Sameen Hussain
-
Upload
sameen-hussain -
Category
Documents
-
view
231 -
download
0
Transcript of Sameen Hussain
-
8/2/2019 Sameen Hussain
1/58
ANALYSIS OF FOOD SECTOR IN PAKISTAN
Submitted To:
Mam Humaira Shahid
Submitted By:
Aiman Ismail M08BBA037
Sameen Hussain M08BBA061
Hamna Ejaz M08BBA067
Iqra Shaqat M08BBA060
Zoobia Arshad M07BBA015
-
8/2/2019 Sameen Hussain
2/58
ACKNOWLEDGMENT
First of all we offer our humblest sincerest thanks to Almighty Allah, the Gracious,
Compassionate, Beneficent and the Merciful Who bestowed us the ability to perceive and
pursue higher ideas of life. It is one of infinite blessing of God that bestowed us with the
potential and ability to complete the present project in time. We humble pay our respect and
praise the Holy Prophet (P B U H) who is the originator, source of knowledge and greatest social
reformer and put lesson for all humanity, those spiritual, ethical and moral guidelines
enlightened our soul.
It is a matter of great honor and pleasure for us to express our ineffable gratitude and
profound indebtedness to our honorable teacher Mam Humaira Shahid for her kind
supervision, valuable suggestions, humble guidance, and untiring help and in exhaustive energy
to steer forth us.
-
8/2/2019 Sameen Hussain
3/58
TABLE OF CONTENTS
Rafhanmaize Co Limited 1-13
National Foods Limited 14-24
Murree Brewery Company Limited 25-33
Shezan International Limited 34-43
Mitchells Fruits Farm Limited 44-51
STATUS OF FOOD INDUSTRY IN PAKISTAN 52
-
8/2/2019 Sameen Hussain
4/58
Sameen Hussain
M08BBA061
-
8/2/2019 Sameen Hussain
5/58
RAFHAN MAIZE
Rafhan Maize is the pioneer in producing diversified type of sweeteners for multipleapplications in more than 50 types of industries. The Company processes thousands of tons of
corn every year to produce high quality food ingredients and industrial products.
VISION
To be the premier provider of refined agriculturally based products and ingredients in the
region.
MISSION STATEMENT
To grow business consistently through positive relationship with customers to attain full
customer satisfaction and to bring continual improvement by adopting only those business
practices which add value to our customers, employees and shareholders.
CORE VALUES
Safety
Integrity
ExcellenceRrespect
Quality
-
8/2/2019 Sameen Hussain
6/58
OPERATING RESULTS
2010 2009
Net sales Rs.(million) 13913 11428
Income tax after tax Rs.(million) 1838 1297
Earnings per share Rupees 198.99 140.43
Company has made a steady progress in its financial performance and managed to improve it
net sales by 22% as compared to last year. The profit after tax improved to Rs. 1838 million
against Rs. 1297 million of last year. Company retained its strong position as the supplier of
choice by focusing on good management practices, commitments to quality and bettermarketing mix.
BUSINESS REVIEW
Company has engaged in long journey during the last several years to achieve excellence and
consistent growth in its business. A major key to success has been continuous development of
innovative ingredients to meet customers requirements while reducing their cost. Product
portfolio spans three major categories
Industrial
Food & animal nutritionHealth ingredients
INVESTMENT
Company has always followed its policy to invest into new technologies and product innovation
which is the core strength of its business. Company is well cognizant of market needs and
changing business dynamics to continuously enhance its competencies to meet customers
needs with higher product standards.
Management is determined to optimize its manufacturing capabilities and to maintain
companys position as one of the leading ingredient supplier. Over the years, the plant capacityhas gradually been increased and company now operates from two locations with sufficient
manufacturing capacity to meet market demand.
HORIZONTAL ANALYSIS OF PROFIT AND LOSS ACCOUNT
-
8/2/2019 Sameen Hussain
7/58
2010
%
Sales Net 21.74
Cost of sales 18.04
Gross profit 35.41
Distribution cost 12.73
Administrative expenses 12.56
Operating profit 38.66
Other operating income 4.85
Finance cost 35.30
Other operating expenses 38.02
Profit before taxation 39.17
Taxation 34.59
Profit after taxation 41.69
Earnings per share Rs 41.70
COMMENTSSALES NET
The sales have increased 21.74% due to continuous development of innovative
ingredients.
-
8/2/2019 Sameen Hussain
8/58
Both domestic and internationally demand of Cos products have increased as compared
to previous year.
An increase in sales is also due to lower trade commission.
This positive rate of change in sales indicates Cos effectiveness in managing unit sales
and market share.
COST OF SALES
There is 18.04% increase in cost of sales as compared to previous year mainly due to
increase in sales.
More raw materials are used to bring sales at higher level.
Co is continuously focus on product quality and brand loyalty, thats why cost has
increased due to purchase of superior raw material.
GROSS PROFIT
Gross profit showed an increase of 35.41% which is mainly due to higher sales.
Co has lowered its rent, rates, taxes, repair & maintenance cost.
There is proportionate change in the ratio of sales to cost of sales. Thats why gross
profit has shown an upward trend.
DISTRIBUTION COST
Distribution cost showed an increase of 12.73% which is mainly due to increase
advertisement and sale promotion.
