1 | Most Discounted 101 shares (Based on historical performances) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
2 | Date: | 28/08/2015 | Week # : | 21 | ||||||
3 | (Ranking based on value + expected dividend for 6 years + earnigs growth rate) | |||||||||
4 | Analyzed counters: Updated/Total = | 158 | /262 | 3% | = Avg. DY | |||||
5 | k, 1.4*Avg. Est. M.ROE | 15% | -24% | = List Avg Potential | ||||||
6 | (* NOTE: Value given in the table below can be regarded as the Net Preset Value (NPV) of a share, would perceived by the market, at the discounted rate of k, provided the business and market conditions prevailed during the past 2 years will continue for another 6 years in future.) | |||||||||
7 | # | Name | Mkt Price | Consv'tive | Opt'stic | Risk | Gains | Passive | M.T.Er. | S.T.Er. |
8 | Value * | Value * | Potential | Potential | Income | Growth | Growth | |||
9 | 0.8 | INC.PERCENTILE----------> | -29% | 12% | 5% | 10% | 1% | |||
10 | 0.6 | INC.PERCENTILE ---------> | -46% | -2% | 3% | 6% | -1% | |||
11 | 1 | OSEA.N | 23.8 | 29.60 | 37.77 | 24% | 59% | 6% | 2% | -1% |
12 | 2 | CFVF.N | 39.7 | 26.41 | 60.98 | -33% | 54% | 9% | 21% | -6% |
13 | 3 | COLO.N | 142.0 | 103.39 | 246.22 | -27% | 73% | 1% | 23% | -1% |
14 | 4 | COMD.N | 97.0 | 68.67 | 148.00 | -29% | 53% | 5% | 19% | -15% |
15 | 5 | TPL.N | 37.0 | 30.55 | 61.81 | -17% | 67% | 6% | 3% | -15% |
16 | 6 | ASIY.N | 3.5 | 2.75 | 3.74 | -23% | 7% | 10% | -4% | 0% |
17 | 7 | VPEL.N | 9.2 | 6.45 | 8.25 | -37% | -13% | 10% | 8% | -1% |
18 | 8 | HNB.N | 218.6 | 191.52 | 289.39 | -12% | 32% | 4% | 6% | -1% |
19 | 9 | RCL.N | 124.2 | 120.19 | 135.17 | -3% | 9% | 3% | 16% | -2% |
20 | 10 | UML.N | 110.5 | 78.38 | 118.46 | -33% | 8% | 7% | 4% | 0% |
21 | 11 | LWL.N | 118.0 | 92.71 | 138.46 | -22% | 18% | 5% | 8% | -6% |
22 | 12 | VONE.N | 25.0 | 23.81 | 26.11 | -5% | 4% | 2% | 14% | -1% |
23 | 13 | PLC.N | 25.1 | 20.52 | 24.79 | -20% | -1% | 5% | 4% | 0% |
24 | 14 | SAMP.N | 265.0 | 218.56 | 332.89 | -18% | 26% | 2% | 4% | 2% |
25 | 15 | ELPL.N | 22.4 | 19.11 | 36.22 | -15% | 62% | 3% | -16% | -7% |
26 | 16 | CIND.N | 109.7 | 46.33 | 145.24 | -66% | 37% | 3% | 20% | -10% |
27 | 17 | HAYL.N | 350.0 | 289.51 | 413.68 | -17% | 18% | 2% | 6% | -2% |
28 | 18 | DIPD.N | 140.0 | 102.27 | 131.63 | -32% | -7% | 5% | 9% | -6% |
29 | 19 | LFIN.N | 129.0 | 56.54 | 126.51 | -79% | -3% | 6% | 10% | 3% |
30 | 20 | KGAL.N | 82.4 | 45.19 | 60.55 | -70% | -41% | 15% | -16% | -5% |
31 | 21 | NDB.N | 246.0 | 184.02 | 238.34 | -29% | -4% | 4% | 1% | -3% |
32 | 22 | AHPL.N | 64.9 | 48.53 | 56.31 | -31% | -16% | 6% | -4% | -2% |
33 | 23 | ALLI.N | 940.0 | 509.11 | 1,132.26 | -53% | 23% | 2% | 7% | 1% |
34 | 24 | CFIN.N | 265.0 | 229.62 | 273.64 | -14% | 3% | 1% | 4% | 1% |
