Professional Documents
Culture Documents
on Pak Suzuki
Motors
International Islamic
University Islamabad
(Faculty of Management Sciences)
SUBMITTED TO:
Mazhar Hussain
GROUP MEMBERS:
NO:
Prof. Ch.
REGISTRATION
Muhammad Badar-ud-Duja
FMS/MBA/F13
6230-
Muhammad Wasim
FMS/MBA/F13
6256-
Sehree Mumtaz
FMS/MBA/F13
6253-
Wasim Aslam
FMS/MBA/F13
6248-
Ishfaq Ali
FMS/MBA/F13
6259-
ACKNOWLEDGEMENT:
Contents
INTRODUCTION:..................................................................................................... 1
VISION................................................................................................................... 1
MISSION.............................................................................................................. 1
PRODUCT CATEGORIES....................................................................................... 2
Year of Listing:....................................................................................................... 2
Statement of Corporate Governance:....................................................................2
Ratio Analysis:....................................................................................................... 3
Liquidity Ratio..................................................................................................... 3
Leverage Ratios.................................................................................................. 5
Coverage Ratios................................................................................................. 7
Activity Ratios..................................................................................................... 8
Profitability Ratios............................................................................................. 13
COMMON SIZE ANALYSIS OF BALANCE SHEET.....................................................17
ASSET SIDE....................................................................................................... 17
COMMON SIZE ANALYSIS OF PROFIT AND LOSS ACCOUNT...............................19
INDEX ANALYSIS OF BALANCE SHEET..................................................................20
INDEX ANALYSIS OF PROFIT AND LOSS ACCOUNT............................................22
TREND ANALYSIS.................................................................................................. 23
Explanation of Trend Analysis...........................................................................23
Conclusion:.......................................................................................................... 25
References:.......................................................................................................... 25
INTRODUCTION:
Pak Suzuki Motor Company Limited (PSMCL) is public limited company
with its shares quoted on Stock Exchanges in Pakistan. The Company was
formed in August 1983 in accordance with the terms of a joint venture
agreement between Pakistan Automobile Corporation Limited
(representing Government of Pakistan) and Suzuki Motor Corporation
(SMC) - Japan.
The Company started commercial production in January 1984 with the
primary objective of progressive manufacturing, assembling and
marketing of Cars, Pickups, Vans and 4 x 4 vehicles in Pakistan. The
Companys long term plans inter-alia includes tapping of export markets.
The foundation stone laying ceremony of the Companys existing plant
located at Bin Qasim was performed in early 1989 by the Prime Minister
then in office.
This Plant has total area of 259000 m2 and the cost for building it
accounted up to Rs. 11.096 billion. This plant has production capacity of
150000 units / annum and works in double shifts.
Pak Suzuki Motors has largest distribution network in Pakistan. There are
currently 74 dealers of Pak Suzuki which are spread all over the cities of
Pakistan
VISION
To be recognized as a leading organization that values Customers
needs and provides motoring solutions with strong customer care.
MISSION
Suzuki motors
Page 1
PRODUCT CATEGORIES
AUTOMOBILES
Swift
Liana
Cultus
Mehran
Bolan
Cargo van
Ravi pickup
MOTORCYCLES
GS 150
GD 110
Raider
Sprinter Eco
HEAVY BIKES
Hayabusa
Intruder
Inazuma
Year of Listing:
Pak Suzuki Motor Company Limited (PSMCL) was incorporated as a public
limited company in August 1983.
Suzuki motors
Page 2
o All of the rules and regulations are briefly given in the corporate of
governance, which are compulsory for the running of business of the
company. Audit reports, statutory meetings are issued with approval
of the CFO and CEO.
o The Directors, CEO and Executives do not hold any interest in the
shares of the company other than that disclosed in the pattern of
shareholding.
Ratio Analysis:
We analysed the data of Suzuki motors of three years from 2009 to 2011.
The sources of data are given at the end of this report.
Liquidity Ratio
Current Ratio
Definition:
Current ratio means that to know about the company liquidity current
position, which can be calculate through total current assets over the total
current liabilities.