Co is spending more money in market research & development which will enable the Co
to earn higher profit in future.
Co has shown upward trend in production and sales thats why salaries, wages and
other benefits of employees increased.
ADMINISTRATIVE EXPENSES
Administrative expenses also increased like distribution cost because the Co has
increased production so more labor has been employed and their benefits is increased
every year.
Co is investing considerable time and money on human resource development in the
fields of technology and business administration.
-
8/2/2019 Sameen Hussain
9/58
Increase in administrative expenses is also due to higher electricity charges.
To cater the market, co is spending more money in IT, networking & data
communication.
OTHER OPERATING INCOME
There is an upward trend in other operating income mainly due to
Markup on staff loans and profit on bank deposits
Profit on sale of scrap
Profit on sale of pesticides and seeds
This shows better utilization of funds.
FINANCE COST
Finance cost has decreased 35.30% due to less mark up on short term running finance.Cost has decreased is also due to lower bank charges.
OTHER OPERATING EXPENSES
Other operating expenses has increased % due to
Workers profit participation fund
Workers welfare fund
PROFIT BEFORE TAX
There is an increasing trend in profit before tax because of an increase in operating
profit.
Lower finance cost also contributes in achieving higher profit after tax.
TAXATION
Tax has increased 34.59% mainly due to
Higher purchase of raw material
Increased sale volume
PROFIT AFTER TAX
There is higher increase of 41.70% in profit after tax due to higher profit before tax as
compared to tax.
-
8/2/2019 Sameen Hussain
10/58
Profit increased due to targeted advertising, promotion, innovation & effective supply
chain strategies.
EARNINGS PER SHARE
EPS has increased from previous year.Its a good sign because market value of share is increased.
HORIZONTAL ANALYSIS OF BALANCE SHEET
2010
%
NON CURRENT ASSETS
Property, plant and equipment 23.15
Intangible assets -
Capital work in progress 1.44
CURRENT ASSETS
Stores and spares 11.70
Stock in trade 168.04
Trade debts 19.51
Loans and advances 9.55
Trade deposits and short term prepayments 14.82
Other receivables 90.99
Cash and bank balances 94.09
CURRENT LIABILITIES
-
8/2/2019 Sameen Hussain
11/58
Trade and other payables 50.98
Markup accrued on shortterm running finance 3.52
Short term running finance secured -
Provision for taxation 13.61
NONCURRENT LIABILITIES
Deferred taxation 35.12
Share Capital And Reserves
Share capital 0
Reserves 24.16
COMMENTS
PROPERTY, PLANT & EQUIPMENT
Property, plant & equipment showed an increase of % due to Cos more investment for
bright future.Cos volume of production has increased due to high demand of quality products.
INTANGIBLE ASSETS
In 2009, Co did not have intangible assets.
-
8/2/2019 Sameen Hussain
12/58
SAP, software represents financial accounting software which has been acquired during
the year.
STORES AND SPARES
Stores and spares showed a growth of 11.70% due to increase plant & machinery.Stores and spares enable the Cos production on continuous basis.
STOCK IN TRADE
There is 168.04% growth in stock in trade as compared to last year.
The increase is mainly due to increase in
Raw material corn & cobs
Work in process
Finished goods
This positive change is mainly due to increase in raw material. It will save the Co against
future price fluctuations in corn & cobs.
TRADE DEBTS
Trade debts have increased 19.51% due to increase unsecured considered goods to
customers.
It shows Cos trust in their customers.
LOANS AND ADVANCES
Advances increased in 2010 due to increase advances to employees and suppliers of
goods & services.
Increasing trend in current year is also due to loans to employees.
No advances were given to executives and directors of the Co during the year.
TRADE DEPOSITS & SHORT TERM PREPAYMENTS
There is an increasing trend of 14.82% in year 2010 mainly due to increase in securitydeposits and L/C margin.
RECEIVABLES
Receivables have increased 90.99% due to increase in
Receivables considered goods
-
8/2/2019 Sameen Hussain
13/58
Receivables from related parties
CASH AND BANK BALANCES
Cash and bank balance decreased 94.09% due to decrease in
Cash at bank
On current A/C
On PLS A/C
Cash in hand
Trade and other payables
There is an increase of 50.98% due to increase in
Advances from customers
Creditors
Security deposits from dealers & contractors
Workers welfare fund
Employees provident fund
Sales tax payable
Special excise duty payable
Unclaimed dividend
RATIO ANALYSIS
LIQUIDITY RATIOS
Current ratio 2.05 times
Quick ratio 0.30 times
ACTIVITY RATIOS
Inventory turnover ratio 3.09 times
DEBT RATIO
PROFITABILITY RATIOS
Operating profit margin 21.23%
-
8/2/2019 Sameen Hussain
14/58
Net profit margin 13.21%
Earnings per share Rs 198.99
Return on assets 25.32%
CURRENT RATIO
Cos current ratio for the year 2010 is 2.05:1.
It means Co has improved its liquidity.
QUICK RATIO
Cos quick ratio is 0.30:1; it means Cos current assets are 0.30. i.e., if banks give loan tothat Co it will receive 0.30 current assets in return of its loan.
INVENTORY TURNOVER RATIO
Cos inventory turnover ratio is 3 for current year that shows Cos improved efficiency.
