centers
Service Centers
Kandy

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

Hambantota

Hambanthota Chamber of Commerce, Thangalle Road, Hambantota.

Ampara

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

Jaffna

11-8, First Floor, Stanley Road, Jaffna

Wennappuwa

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

Moratuwa

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

Panadura

Asian Alliance Building, 293, Galle Road, Panadura

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

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

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

adhikari@asiacapital.lk

Gayan Perera

(031)-5676880

0772-544044

gayan@asiacapital.lk

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

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

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

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

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

The report has been prepared by Asia Wealth (Private) Limited. The information and opinions contained herein has been compiled or arrived at based upon information obtained from sources believed to be reliable and in good faith. Such information
The
report
hasindependently
been prepared
by Asiaand
Wealth
(Private)representation
Limited. The information
and
opinions
contained
hereinas
has
compiledcompleteness
or arrived ator
based
upon information
from sources
to be and
reliable
and in
good
faith.toSuch
information
has not
been
verified
no guaranty,
or warranty,
express
or implied
is made
to been
its accuracy,
correctness,
reliabilityobtained
or suitability.
All suchbelieved
information
opinions
are
subject
change
without
has
notThis
beendocument
independently
verified and purposes
no guaranty,
or implied
is made
as to mentioned
its accuracy,
completeness
or correctness,
reliability
suitability.
information
and
toor
change
without
notice.
is for information
only,representation
descriptions of or
anywarranty,
companyexpress
or companies
or their
securities
herein
are not intended
to be complete
andorthis
documentAll
is such
not, and
should not
be opinions
construedare
as,subject
an offer,
solicitation
of
notice.
This
document
is
for
information
purposes
only,
descriptions
of
any
company
or
companies
or
their
securities
mentioned
herein
are
not
intended
to
be
complete
and
this
document
is
not,
and
should
not
be
construed
as,
an
offer,
or
solicitation
of
an offer, to buy or sell any securities or other financial instruments. In no event will Asia Securities be liable for any loss or damage including without limitation, indirect or consequential loss or damage, or any loss or damage whatsoever arising out of,
an
offer,
to buy or
sellthe
anyuse
securities
or other
financial
instruments.
Inon
nosuch
eventinformation
will Asia Securities
be liable
foratany
loss
or risk.
damage including without limitation, indirect or consequential loss or damage, or any loss or damage whatsoever arising out of,
or in
connection
with
of this report
and
any reliance
you place
is therefore
strictly
your
own
or in connection with the use of this report and any reliance you place on such information is therefore strictly at your own risk.
Asia Securities may, to the extent permissible by applicable law or regulation, use the above material, conclusions, research or analysis in which they are based before the material is disseminated to their customers. Not all customers will receive the
material
at the may,
sameto
time.
Securities,
theirbyrespective
directors,
officers, representatives,
related persons
and/or
Securities,
may
have
a long
short position
in any
the securities
other
financial Not
instruments
mentioned
or issuers
Asia
Securities
theAsia
extent
permissible
applicable
law or regulation,
use the aboveemployees,
material, conclusions,
research
or Asia
analysis
in which
they
are
basedorbefore
the material
is of
disseminated
toor
their
customers.
all customers
will receive
the
describedatherein
at any
time
and
may make
a purchase
sale,officers,
or offerrepresentatives,
to make a purchase
and/or
sale ofpersons
any such
securities
or other financial
fromposition
time toin
time
market
or otherwise,
each case either
as principal
or
material
the same
time.
Asia
Securities,
their
respectiveand/or
directors,
employees,
related
and/or
Asia Securities,
may haveinstruments
a long or short
anyinofthe
theopen
securities
or other
financialininstruments
mentioned
or issuers
agent. Asiaherein
Securities
in asecurities
other sale,
financial
instruments
this publication,
in securities
of or
issuers
herein or in from
securities
underlying
or open
related
to such
securities. Asia
Securities
mayashave
recently
described
at anymay
timemake
and markets
may make
purchaseor
and/or
or offer
to make adescribed
purchase in
and/or
sale of any such
securities
otherdescribed
financial instruments
time to
time in the
market
or otherwise,
in each
case either
principal
or
underwritten
the securities
of an issuer
mentioned
herein.
The information
contained indescribed
this report
forpublication,
general information
purposes
only.described
This report
and its
is copyright
of Asia
Securities
rights reserved.
This reportwhole
or in
agent.
Asia Securities
may make
markets
in securities
or other
financial instruments
in is
this
in securities
of issuers
herein
or content
in securities
underlying
or related
to and
suchall
securities.
Asia Securities
may in
have
recently
part- may not,the
except
with the
express
permission
Asia
Securities contained
be reproduced
orreport
distributed
commercially
exploited
in any
material
form by
graphic,
electronic,
mechanical
or anyreserved.
means. Nor
you in
transmit
it or
underwritten
securities
of an
issuerwritten
mentioned
herein. of
The
information
in this
is foror
general
information
purposes
only.
This report
andany
its means
contentwhether
is copyright
of Asia
Securities
and all rights
Thismay
reportwhole or
in
store it
in any
website
or other
form
of electronic
retrieval
Any be
unauthorised
this report
result in immediate
partmay
not,other
except
with the
express
written
permission
of Asiasystem.
Securities
reproduceduse
or of
distributed
orwill
commercially
exploitedproceedings.
in any material form by any means whether graphic, electronic, mechanical or any means. Nor may you transmit it or
store it in any other website or other form of electronic retrieval system. Any unauthorised use of this report will result in immediate proceedings.

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

Das könnte Ihnen auch gefallen