35 | 25 | CSD.N | 15.0 | 10.14 | 15.53 | -38% | 4% | 3% | 6% | -1% |
36 | 26 | CTLD.N | 52.4 | 34.17 | 52.80 | -42% | 1% | 5% | -5% | 0% |
37 | 27 | CSEC.N | 31.1 | 5.58 | 35.73 | -124% | 22% | 6% | 22% | 1% |
38 | 28 | TILE.N | 115.4 | 68.70 | 115.60 | -51% | 0% | 4% | 7% | -2% |
39 | 29 | RENU.N | 370.0 | 220.49 | 455.72 | -44% | 25% | 1% | 10% | -5% |
40 | 30 | HUNT.N | 437.5 | 288.64 | 494.16 | -38% | 14% | 0% | 12% | -2% |
41 | 31 | SEYB.N | 105.0 | 73.73 | 100.27 | -36% | -5% | 2% | 6% | 1% |
42 | 32 | ARPI.N | 197.5 | 68.43 | 216.35 | -91% | 13% | 2% | 31% | -1% |
43 | 33 | DIMO.N | 727.3 | 413.61 | 744.98 | -54% | 3% | 2% | 11% | 2% |
44 | 34 | NAMU.N | 66.0 | 39.73 | 74.46 | -46% | 15% | 6% | -19% | -4% |
45 | 35 | LMF.N | 155.0 | 139.67 | 144.95 | -11% | -7% | 1% | 3% | 0% |
46 | 36 | CINV.N | 95.9 | 75.45 | 92.15 | -24% | -4% | 3% | -5% | -2% |
47 | 37 | BRWN.N | 115.9 | 90.85 | 145.66 | -22% | 26% | 1% | 3% | -13% |
48 | 38 | JINS.N | 19.6 | 12.78 | 18.71 | -43% | -6% | 5% | -3% | -8% |
49 | 39 | CERA.N | 133.0 | 68.53 | 132.40 | -64% | -1% | 2% | 17% | -3% |
50 | 40 | HAYC.N | 180.0 | 120.13 | 177.63 | -40% | -2% | 3% | -2% | -2% |
51 | 41 | ACL.N | 115.0 | 62.96 | 111.66 | -60% | -4% | 1% | 19% | -1% |
52 | 42 | CWM.N | 59.0 | 33.89 | 51.07 | -59% | -19% | 5% | 1% | 1% |
53 | 43 | JKH.N | 182.9 | 118.21 | 190.62 | -42% | 5% | 2% | 2% | -3% |
54 | 44 | ONAL.N | 63.7 | 36.30 | 57.50 | -58% | -13% | 4% | 1% | 0% |
55 | 45 | SPEN.N | 99.0 | 68.75 | 104.25 | -35% | 6% | 2% | -2% | -4% |
56 | 46 | REXP.N | 215.0 | 93.78 | 198.25 | -83% | -11% | 4% | 6% | 5% |
57 | 47 | NTB.N | 101.0 | 74.36 | 82.01 | -34% | -24% | 2% | 2% | 2% |
58 | 48 | UAL.N | 172.9 | 69.22 | 182.29 | -82% | 8% | 4% | 16% | -15% |
59 | 49 | AEL.N | 26.1 | 18.45 | 22.01 | -38% | -20% | 3% | -3% | 0% |
60 | 50 | UBC.N | 23.9 | 17.87 | 21.10 | -31% | -14% | 1% | 3% | 0% |
61 | 51 | COMB.N | 171.9 | 104.25 | 155.86 | -52% | -12% | 3% | 2% | -1% |
62 | 52 | RICH.N | 8.4 | 5.06 | 6.74 | -57% | -28% | 4% | 2% | 3% |
63 | 53 | GUAR.N | 190.0 | 152.08 | 162.90 | -24% | -17% | 2% | -4% | -2% |
64 | 54 | SLTL.N | 48.8 | 29.22 | 46.03 | -52% | -7% | 2% | 0% | 1% |
65 | 55 | EMER.N | 10.0 | 3.51 | 10.49 | -93% | 7% | 0% | 47% | -24% |
66 | 56 | EQIT.N | 42.6 | 16.22 | 52.12 | -77% | 28% | 0% | 20% | -17% |
67 | 57 | APLA.N | 154.1 | 55.82 | 168.04 | -88% | 12% | 2% | 4% | 4% |
68 | 58 | DIST.N | 285.0 | 197.09 | 242.23 | -40% | -19% | 1% | 3% | -2% |
69 | 59 | KCAB.N | 115.0 | 44.82 | 113.96 | -88% | -1% | 2% | 14% | -4% |
70 | 60 | CDB.N | 106.0 | 48.87 | 93.36 | -80% | -18% | 3% | 6% | 2% |
71 | 61 | RHL.N | 30.5 | 15.94 | 28.91 | -65% | -7% | 2% | 2% | -1% |
72 | 62 | MPRH.N | 28.1 | 12.35 | 30.60 | -73% | 12% | 1% | -11% | 8% |
73 | 63 | KHL.N | 16.0 | 10.62 | 13.63 | -44% | -20% | 1% | 1% | -6% |
