You are on page 1of 15

LeadCapital

Ratings Definition
BUY (Overweight); Target price of the stock is at least 18% above current market price, and risk free rate)
Hold (Neutral); Target price of the stock ranges between <-10% and <+10% from the current market price
Sell (Underweith); Target price of the stock more than 10% below the current market price

Date;

8th January, 2015

TICKERS

LTP 15/12/14

R-E-P

1yr TP

UP/Downside potential

ACCESS BANK

5.74

5.50

8.00

39.37%

DIAMOND BANK

4.69

4.50

6.50

38.59%

17.10

16.50

19.00

11.11%

FCMB

2.22

2.00

3.50

57.66%

FIDELITY BANK

1.60

1.30

2.20

37.50%

FIRST BANK

7.81

7.80

14.00

79.26%

GT BANK

21.96

20.50

27.00

22.95%

STANBIC IBTC

27.99

25.00

30.00

7.18%

SKYE BANK

2.30

2.20

3.50

52.17%

STERLING BANK

2.49

2.00

3.00

20.48%

UBA

3.79

3.60

6.00

58.31%

UBN

8.09

7.30

10.00

23.61%

UNITY BANK

0.50

0.50

0.50

0.00%

WEMA BANK

0.93

0.85

1.20

29.03%

15.44

15.00

22.00

42.49%

LTP

R-E-P

1yr TP

UP/Downside potential

OANDO

16.15

15.00

24.00

48.61%

MRS OIL

53.20

50.00

60.00

12.78%

CONOIL

38.11

35.00

60.00

57.44%

2.99

2.50

4.00

33.78%

FORTE OIL

231.88

165.00

220.00

-5.12%

MOBIL

160.00

140.00

185.00

15.63%

TOTAL

146.51

135.00

180.00

22.86%

SEPLAT

317.24

250.00

360.00

13.48%

LTP

R-E-P

1yr TP

UP/Downside potential

OKOMUOIL

25.46

24.00

38.00

49.25%

PRESCO

27.47

23.00

38.00

38.33%

BANKING

ETI

ZENITH
INDUSTRY AVERAGE
OIL & GAS

ETERNA OIL

INDUSTRY AVERAGE
AGRIC & ALLIED

LIVESTOCK FEEDS

2.05

2.00

3.00

46.34%

CONSTRUCTION

LTP

R-E-P

1yr TP

UP/Downside potential

JULIUS BERGER

54.75

52.00

60.00

9.59%

9.48

9.00

12.50

31.86%

LTP

R-E-P

1yr TP

UP/Downside potential

141.74

130.00

165.00

16.41%

21.00

20.00

25.00

19.05%

139.82

135.00

175.00

25.16%

LTP

R-E-P

1yr TP

UP/Downside potential

30.60

30.00

55.00

79.74%

3.03

2.85

6.00

98.02%

LTP

R-E-P

1yr TP

UP/Downside potential

INDUSTRY AVERAGE

UACP
INDUSTRY AVERAGE
BREWERIES
GUINNESS
INT'L BREWERIES
NB PLC
INDUSTRY AVERAGE
CONGLOMERATES
UACN
TRANSCORP
INDUSTRY AVERAGE
CONSUMERS GOODS
CADBURY
NESTLE
DANGOTE SUGAR
FLOUR MILLS
7UP

42.00
945.82
5.53
35.38
165.40

30.00

45.00

7.14%

800.00

1,000.00

5.73%

4.60

7.00

26.58%

35.00

65.00

83.72%

130.00

150.00

-9.31%

HONEYWELL

3.46

3.00

4.50

30.06%

NAT.SALT CO.