Formula:
Table:
Company
Suzuki Motors
2009
3.70
2010
3.01
Graph:
Suzuki motors
Page 3
2011
2.30
Current Ratio
4
3.5
3
2.5
2
1.5
1
0.5
0
2009
2010
2011
CR
Quick Ratio
Definition:
Quick ratio are those which can easily be converted it into any financial
institution, which are cash and marketable securities add account
receivable over the total current liabilities.
Formula:
Table:
Company
Suzuki Motors
2009
1.66
2010
1.16
Graph:
Suzuki motors
Page 4
2011
0.70
Quick Ratio
1.8
1.6
1.4
1.2
1
0.8
0.6
0.4
0.2
0
2009
2010
2011
Leverage Ratios
Definition:
Debt to equity ratio is that how much ratio is available in debt and equity,
which can be calculated total debts to total common stock equity.
Formula:
Table:
Company
Suzuki Motors
2009
0.23
2010
0.71
Graph:
Suzuki motors
Page 5
2011
0.54
2010
2011
Debt Ratio
Definition:
Debt ratio is that ratio where financing side of liabilities are been
performed in operation to know about their liabilities ratios, which can be
done through total debts to the total assets.
Formula:
Table:
Company
Suzuki Motors
Suzuki motors
2009
0.19
2010
0.25
Page 6
2011
0.34
Graph:
Debt Ratio
0.4
0.35
0.3
0.25
0.2
0.15
0.1
0.05
0
2009
2010
2011
Coverage Ratios
Table:
Company
Suzuki
Motors
Suzuki motors
2009
2010
2011
34.05
31.3
76.5
Page 7
Graph:
2010
2011
Activity Ratios
Definition:
Account receivable turnover tells how much we have utilized thee cash in
the business that can be known with the total credit sales over the
average account receivable.
Formula:
Suzuki motors
Page 8
Table:
Company
Suzuki Motors
2009
73.00
2010
101.00
2011
107.00
Graph:
Activity Ratio
120
100
80
60
40
20
0
2009
2010
2011
Definition:
Formula:
2009
2010
Page 9
2011
Suzuki Motors
5.00
3.60
3.40
Graph:
2009
2010
2011
Definition:
2009
2010
2011
2.7
4.37
5.34
Page 10
Graph:
2010
2011
Inventory in Days
Definition:
Suzuki motors
2009
2010
2011
135.18
83.52
68.35
Page 11
Graph:
Inventory In Days
160
140
120
100
80
60
40
20
0
2009
2010
2011
Definition:
Total assets turnover known that more we are utilizing assets turnover
then we are more contributing to generate in revenue, that can be done
when average total sales over the average total assets.
Formula:
Suzuki motors
2009
1.50
2010
2.20
Page 12
2011
2.26
Graph:
2009
2010
2011
Profitability Ratios
Definition:
Gross profit ratio mean that how much we have get the profit in operation
in the form of ratio, that can be calculate through gross profit over the
average total sales.
Formula:
Page 13
Table:
Company
Suzuki Motors
2009
0.02
2010
0.02
2011
0.04
Graph:
2009
2010
2011
Definition:
Net profit ratio is known that how much net profit ratio has been
calculated in operation with the net income over the average total sales.
Formula:
Company
Suzuki motors
2009
2010
Page 14
2011
Suzuki Motors
0.1
0.05
0.02
Graph:
Category 1
Category 2
Category 3
Return On Assets
Definition:
Return on assets mean that in operation how much we get return of assets
in business, that can done through net income over the average total
assets.
Formula:
Page 15
Company
Suzuki Motors
2009
0.01
2010
0.01
2011
0.03
Graph:
Return On Assets
0.04
0.03
0.03
0.02
0.02
0.01
0.01
0
2009
2010
2011
Return On Equity
Definition:
Return on equity means that in business how you are getting the return of
equity by performing operation, which can be calculate through net
income over the average total shareholder equity.