74 | 64 | MAL.N | 3.9 | 2.27 | 3.83 | -53% | -2% | 0% | 0% | -2% |
75 | 65 | CABO.N | 126.5 | 59.84 | 126.36 | -72% | 0% | 1% | -1% | -2% |
76 | 66 | LGL.N | 41.7 | 23.16 | 28.67 | -72% | -50% | 4% | 1% | -1% |
77 | 67 | BIL.N | 1.6 | 1.23 | 1.29 | -29% | -24% | 0% | 0% | -9% |
78 | 68 | SDB.N | 164.0 | 62.63 | 127.66 | -107% | -38% | 4% | 11% | 3% |
79 | 69 | HOPL.N | 23.2 | 18.48 | 24.31 | -22% | 5% | 3% | -13% | -32% |
80 | 70 | GEST.N | 149.5 | 62.50 | 131.30 | -90% | -19% | 5% | 6% | -16% |
81 | 71 | DIAL.N | 11.5 | 5.77 | 9.47 | -75% | -27% | 1% | 3% | 1% |
82 | 72 | RAL.N | 4.4 | 1.91 | 3.60 | -90% | -29% | 3% | 10% | -5% |
83 | 73 | ABAN.N | 153.0 | 64.37 | 141.73 | -86% | -11% | 2% | 2% | -3% |
84 | 74 | PAP.N | 3.6 | 1.06 | 2.90 | -128% | -35% | 5% | 10% | 1% |
85 | 75 | CRL.N | 56.0 | 20.78 | 47.14 | -104% | -26% | 2% | 12% | -2% |
86 | 76 | TKYO.N | 54.5 | 33.73 | 36.62 | -59% | -51% | 2% | -3% | 1% |
87 | 77 | AHUN.N | 77.9 | 47.74 | 57.54 | -57% | -39% | 2% | -2% | -5% |
88 | 78 | AGST.N | 7.0 | 2.38 | 5.66 | -115% | -33% | 2% | 18% | -1% |
89 | 79 | WATA.N | 24.1 | 11.81 | 16.83 | -86% | -51% | 5% | -9% | 4% |
90 | 80 | HASU.N | 82.6 | 38.97 | 59.48 | -89% | -47% | 4% | -1% | -3% |
91 | 81 | CTBL.N | 4.5 | 2.17 | 3.34 | -85% | -42% | 5% | -8% | -5% |
92 | 82 | ESL.N | 38.9 | 8.23 | 43.55 | -118% | 18% | 1% | -16% | 11% |
93 | 83 | LIOC.N | 43.7 | 25.91 | 35.08 | -58% | -28% | 2% | -18% | -1% |
94 | 84 | CFLB.N | 25.8 | 14.58 | 19.86 | -65% | -34% | 0% | 10% | -17% |
95 | 85 | COCO.N | 26.6 | 11.16 | 21.88 | -93% | -29% | 1% | 0% | -2% |
96 | 86 | DFCC.N | 194.9 | 84.63 | 139.74 | -98% | -49% | 3% | 1% | -3% |
97 | 87 | PEG.N | 39.3 | 15.86 | 31.53 | -99% | -33% | 1% | 1% | -1% |
98 | 88 | MORI.N | 327.5 | 99.23 | 273.41 | -123% | -29% | 1% | 10% | 0% |
99 | 89 | PHAR.N | 650.0 | 186.43 | 594.69 | -119% | -14% | 1% | 10% | -8% |
100 | 90 | GLAS.N | 7.0 | 2.81 | 4.40 | -116% | -72% | 4% | 6% | 1% |
101 | 91 | AAIC.N | 19.0 | 7.58 | 13.43 | -109% | -53% | 5% | -1% | -6% |
102 | 92 | SIL.N | 109.8 | 44.40 | 82.46 | -103% | -43% | 2% | -15% | 16% |
103 | 93 | CHL.N | 114.0 | 39.61 | 83.65 | -121% | -49% | 2% | 4% | 8% |
104 | 94 | SMOT.N | 302.7 | 92.98 | 252.72 | -121% | -29% | 2% | -1% | 1% |
105 | 95 | CARE.N | 40.3 | 16.11 | 28.07 | -110% | -55% | 2% | -3% | 2% |
106 | 96 | TANG.N | 80.8 | 35.88 | 65.46 | -89% | -30% | 1% | -8% | -7% |
107 | 97 | CTHR.N | 154.0 | 77.83 | 81.58 | -96% | -91% | 3% | 6% | 0% |
108 | 98 | DOCK.N | 165.0 | 75.85 | 103.29 | -100% | -69% | 2% | 0% | 2% |
109 | 99 | GHLL.N | 12.9 | 7.18 | 8.41 | -73% | -58% | 0% | -4% | -2% |
110 | 100 | REG.N | 202.8 | 61.88 | 138.05 | -141% | -65% | 3% | 12% | 3% |
111 | 101 | NEH.N | 1,507.6 | 590.74 | 1,098.76 | -109% | -48% | 2% | 0% | -5% |
112 | ||||||||||