OPERATING PROFIT MARGIN
There is an increase in this ratio mainly due to
Increase in gross profit
Higher sales
Increase in operating profit
NET PROFIT MARGIN
An increase in this ration is due to
Increase in pretax profit
Higher sales
Higher net profit
Earnings per share
Return on assets
EARNINGS PER SHARE
EPS has increased from previous year which in Rs198.99 now.
-
8/2/2019 Sameen Hussain
15/58
Its a good sign because market value of share is increased.
BUSINESS RISKS, CHALANGES AND FUTURE PROSPECTS
The economic outlook for 2011 remains problematic. Some of the major challenges are
Low growth
High inflation
Rising unemployment
Continued fiscal indisciplineSurging food and energy prices
Expensive credit to private sector
Low foreign investment
In view of the prevalent market circumstances, the performance of consuming segments may
remain depressed which may impact overall demand for Cos products especially pressure on
the cost of maize, utilities and other overhead will continue, however, it may be difficult to
include the total impact of cost increases in the price of Cos products.
The management of the company is fully aware of the challenges y adopting market drivenstrategies, optimizing manufacturing capabilities, striving for continued differentiation of Cos
products and services and continuing our operational excellence and prudent use of resources.
It seems that Cos journey on the track of progress will continue and Co will continue to create
value for all stake holders.
-
8/2/2019 Sameen Hussain
16/58
AIMAN ISMAIL
M08BBA037
-
8/2/2019 Sameen Hussain
17/58
NATIONAL FOODS LIMITED
National foods limited (NFL), founded in 1970, and are Pakistans leading multi-category Food
Company today with over 250 different products in 12 categories. NFL holds ISO 9001, ISO22000, and HACCP certifications along with SAP business technology to drive the companys
strong commitment to quality and management excellence.
NFL is an international brand sold in over 35 countries and it aims to be a Rs. 50 billion company
under its Vision 20/20 plan. NFL is dedicated to improving the well-being of society through
continuous development of innovative food products and through a wide-ranging corporate
social responsibility program.
VISION & MISSION STATEMENTOur vision is to be a Rs. 50 billion food company by the year 2020 in the convenience food
segment by launching products and services in the domestic and international markets that
enhance lifestyle and create value for our customers through management excellence at all
levels.
CORE VALUES
Passion
Ethics
LeadershipCustomer
focus
Teamwork
-
8/2/2019 Sameen Hussain
18/58
0VER VIEW OF COMPANYS PERFORMANCE
National foods limited have scaled new heights of success and our strong top line growth of
22.96%; with a handsome market share gain; is a testimony that its consolidation phase has
borne fruitful results and it has emerged as clear winners in market place.
Companys Cost Control & Cost management program has been a great succes s. It has paid
the company attractive dividends and considerable savings in these high inflationary times. The
management is very focused in driving out unnecessary costs. During the year many cost saving
projects were identified and successfully implemented. The newly cost trackers enable the
employees in managing costs efficiently. Company has focused significantly in modernizing itsbusiness and building world class processes, which will help it to serve its customers &
consumers better in future. Sales& Operational Planning enables the company to plan and
make goods more efficiently so that it is able to timely service its customers needs. The
integration of key functions of Sales, Marketing, Supply Chain and Finance under one platform
has helped the company in deriving synergies.
The speed at which the company takes decisions and monitors its performance has increased
manifold. It has turned around its exports business and believes that there is great potential for
NFL to tap in international markets. It has launched several new brands in these markets to
meet consumer needs and is up to date with its customer requirements. It has exciting plans for
next year to improve its servicing capabilities. Company believes that its customers are its asset
and therefore it continues to invest and develop this talent. Duo to changing needs, it has re-
organized and modernized the organizational structure, adding new positions to the mix.
Company has a strong, competitive team with good fusion of fresh talent and its own people,
giving it a leading edge in the market place. JCR-VIS has rated National Foods credit quality
unchanged for the fifth year in arrow, and they maintained its short term rating as A2 and
long term rating as A+.
-
8/2/2019 Sameen Hussain
19/58
BRANDS
It has following brands in market:
National Tomato Ketchup
National Iodized Salt National Pickles
National Basmati Rice
National Jams
National Fruitily Instant Drink Mix
National Jellies
National Desserts
National Spices
BUSINESS RISKS FUTURE OUTLOOK
The effect of global recession and the tough domestic economy has put considerable pressure
on all walks of life. While some of these issues are short term, the lingering effects on
consumers and customers represent a fundamental shift in value expectations, which will
present challenges and opportunities to the foods industry. Elevated consumer and customer
value expectations will be a catalyst for the industry to become more efficient in its operations.
It has an enviable position of being market leaders, with leading brands, unparallel
manufacturing and distribution systems and an outstanding team of employees. With these
assets and its commitment to build a stronger company. It has well-positioned for future long
term growth.
2012 will continue to be a challenging year, but company believes that its business is uniquely
positioned to deliver as per plan. The economic environment and volatile security situation
present challenges, but it will continue to consolidate its portfolio and with careful
management of the value equation and appropriate cost reductions measures, accelerate
growth further.