6.46

5.80

9.00

39.32%

PZ

26.50

25.00

38.00

43.40%

UNILEVER

33.80

30.00

40.00

18.34%

INDUSTRY AVERAGE
INDUSTRIAL GOODS
ASHAKA
CEMENT CO OF NORTH
DANGOTE CEMENT
WAPCO

LTP
24.60
9.39
171.48
80.02

R-E-P

1yr TP

UP/Downside potential

20.00

29.50

19.92%

9.00

14.00

49.09%

155.00

240.00

39.96%

70.00

100.00

24.97%

INDUSTRY AVERAGE

Disclaimer

This report has been prepared by LeadCapital research from various sources that we believe are accurate.
herein are expressed in good faith and every effort has been made to use reliable comprehensive informati
change and neither LeadCapital research nor LeadCapital is under any obligation to make public any annou
opinions, estimates, expectations and views contained herein are entirely those of LeadCapital research. W
does not provide individually tailored investment advice. While care has been taken in preparing this repor

does not provide individually tailored investment advice. While care has been taken in preparing this repor

Code

Definition

LTP

Last Trading Price

52 wk-Lo

52 Week Low

R-E-P

Recommended Entry Price

52 WK %

52 Week Change

2014 TP

2014 target price

PBT margin

Profit Before Tax Margin

Yr-H

Year High

PAT margin

Profit After Tax Margin

Yr-Lo

Year Low

ROA

Return On Asset

YTD

Year-To-Date Change

ROE

Return On Equity

52 WK-H

52 Week High

EPS

Earnings Per Share

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

BUY

6.38

5.74

-13.03%

10.1

5.5

-41%

BUY

5.45

4.69

-15.95%

7.95

4.69

-39%

HOLD

18.2

17.1

-7.97%

19.82

12.7

1%

HOLD

2.5

2.22

-10.84%

4.55

2.22

-42%

BUY

1.62

1.6

-1.23%

2.69

1.43

-40%

BUY

8.7

7.81

-11.25%

16.29

7.79

-51%

HOLD

25.18

21.96

-12.79%

31.6

20.4

-22.68%

HOLD

28

27.99

3.67%

35

19

30.19%

BUY

2.53

2.3

-13.53%

4.56

2.09

-45.88%

BUY

2.49

2.42

-1.97%

2.65

2.1

6.41%

BUY

4.32

3.79

-11.86%

9.15

3.43

-57.18%

HOLD

8.5

8.09

-4.82%

10.75

6.82

-22.58%

SELL

0.5

0.5

0.00%

0.5

0.5

0.00%

BUY

0.93

0.9

-3.12%

1.21

0.88

-21.19%

BUY

18

15.44

-16.13%

25.6

15.37

-33.96%

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

HOLD

17.5

16.15

0.25%

33.47

13.87

-25.68%

HOLD

53.2

53.2

0.00%

70

44.16

-2.28%

HOLD

38.11

38.11

0.00%

75.73

38.11

-31.15%

HOLD

2.99

2.99

0.34%

5.51

2.91

-40.56%

SELL

231.88

225.1

1.75%

257.01

82.43

160.54%

HOLD

160

158

1.27%

180

111.72

38.29%

HOLD

149

146.51

2.81%

195.5

142.5

-16.50%

HOLD

351.5

317.24

-14.49%

720.5

252.93

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

BUY

25.46

25.35

0.43%

44.75

24.11

-41.69%

BUY

27.47

24.5

12.12%

48.48

22

-26.75%

HOLD

Ratings

2.17

Yr-H

2.05

Yr-Lo

-10.09%

YDT %

4.75

52 WK-H

52 WK -LO

-53.30%

52 WK %

HOLD

57.63

54.75

-9.74%

76.45

54.75

-24.26%

HOLD

9.97

9.48

-0.21%

26

9.43

-53.80%

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

HOLD

165.3

141.74

-15.71%

262

115

-40.47%

HOLD

22.21

20.5

-10.14%

32

20.5

-28.57%

BUY

163

139.82

-15.41%

186.9

132

-16.53%

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

HOLD

34

30.6

-10.00%

71.2

30.6

-56.50%

BUY

3.22

3.03

-6.77%

6.5

2.8

-25.19%

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

HOLD

42

40

5.00%

90.78

34.82

-27.92%

HOLD

995.6

945.82

-6.52%

1200

770.61

-19.16%

BUY

6.04

5.53

-12.91%

12.27

4.94

-53.14%

BUY

39.14

35.38

-9.74%

89.27

35

-59.36%

SELL

165.4

165.4

0.00%

188.52

71.4

131.65%

BUY

3.46

3.46

0.00%

4.5

3.09

-11.28%

BUY

6.5

6.46

3.86%

14

5.8

-53.86%

HOLD

26.5

23.99

11.34%

39.12

17.5

-30.08%

HOLD

36.48

33.8

-5.59%

59.01

27

-36.51%

Ratings

Yr-H

Yr-Lo

YDT %

52 WK-H

52 WK -LO

52 WK %

HOLD

21.6

20.81

-1.37%

34.7

14

2.03%

HOLD

9.88

9.39

-9.62%

15.75

-10.40%

BUY

190

171.48

-14.26%

250

153

-27.03%

HOLD

81

80.02

-0.60%

131

66.5

-30.42%

e believe are accurate. It is given for informational purposes only and is not a solicitation to buy or sell the securities me
omprehensive information but no representation is made as to its accuracy or completeness. The opinions and information
o make public any announcement with respect to such change. This report is produced independently of LeadCapital and
eadCapital research. With the exception of information regarding LeadCapital, reports prepared by LeadCapital research
in preparing this report, no responsibility or liability is accepted by Leadcapital research for actions taken as a result of

in preparing this report, no responsibility or liability is accepted by Leadcapital research for actions taken as a result of