Formula:
Page 16
Table:
Company
Suzuki Motors
2009
0.02
2010
0.75
2011
0.05
Graph:
Return On Equity
0.8
0.7
0.6
0.5
0.4
0.3
0.2
0.1
0
2009
2010
20
2009
2010
2011
Property
26.5%
21.9%
18%
Intangible
Assets
1.9%
2.62%
1.3%
28.5%
24.5%
19.32%
0.02%
0.02%
0.01%
L.T
Suzuki motors
Page 17
0.01%
0.005%
0.006%
L.T Deposits
0.1%
0.14%
0.08%
L.T sales
receivables
Deferred
Taxes
0.8%
0.88%
0.79%
29.6%
25.6%
20.2%
Stores
0.23%
0.33%
0.27%
Stock in
Trade-Trade
Debts
Sales
Receivables
Loans
38.9%
45.4%
55.45%
2.1%
1.2%
1.38%
1.16%
1.3%
1.3%
1.2%
0.7%
0.9%
Trade
Deposits
Accrued
Mark-up
Income
Other
Receivables
Sales Tax
0.17%
0.22%
0.35%
0.04%
0.04%
0.02%
0.43%
0.55%
0.6%
1.4%
2.02%
4.3%
Income Tax
Refundable
Bank
Balances
4.4%
7.3%
10.13%
20.0%
15.15%
4.8%
70.3%
74%
79.76%
100%
100%
100%
TOTAL
ASSETS
2009
2010
2011
8.4%
7.7%
6.4%
4.6%
4.27%
3.5%
76%
71%
62%
Page 18
81%
75.3%
65.6%
Trade &
other
Payables
Advances
10.4%
16.00%
13.7%
2.5%
1.6%
13%
Accrued
Mark-up
Short
term
Borrowing
Deposits
against
display of
vehicles
Security
Deposits
Provision
for Sales
Tax
0.008%
0.45%
0.25%
0.32%
4%
5.5%
6%
0.49%
0.46%
0.3%
0.78%
0.71%
0.5%
18.8%
24.6%
34%
100%
100%
100%
TOTAL
EQUITY &
LIABILITIE
S
Explanation:
Common size analysis of balance sheet of Suzuki motors is improving year
by year like as in 2010 it has larger amount then 2009 and as compare to
2010 it also increases in2011. There is improvement in the company year
by year.
Suzuki motors
Page 19
ITEMS
2009
2010
2011
Turnover
net
Cost of
sales
Gross
profit
Distributio
n
Cost
Administra
tive
expenses
Other
Operating
Income
Finance
cost
Other
operating
Expenses
100%
100%
100%
(97.5%)
(97.64%)
(96%)
2%
2.3%
3.5%
(0.81%)
(0.46%)
(0.5%)
(1.8%)
(1.4%)
(1.3%)
2.3%
1.3%
1.17%
(0.04%)
(0.05%)
(0.03%)
(0.14%)
(0.13%)
(0.20%)
(0.53%)
1.63%
(0.78%)
1.5%
(0.95%)
2.5%
0.65%
0.97%
1.07%
0.49%
1.08%
1.5%
3.10
2.57
9.65
Profit
Before
Taxation
Taxation
Profit
After
Taxation
Earnings
Per
Shares
Suzuki motors
Page 20
2009
4684671
2010
Increase
or
Decrease
(458089)
-9.7%
2011
Increase
or
Decrease
(484354)
Property
Intangibl
e Assets
347732
158028
45.44%
(43955)
-12.6%
5032403
(300061)
-5.96%
(528309)
-10.49%
L.T
Investme
nt
L.T Loans
4449
964
21.66%
(259)
-5.82%
3162
(2052)
(1639)
-51.8%
L.T
Deposits
L.T sales
receivabl
es
Deferred
Taxes
34609
(6110)
(14122)
-40.80%
153478
16386
64.89%
17.65%
10.6%
32351
21.07%
-10.3%
5228101
(290869)
-5.5%
(511978)
-9.79
Stores
41749
22167
53.09%
22718
54.4%
Stock in
Trade
Trade
Debts
Sales
Receivabl
es
Loans
6879729
1868302
27%
6042667
87.8%
376508
(135789)
(53831)
-14.29%
205680
45574
36.06%
22.15%
98271
47.77%
226388
(91425)
(9802)
-4.32%
Trade
31738
11728
40.38%
36.95%
51533
162.37%
Suzuki motors
Page 21
Deposits
Accrued
Mark-up
Income
Other
Receivabl
es
Sales Tax
Income
Tax
Refundab
le
Bank
Balances
TOTAL