-
8/2/2019 Sameen Hussain
20/58
HORIZONTAL ANALYSIS OF PROFIT AND LOSS ACCOUNT
2011
%
Sales 22.96
Cost of sales 24.79
Gross profit 18.61
Distribution cost (2.64)
Administrative expenses 9.76
Operating profit 88.53
Other operating income 47.83
Finance cost 27.27
Other operating expenses 94.12
Profit before taxation 125.63
Taxation 79.45
Profit after taxation 164.37
Earnings per share Rs.5.56
-
8/2/2019 Sameen Hussain
21/58
COMMENTS
SALES
The sales have increased 22.96% due to continuous development of innovative
ingredients.
Both domestic and internationally demand of Cos products have increased as compared
to previous year.
This positive rate of change in sales indicates Cos effectiveness in managing unit sales
and market share.
COST OF SALES
There is 24.79% increase in cost of sales as compared to previous year mainly due to
increase in sales.
More raw materials are used to bring sales at higher level.
Co is continuously focus on product quality and brand loyalty, thats why cost has
increased due to purchase of superior raw material.
GROSS PROFIT
Gross profit showed an increase of 18.61% which is mainly due to higher sales.
There is proportionate change in the ratio of sales to cost of sales. Thats why gross
profit has shown an upward trend.
DISTRIBUTION COST
Distribution cost showed a decrease of 2.64% which is mainly due to decrease in
salaries, wages and other benefits provided to marketing staff.
ADMINISTRATIVE EXPENSES
Administrative expenses increased because the Co has increased production so
more labor has been employed and their benefits are increased every year.
Increase in administrative expenses is also due to higher printing and stationery
charges.
This increase is also due to an increase in provision for doubtful
advances and other.
-
8/2/2019 Sameen Hussain
22/58
OTHER OPERATING INCOME
There is an downward trend in other operating income mainly due to
Decrease in exchange gain-net.
Decrease in return on late payments by trade debtors
100% decrease in insurance claim liabilities.
FINANCE COST
Finance cost has increased 27.27% due to
More mark up on long term running finance
More mark up on export re-finance
More mark up on short term loan
OTHER OPERATING EXPENSES
Other operating expenses has increased 94.12% due to
Workers profit participation fund
Workers welfare fund
PROFIT BEFORE TAX
There is an increasing trend in profit before tax because of an increase in operating
profit.
Lower distribution cost also contributes in achieving higher profit after tax.
TAXATION
Tax has increased 79.45 % mainly due to
Higher purchase of raw material
Increased sale volume
PROFIT AFTER TAX
There is higher increase of 164.37% in profit after tax due to higher profit
before tax as compared to tax.Profit increased due to targeted advertising, promotion, innovation &
effective supply chain strategies.
EARNINGS PER SHARE
Increased which is a good sign because market value of share is increased.
-
8/2/2019 Sameen Hussain
23/58
HORIZONTAL ANALYSIS OF BALANCE SHEET
2011
%
NON CURRENT ASSETS
Property, plant and equipment (2.56)
Intangible assets (65.1)
Long term deposits (2.86)
CURRENT ASSETS
Stores, spares and loose tools (2.74)
Stock in trade 15.32
Trade debts 13.70
Advances (68.70)
Trade deposits and prepayments 29.6
Other receivables (96.9)
Cash and bank balances 0.87
SHARE CAPITAL AND RESERVES
Issued, subscribed and paid up capital 0
Unappropraited profit 55.22
NON-CURRENT LIABILITIES
Long term financing 748.75
-
8/2/2019 Sameen Hussain
24/58
COMMENTS
PROPERTY, PLANT & EQUIPMENT
Property, plant & equipment showed a decrease of 2.56% due to decrease in capital
work in progress. It means Co. is finishing its work in progress and moving towards
finished goods which are a good sign for bright future.
INTANGIBLE ASSETS
Cos intangible assets decreased due to decline in opening net book value of computer
software.
Liabilities against assets subject to finance lease (100)
Deferred tax 9
Retirement benefits obligations (56.7)
CURRENT LIABILITIES
Trade and other payables 53.9
Accrued interest/ mark up (9.18)
Short term borrowings (25.37)
Current maturity of:
Long term financing
Liabilities against assets subject to finance lease (77.11)
Taxation-provision less payments 289
Due to government (14.50)
-
8/2/2019 Sameen Hussain
25/58
LONG TERM DEPOSITS
They have shown a decreasing trend and it can be for the reason that Co is withdrawing
its deposits
STORES AND SPARES
Stores and spares showed a fall of 2.74% due to decrease in capital work in progress
STOCK IN TRADE
There is 15.32% growth in stock in trade as compared to last year.
The increase is mainly due to increase in
Work in process
Finished goods
This positive change is mainly due to increase in provision for obsolescence.
TRADE DEBTS
Trade debts have increased 13.70% due to increase in debts considered goods to
foreign parties.
It shows Cos trust in their customers.
ADVANCES
Advances decreased in 2011 mainly due to decrease in advances to employees against
salary and expenses.
TRADE DEPOSITS & SHORT TERM PREPAYMENTS
There is an increasing trend of 29.6% in year 2011
Due to increase in deposits that are considered good
Due to increase in prepayments
OTHER RECEIVABLES
Receivables have decreased 96.9% due to decrease in Receivablesin workers participation fund
Receivables from related parties
-
8/2/2019 Sameen Hussain
26/58
CASH AND BANK BALANCES
Cash and bank balance increased 0.87% due to increase in
Cash at bank in foreign currency account
LONG TERM FINANCING
This has increased due to advances taken up by the Co. from different banks against
mortgage of property of company.