p/E Ratio

Price Earnings Ratio

DiV

Dividend Paid

DiV Yield

Dividend Yield

NAPS

Net Asset Per Share

P/Book

Price To Book Value

F-EPS

Project Forward Earnings Per Sshre

F-P/E

Projected Price Earnings Ratio

PBT margin %

PAT Margin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

21.76%

17.55%

1.98%

14.85%

1.59

3.62

27.63%

17.71%

15.76%

1.88%

20.56%

1.97

2.38

42.05%

8.60%

5.73%

0.65%

6.91%

1.48

11.55

8.65%

13.88%

12.22%

1.59%

11.13%

0.81

2.75

36.40%

7.11%

6.08%

0.71%

4.72%

0.27

6.00

16.65%

23.07%

17.84%

1.82%

14.97%

2.16

3.61

27.71%

44.13%

38.16%

4.40%

27.87%

3.15

6.98

14.33%

22.13%

18.68%

2.72%

21.28%

2.08

13.47

7.42%

13.46%

12.58%

1.43%

13.31%

1.21

1.90

52.70%

10.16%

9.03%

1.17%

13.04%

0.53

4.73

21.16%

21.18%

17.61%

1.76%

19.83%

1.41

2.68

37.28%

3.10%

3.16%

0.38%

1.92%

0.23

35.72

2.80%

-53.54%

-35.94%

-5.59%

-80.04%

-0.59

-0.85

-117.47%

5.46%

4.48%

0.48%

3.86%

0.12

7.47

13.39%

31.47%

27.12%

3.03%

18.72%

3.04

5.09

19.66%

12.65%

11.34%

1.23%

7.53%

1.30

7.14

14.02%

PBT margin %

PAT Margin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

2.53%

1.58%

0.011

3.86%

0.89

18.09

5.53%

1.60%

0.72%

0.010

3.23%

2.50

21.30

4.70%

2.53%

1.71%

0.030

12.24%

3.01

12.67

7.90%

1.09%

0.72%

0.039

9.89%

0.54

5.55

18.03%

5.10%

3.91%

0.048

11.82%

4.63

50.06

2.00%

6.51%

4.42%

0.085

36.50%

9.65

16.58

6.03%

3.41%

2.24%

0.067

40.29%

15.71

9.33

10.72%

51.98%

62..51%

157.17

2.02

49.54%

9.34%

2.19%

4.13%

16.83%

24.26

16.95

13.06%

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

30.40%

23.61%

0.000

0.00%

2.19

11.61

8.61%

33.69%

25.51%

0.054

9.58%

1.65

16.61

6.02%

4.63%

3.45%

0.057

12.18%

0.11

19.45

5.14%

22.90%

17.52%

0.04

7.26%

1.32

15.89

6.59%

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

7.62%

3.69%

0.035

37.34%

6.54

8.37

11.95%

32.81%

27.93%

0.047

9.44%

2.29

4.13

24.21%

20.22%

15.81%

4.10%

23.39%

4.42

6.25

18.08%