ASSETS
7837
815
10.39%
(1692)
-21.58%
76685
31094
40.54%
63263
82.49%
255609
133844
52.36%
767790
300.3%
780089
627624
80.45%
1582585
202.8%
3545621
(628435)
(2406141)
-67.86%
1242763
3
1765573
4
1885499
17.72%
15.17%
6157361
49.54%
1594630
9.03%
5645383
31.97%
2009
2011
Increase
or
Decrease
-
Authorised
Capital
Paid up
Capital
Reserves
13502601
14325600
172315
172315
1.2%
1.2%
967432
967432
7.16%
7.16%
Trade &
other
Payables
Advances
1853034
1227317
66.23%
1358140
73.2%
441781
(114750)
-25.97%
2623625
593.8%
Accrued
Mark-up
Short term
Borrowing
Deposits
against
display of
1512
(1512)
-100%
(1512)
-100%
80000
(30000)
-37.5%
(5000)
-6.25%
723554
344285
47.58%
713279
98.5%
Suzuki motors
1500000
2010
Increase
or
Decrease
-
822999
Page 22
vehicles
Security
Deposits
Provision
for Sales
Tax
TOTAL
EQUITY &
LIABILITIES
86778
1975
2.27%
5581
6.43%
138475
3325134
1427315
42.92%
4682951
140.8%
17655734
1594630
9.0%
5645383
31.9%
Explanation:
Suzuki motor is improving their business year by year as in 2010 there
was larger amount the in 2009 and as in 2011 it also increases, By their
effective operation in the business. Suzuki motors maintain their good will
in the market.
Turnover
net
Cost of
sales
Gross profit
Distributio
n
Cost
Administrat
ive
expenses
Suzuki motors
2009
2010
Increase
or
Decreas
e
26234061 16408701
62.5%
2011
Increase
or
Decreas
e
26484502
(2566476
2)
569299
(214550)
15974213
62.2%
25184391
98.1%
434488
(17189)
76.3%
-8.0%
1300111
49101
228.3%
22.8%
(495200)
141132
28.5%
240735
48.6%
Page 23
100.9%
Other
Operating
Income
Finance
cost
Other
operating
expenses
Profit
Before
Taxation
Taxation
Profit After
Taxation
Earnings
Per
Shares
619572
(44494)
-7%
818
0.13%
(12564)
8785
69.9%
5281
42%
(38714)
17094
44.1%
68358
176%
(141456)
427843
194316
240172
137%
56.13%
362657
937454
256%
219.1%
172624
255219
284248
(44076)
164%
-17.2%
398252
539202
230%
211%
3.10
(0.53)
-17%
6.55%
211%
Explanation:
index analysis of Income statement of Suzuki motors in 2010 is decreasing
as compared to 2009 but in 2011 the operation was performed very well
by the organization so they increased their net income.
TREND ANALYSIS
Name of Ratio
Current Ratio
Quick Ratio
Debt Equity
Debt Ratio
Interest Coverage
Ratio
Suzuki motors
2009
2010
2011
3.7
3.01
2.3
1.66
0.23
0.19
1.16
0.71
0.25
0.7
0.54
0.34
34.05
31.3
76.5
Page 24
73
101
107
5
2.7
135
1.5
0.02
0.1
0.01
0.02
3.6
4.37
84
2.2
0.02
0.05
0.01
0.75
3.4
5.34
68
2.26
0.04
0.02
0.03
0.05
Suzuki motors
Page 25
Return on Equity:
Suzuki motors
Page 26
Conclusion:
References:
Reference of the Website
PAK SUZUKI MOTORS
http://www.paksuzuki.com.pk/Automobile/PDF%20file/Financial/Suzuki
%20Annual%20Report%202011.pdf
PRODUCT CATEGORIES
http://www.paksuzuki.com.pk/Automobile/Pages/Home.aspx
introduction
Suzuki motors
Page 27
Suzuki motors
Page 28