DEFERRED TAX
It showed an increasing trend because of accelerated tax depreciation/amortization.
TRADE AND OTHER PAYABLES
They have increased due to increase
In Creditors
In Workers participation fund
In Workers welfare fund
In Advances from customers
ACCRUED INTEREST/MARK UP
It has decreased by 9.18% due to decrease in mark up both on short term and long term
borrowings.
SHORT TERM BORROWINGS
They have shown a decreasing trend due to decrease
In Murabaha loan
In Running finance
DUE TO GOVERNMENT
It has decreased by 14.50% due to decrease in sales tax
-
8/2/2019 Sameen Hussain
27/58
RATIO ANALYSIS2011
LIQUIDITY RATIOS
Current ratio 1.23 times
Quick ratio 0.20 times
ACTIVITY RATIOS
Operating cycle 138.56 days
No. of days in inventory 149.57timesReceivables turnover 20.42 times
Payable turnover 12.63 times
Inventory turnover ratio 2.44 times
DEBT RATIO
Debt to equity ratio 18.39%
PROFITABILITY RATIOS
Gross profit margin 28.51%
Operating profit margin 8.83%
Net profit margin 4.80%
Return on assets 8.08%
Return on equity 27.70%
INVESTMENT/ MARKET RATIOS
Earnings per share Rs. 5.56
Price earning ratio 13.48 times
Dividend payout ratio 44.93%
-
8/2/2019 Sameen Hussain
28/58
COMMENTS
CURRENT RATIO
Cos current ratio for the year 2011 is 1.23:1.
It means Co has improved its liquidity.
QUICK RATIO
Cos quick ratio is 0.20:1; it means Cos current assets are 0.20. i.e., if banks give loan to
that Co it will receive 0.20 current assets in return of its loan.
INVENTORY TURNOVER RATIO
Cosinventory turnover ratio is 2.44 for current year that shows Cos improved
efficiency.
GROSS PROFIT MARGIN
Has increased because sales have increased in proportion to cost of sales.
OPERATING PROFIT MARGIN
There is an increase in this ratio mainly due to
Increase in gross profit
Higher sales
Increase in operating profit
NET PROFIT MARGIN
An increase in this ratio is due to
Increase in pre-tax profit
Higher sales
Higher net profit
Earnings per share
Return on assets
EARNINGS PER SHARE
EPS has increased from previous year which in Rs5.56 now.
Its a good sign because market value of share is increased.
-
8/2/2019 Sameen Hussain
29/58
MURREE BREWERY
HAMNA EJAZ
M08BBA067
-
8/2/2019 Sameen Hussain
30/58
MURREE BREWERY
INTRODUCTION OF THE COMPANY
Murree Brewery Company Limited was established in 1860 and is based in Rawalpindi. It
manufactures and sells alcoholic and non-alcoholic products in Pakistan and internationally. It is
composed of three divisions known as liquor, glass and tops division amongst which liquor is
the most profit making division. The Murree Brewery produces a wide variety of Beer's, Liquor's
and non alcoholic products. Our Premium products include Murree's Millennium Beer,
Murree's Classic Beer, Lite Export Pils, Eight and Twelve years old Single Malt Whiskies, Vintage
with a blend of a Scotch Grain Whisky, Silver Top Gin, Bolskaya Vodka and Doctor's Brandy.
VISION
Our office is in market
MISSION STATEMENT
We the people of Murree Brewery co. make personal commitments to first understand
our customers requirement then to meet & exceed their expectations, by performing
the correct task on time.
Continuous improvement.
Alignment of our mission & goals.
Responsibility and respect of our jobs and each other.
Educate one another.
PRODUCTS OF MURREE BREWERY
Alcoholic products
Non-alcoholic products
Tetra pack juices
Glass production
-
8/2/2019 Sameen Hussain
31/58
MURREE BREWERY COMPANY LIMITED
Profit & loss (2009-2010)
Horizontal analysis
Name 2010 2009 %
TURNOVER 3,242,649 3,714,896 14.56
DUTIES AND TAXES 1,021,934 1,136,363 11.20
NET TURNOVER 2,220,715 2,578,533 16.11
COST OF SALES 1,591,385 1,777,770 11.71
GROSS PROFIT 629,330 800,763 27.24
Distribution cost 159,907 177,976 11.30
Administrative expenses 112,989 119,877 6.10
Other operating income 15,197 61,839 306.92
Other expenses 26,311 37,661 43.14
EBIT 345,320 527,088 52.64
FINANCE COST 4,466 2,507 -43.86
PROFIT BEFORE TAXATION 340,854 524,581 53.90
PROVISION FOR TAXATION 125,022 209,252 67.37
NET PROFIT 215,832 315,329 46.10
EPS 16.45 21.85 32.83
-
8/2/2019 Sameen Hussain
32/58
COMMENTS ON THE ANALYSIS OF PROFIT & LOSS ACCOUNT
The company showed a 16% increase in net turnover, from Rs 3.242 million in FY09to Rs 3.714 million in FY10.
However, the sales trend shows that 16% sales increase over FY09-10 was less than
30% increase over previous years.