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

10.03%

7.62%

0.043

14.65%

3.95

35.91

2.78%

18.56%

12.62%

0.048

10.55%

0.33

62.92

1.59%

23.17%

16.04%

0.170

38.34%

5.70

24.55

4.07%

Err:522

Err:522

Err:522

Err:522

Err:522

Err:522

Err:522

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

17.80%

12.64%

0.083

13.89%

5.18

5.91

16.93%

47.98%

36.96%

0.047

8.03%

0.18

16.86

5.93%

32.89%

24.80%

6.48%

10.96%

2.68

11.39

11.43%

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

20.75%

16.84%

0.140

25.10%

3.21

13.10

7.64%

19.57%

16.72%

0.206

54.83%

28.08

33.68

2.97%

15.77%

10.51%

0.130

23.09%

0.90

6.12

16.34%

2.48%

1.62%

0.021

6.97%

2.25

15.72

6.36%

9.29%

7.13%

0.071

25.96%

10.01

16.52

6.05%

6.58%

4.94%

0.031

10.50%

0.26

13.54

7.39%

37.03%

25.18%

0.000

0.00%

0.78

8.30

12.05%

9.84%

7.35%

0.055

8.33%

0.97

27.21

3.67%

11.52%

8.01%

0.110

49.87%

1.27

26.60

3.76%

14.76%

10.92%

0.085

22.74%

5.30

17.87

7.36%

PBT margin %

PAT Marhin %

ROA

ROE

EPS (N)

P/E Ratio

Earnings yield

13.11%

13.02%

0.042

5.99%

1.26

19.51

5.13%

12.48%

9.02%

0.095

15.71%

1.13

8.29

12.06%

49.40%

52.10%

0.239

36.58%

11.81

14.52

6.89%

28.05%

28.61%

0.175

30.40%

9.42

8.50

11.77%

25.76%

25.69%

13.76%

22.17%

5.90

12.70

8.96%

to buy or sell the securities mentioned herein. LeadCapital research views


s. The opinions and information contained in this report are subject to
ependently of LeadCapital and the recommendations (if any), forecasts,
epared by LeadCapital research are based on public information. This report
for actions taken as a result of information provided in this report.

for actions taken as a result of information provided in this report.

Div

0.35
0.30
0.00
0.30
0.14
1.10
1.70
0.10
0.30
0.25
0.50
0.00
0.00
0.00
1.75

Div
0.00
0.75
0.00
0.00
4.00
6.00
9.00
15.80

Div
1

DIV Yield
6.10%
6.40%
0.00%
13.51%
8.75%
14.08%
7.74%
0.36%
13.04%
10.04%
13.19%
0.00%
0.00%
0.00%
11.33%
DIV Yield
0.00%
1.41%
0.00%
0.00%
1.73%
3.75%
6.14%
4.98%
DIV Yield
3.93%
0.00%