The company did not perform significantly well in FY10 showing deficiencies in
distribution system as well as impact of overall economic downturn.
The cost of sales increased by 11% from Rs 1.591 million in FY09 to Rs 1.777 million
in FY10, indicating strong COGS management.
The gross profit consequently increased from Rs 629 million in FY09 to Rs 800
million in FY10, registering a 27% increase.
Distribution cost and administrative expenses increased by 11% and 6%
respectively.
Other income increased 307% causing EBIT to increase by 53% from Rs 345 million
in FY09 to Rs 527 million in FY10.
Finance cost decreased by 44% due to retirement of short term running finance
and consequent mark-up savings.
However, taxation increased by 67% due to increase in current taxation, leading to
an overall 46% increase in net profit from Rs 215 million in FY09 to Rs 315 million in
FY10.
This was reflected in 33% increase in EPS, from Rs 16.45 per share in FY09 to Rs
21.85 per share in FY10.
-
8/2/2019 Sameen Hussain
33/58
TREND ANALYSIS OF
MURREE BWERRYBALANCE SHEET
(2009-2010)
ASSET SIDE OF BALANCE SHEET
Names 2010 2009 %
Assets
Plant & machinery 2997.183 2946.626 1.715
Investment in
property
96,405 78207 23.2
Long term advances 1,546 631 145
Long term deposits 3481 2704 28.6
Current assets
Stores spare parts 72,384 102,474 -29.36
Stock in trade 595,396 503415 18.2
Trade debt 38885 88697 -56.15
Advances 18936 15035 25.9
Short terms
pre payment
5545 4295 29.10
-
8/2/2019 Sameen Hussain
34/58
Interest accrued 2087 50 4074
Other receivable 3787 2749 37.75
Investments 74704 69083 8.1
Advance income tax - 25744
Cash and balances 552986 22240 2386
LAIBILITY SIDE OF BALANCE SHEET
Names 2010 2009 %
SHARES CAPITAL &
RESERVES
Capital reserves 144,334 131213 9.9
Unappropiated profit 916729 668588 2.4
Surplus on
revaluation ofproperty plant &
equipment
2346692 2358832 -5.0
NONCURRENT
LIABILITIES
Liabilities against
finance lease
1633 1072 52.3
Deferred staff 23713 15769 50
Deferred taxation 150156 137529 91
CURRENTLIABILITIES
Current proportion
of liabilities of assets
finance lease
1050 2222 52
Trade and other
payments
464485 367596 116
-
8/2/2019 Sameen Hussain
35/58
Tax provision 35544 - -
Net profit after
taxation
315329 215837 46.09
COMMENTS ON THE ANALYSIS OF BALANCE SHEET OF THE
MURREE BWERRY There is an increase in the plant and machinery by in 2010 by 1% because company has
acquired new assets that are increasing the company volume of production.
There is increase in the investment because the company is making investment
Long term investment has increased due to the high interest of 11%and are repayable
in the period of three years
Long term deposits have increased it is +ve sign for the company
There is downfall in the spare tools because company have disposed off the spare parts
of the old machinery
The stock in trade has decreased because company has acquired more raw materials to
increase its volume of production by selling its finished goods.
Trade in debt is decreased because the money is not being recovered and the company
has to create a provision for doubtful goods.
There is an increase in advances held for trading because company has increased some
funds to invest in market.
Cash and bank balances have increased it is positive impact on the company due to large
rate of interest on the accounts maintained in the foreign currency with the bank.
Other receivables have increased due to the increase in pension fund of the company.
There is an increase in the reserves it is a +ve sign for the company because the shares
are being traded actively. Shareholder have confidence in the company
Unappropiated profit have increase because the depreciation is value is added to it
Thats why there is a decrease is the surplus of revaluation of asset.
Liabilities have increased because company is paying lease for the assets it has acquired
to increase its business
Deferred staff liabilities have increased because company employees are contributing
towards the fund of retirement. Company has made a provision for it too.
Trade and other payable have increased due to the increase in accrued liabilities and
advances from customers.
In 2010 the company has made provision for the taxation.
NPAT have increased because the company has earned profit on the sales it is a+ ve for
the company.
-
8/2/2019 Sameen Hussain
36/58
RATIO ANALYSIS OF MURREE BREWERY OF 2010 AND 2009
Name of ratio 2010 2009Gross Profit Margin 31.05% 28.34%
Operating Profit Margin 9.72% 12.23%
Pretax Profit To Sales 14.12 10.5%
After Tax Profit To Sales 8.4% 6.6%
Return On Equity 8.33% 6.10%
Current Ratio 2.72% 2.79%
Debit Equity Ratio 0.18% 0.15 %
Asset Turnover Ratio 0.58 0.55
Days Of InventoryMaintained 120.57 Days 114.23days
Days A/C Receivable 5.43 Days 11.760days
Reasons for the Ration Analysis
The gross profit margin increased from 28.34% in FY09 to 31.05% in FY10 indicating the
efficient management of cost of goods sold.
Operating profit margin increased from 9.72% to 12.23% over the same period.
The increase in pre tax profit shows that there is increase in the other operating income.
It is positive sign for the company.
After tax profit has also increased due to the increase in massive increase in the sales,
volume of production in all three division have also increased. Major increase in liquor
production.
The profitability ratio shows that company is in profit and have increased volume of
sale. The company is generating profit and have a sound position in market.
Return on equity has increased due to the increase in NPAT, it is also positive sign for
the company, shareholders have interest in the equity of the company because it share
are maintain its value in the market.
The current ratio fell slightly from 2.79 in FY09 to 2.72 in FY10. Due to the increase in
liabilities of the company as compared to the previous years. Liabilities have majorly
increased because of the increase in trade in other payables and this year provision for
tax is also created.
-
8/2/2019 Sameen Hussain
37/58
The liquidity position of company remains strong.
Debit equity ratio have also increased because slightly because the company have taken
long term loans for the creation of asset. It is the positive sign and the company is
having the faith of its creditors. The solvency position is good.
Assets turnover ratio increase shows increase it is + ve for the company.
Inventory turnover increased from 114.23 days in FY09 to 120.57 days in FY10.
This indicates that FY10 was an inefficient year with respect to inventory management.
The day sales outstanding decreased from 11.76 days in FY09 to 5.43 days in FY10,
signifying stronger receivables management in FY10.
These ratios show that the company is generating sufficient sales, given in the investment in
total assets and the shareholders' equity put into the company.
CONCLUSION ON MURREE BREWERY
o Though there is decrease in the liquidity ratio of the company but they have faith of
their shareholder.
o The market value of share of the company has improved it can be seen that the
company is earning profit.
o Company has also declared a cash dividend of @50% and 20% bonus shares on the
existing capital which shows that company is performing very well.
o They have also maintained their exports and earned profit.
o
In the end it can be said that company has consistently improving and have a better
outlook in future.
RISKS TO THE COMPANY
The company being a liquor producing co. in Pakistan has to bear some fundamentalist
view of the Muslims.
The ups and down in the political sector
Export barriers
The ups and downs in the economy
High inflation trend prevailing in the country.
Inefficient trade policy.
The company has to control his costs
Has to bulid new promotion a strategy for the juice because of its competitors.
-
8/2/2019 Sameen Hussain
38/58
ZUBIA ARSHAD
M07BBA015
-
8/2/2019 Sameen Hussain
39/58
SHEZAN INTERNATIONAL LIMITED
The Shezan International Limited was incorporated on May 30, 1964 as a Private Limited
Company. Shezan International Limited was conceived as a joint venture by the Shahnawaz
Group,PakistanandAlliance Industrial Development Corporation,U.S.A.in 1964. Shezan is the
largest food processing unit having developed and installed the capacity to meet the country'slocal as well as export needs. In 1971,Shahnawaz grouppurchased all the shares of Alliance
Industrial Development Corporation with the permission of the Government of Pakistan. In
1980-81 a separate unit was installed in Karachi. Shezan International's Head Office is Located
in Lahore
VISION
To be known as leader of quality products in the region. Dedication to quality is
a w a y o f l i fe a t ou r c omp a n y. I n i t s a c t iv i t ies t h e c omp a n y w i l l p u rsu e
goals a imed at the achievement of prof itable bus iness . these results wi l l beder ive d fro m the ded ica ted eff ort s of eac h emp loy ee in conjunction with
supportive participation from management at all levels of the company.
MISSION STATEMENT
Our mission is to provide the highest quality fruit and vegetables related juices and products to
retail and food service customers.
We want to be the recognized industry leader in quality and service, providing more than
expected for our customers, employees and stakeholders.
We will accomplish this by maintaining a tradition of pride in our products, growth through
innovation, integrity in the management of our business, and commitment to Team
Management and Quality Improvement Process.
http://en.wikipedia.org/w/index.php?title=Shahnawaz_Group&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Shahnawaz_Group&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Shahnawaz_Group&action=edit&redlink=1http://en.wikipedia.org/wiki/Pakistanhttp://en.wikipedia.org/wiki/Pakistanhttp://en.wikipedia.org/wiki/Pakistanhttp://en.wikipedia.org/w/index.php?title=Alliance_Industrial_Development_Corporation&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Alliance_Industrial_Development_Corporation&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Alliance_Industrial_Development_Corporation&action=edit&redlink=1http://en.wikipedia.org/wiki/U.S.A.http://en.wikipedia.org/wiki/U.S.A.http://en.wikipedia.org/wiki/U.S.A.http://en.wikipedia.org/wiki/1971http://en.wikipedia.org/wiki/1971http://en.wikipedia.org/wiki/1971http://en.wikipedia.org/w/index.php?title=Shahnawaz_group&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Shahnawaz_group&action=edit&redlink=1http://en.wikipedia.org/wiki/Government_of_Pakistanhttp://en.wikipedia.org/wiki/Government_of_Pakistanhttp://en.wikipedia.org/wiki/Government_of_Pakistanhttp://en.wikipedia.org/w/index.php?title=Shahnawaz_group&action=edit&redlink=1http://en.wikipedia.org/wiki/1971http://en.wikipedia.org/wiki/U.S.A.http://en.wikipedia.org/w/index.php?title=Alliance_Industrial_Development_Corporation&action=edit&redlink=1http://en.wikipedia.org/wiki/Pakistanhttp://en.wikipedia.org/w/index.php?title=Shahnawaz_Group&action=edit&redlink=1http://en.wikipedia.org/w/index.php?title=Shahnawaz_Group&action=edit&redlink=1 -
8/2/2019 Sameen Hussain
40/58
HORIZONTAL ANALYSIS OF PROFIT AND LOSS ACCOUNT
2011%
Sales 16.40
Cost of sales 17.20
Gross profit 14.11
Distribution cost 7.81
Administrative expenses 13.02
Operating profit 27
Other operating income (32.46)
Finance cost 55.51
Other operating expenses 26.01
Profit before taxation 21.55
Taxation 16.40
Profit after taxation 24.00
Earnings per share Rs 24
-
8/2/2019 Sameen Hussain
41/58
COMMENTS
SALES
The sales have increased 16.40% due to continuous development of innovative
ingredients.Increase in sales shows the increased demand of Cos products Both domestic and
internationally compared to previous year.