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

22.06%

10.68

0.54

1.92

2.98

31-Dec

15.21%

9.59

0.49

1.98

2.37

31-Dec

0.00%

21.38

0.80

3.29

5.20

31-Dec

37.13%

7.26

0.31

0.88

2.52

31-Dec

52.54%

5.64

0.28

0.52

3.08

31-Dec

50.82%

14.46

0.54

2.06

3.79

31-Dec

54.02%

11.29

1.94

3.06

7.17

31-Dec

4.81%

9.76

2.87

3.22

8.70

31-Dec

24.75%

9.11

0.25

1.14

2.01

31-Dec

47.44%

4.04

0.62

0.67

3.74

31-Dec

35.39%

7.13

0.53

1.30

2.92

31-Dec

0.00%

11.77

0.69

0.54

15.04

31-Dec

0.00%

0.73

0.68

0.36

1.40

31-Dec

0.00%

3.23

0.29

0.21

4.53

31-Dec

57.64%

16.22

0.95

3.08

5.02

31-Dec

9.49

0.79

1.61

4.70

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

0.00%

23.13

0.70

1.19

13.57

31-Dec

30.03%

77.28

0.69

3.00

17.75

31-Dec

0.00%

24.58

1.55

4.01

9.50

31-Dec

0.00%

5.45

0.55

0.62

4.82

31-Dec

86.35%

39.20

5.92

4.08

56.79

31-Dec

62.16%

26.45

6.05

21.72

7.37

31-Dec

57.29%

39.00

3.76

18.07

8.11

31-Dec

10.05%

209.08

1.52

164.99

1.92

31-Dec

55.52

2.74

27.21

14.98

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

45.59%

Err:512

Err:512

3.63

7.02

31-Dec

0.00%

17.26

1.59

2.63

10.46

31-Dec

0.00%
Div
2.7
0.7

Div
0

4.5

Div
1.75
0.05

Div
1.3
24

2.1
2.5
0.17

1.30
1.25

Div
0.42
0.7
7
3.3

DIV Yield
4.93%
7.38%
DIV Yield
0.00%
0.00%
3.22%
DIV Yield
5.72%
1.65%
DIV Yield
3.10%
2.54%
0.00%
5.94%
1.51%
4.91%
0.00%
4.91%
3.70%
DIV Yield
1.71%
7.45%
4.08%
4.12%
4.34%

0.00%

31-Dec

0.86

2.37

0.13

15.61

Err:512

Err:512

2.13

11.03

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

41.26%

17.53

3.12

6.99

7.84

31-Dec

30.50%

24.31

0.39

1.12

8.46

31-Dec

20.92

1.76

4.05

8.15

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

0.00%

26.94

5.26

4.73

29.95

30-Jun

0.00%

3.16

6.64

1.23

17.14

31-Dec

79.00%

14.86

9.41

6.10

22.93

31-Dec

17.13

8.76

Err:522

Err:522

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

33.79%

37.28

0.82

4.20

7.29

31-Dec

27.83%

2.24

1.35

0.33

9.18

31-Dec

19.76

1.09

2.26

8.23

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

40.54%

12.78

3.29

1.31

32.08

31-Dec

85.47%

51.21

18.47

27.78

34.04

31-Dec

0.00%

3.91

1.41

0.86

6.41

31-Dec

93.33%

35.03

1.01

2.48

14.27

30-Jun

24.98%

23.55

7.02

7.74

21.36

31-Dec

66.51%

2.44

1.42

0.46

7.52

31-Dec

0.00%

0.00

#DIV/0!

0.88

7.34

31-Dec

133.49%

11.70

2.27

0.85

31.18

30-Jun

98.38%

2.55

13.27

0.83

40.72

31-Dec

15.91

#DIV/0!

4.80

21.66

Pay Out Ratio

NAPS

P/BOOK

F-EPS

F-P/E

YEAR END

33.30%

21.06

1.17

2.25

10.93

31-Dec

61.79%

7.21

1.30

1.630

5.76

31-Dec

59.29%

32.28

5.31

10.595

16.18

31-Dec

35.04%

30.97

2.58

10.480

7.64

31-Dec

47.36%

22.88

2.59

6.24

10.13

You might also like