This positive rate of change in sales indicates Cos effectiveness in managing unit sales
and market share.
COST OF SALES
There is 17.20% increase in cost of sales which is mainly due to increase in sales.
More raw materials are used to bring sales at higher level.
Co is continuously focusing on product quality and brand loyalty, thats why cost hasincreased due to purchase of superior raw material.
GROSS PROFIT
Gross profit showed an increase of 14.11% which is mainly due to higher sales.
There is proportionate change in the ratio of sales to cost of sales. Thats why gross
profit has shown an upward trend.
DISTRIBUTION COST
Distribution cost showed an increase in value to 7.81% which is mainly due to increasein salaries, wages and other benefits provided to marketing staff.
ADMINISTRATIVE EXPENSES
Administrative expenses increased 13% because the Co has increased production so
more labor has been employed and their benefits are increased every year.
Increase in administrative expenses is also due to higher printing and stationery charges.
This increase is also due to an increase in provision for doubtful advances and other.
OTHER OPERATING INCOME
There is an downward trend in other operating income (32.46) mainly due to
Decrease in exchange gain-net.
Decrease in return on late payments by trade debtors
100% decrease in insurance claim liabilities.
-
8/2/2019 Sameen Hussain
42/58
-
8/2/2019 Sameen Hussain
43/58
HORIZONTAL ANALYSIS OF BALANCE SHEET
2011
%
NON CURRENT ASSETS
Property, plant and equipment 1.4
Investment in associates
Investment available for sale
(0.20)
40.50
Long term deposits (11.80)
CURRENT ASSETS
Stores, spares and loose tools (115.53)
Stock in trade 27.30
Trade debts 18.31
Advances 13.62
Trade deposits and prepayments (23.83)
Accrued financial payments
Income tax recoverable
(36.73)
(3.83)
Cash and bank balances (20.42)
Total current Assets 21.11
SHARE CAPITAL AND RESERVES
Issued, subscribed and paid up capital 0
Reserves 9.7
Unappropraited profit 20.32
NON-CURRENT LIABILITIES
Liabilities against assets subject to finance lease (175)
-
8/2/2019 Sameen Hussain
44/58
Deferred tax 6.8
CURRENT LIABILITIES
Trade and other payables 18.98
Accrued interest/ mark up 55.21
Short term borrowings 55.45
Current position of liabilities against
Assets subject to lease 12.88
Taxation-provision less payments 7.23
Total Liabilities 22.22
COMMENTS
PROPERTY, PLANT & EQUIPMENT
Property, plant & equipment showed an increase of 1.40% due to increase in capital
work in progress.
INTANGIBLE ASSETS
Cos intangible assets decreased due to decline in opening net book value of computer
software.
LONG TERM DEPOSITS
They have shown a decreasing trend and it can be for the reason that Co is withdrawing
its deposits
STORES AND SPARES
Stores and spares showed a fall of 15% due to decrease in capital work in progress
STOCK IN TRADE
There is 27.31% growth in stock in trade as compared to last year.
-
8/2/2019 Sameen Hussain
45/58
The increase is mainly due to increase in
Work in process
Finished goods
This positive change is mainly due to increase in provision for obsolescence.
TRADE DEBTS
Trade debts have increased 18% due to increase in debts considered goods to foreign
parties.
It shows Cos trust in their customers.
ADVANCES
Advances increased in 2011 mainly due to increase in advances to employees against
salary and expenses.
TRADE DEPOSITS & SHORT TERM PREPAYMENTS
There is an decreasing trend of 23.8% in year 2011
Due to decrease in deposits that are considered good
Due to decrease in prepayments
ACCRUED FINANCIAL INCOME
Accrued financial income have decreased 36.7% due to
INCOME TAX RECOVERABLE
Income tax recoverable has decreased to 3.8% in 2011.
CASH AND BANK BALANCES
Cash and bank balance decreased 20.4% due to decrease in
Cash at bank in foreign currency account
TRADE AND OTHER PAYABLES
They have increased 18.9% due to increase
In Creditors
In Workers participation fund
In Workers welfare fund
In Advances from customers
-
8/2/2019 Sameen Hussain
46/58
ACCRUED INTEREST/MARK UP
It has decreased by 55.2% due to decrease in mark up both on short term and long term
borrowings.
SHORT TERM BORROWINGS
They have shown a increasing trend due to increase
In Murabaha loan
In Running finance
PROVISION FOR TAXATION
It has shown an increasing trend up to 7.2%
RATIO ANALYSIS
LIQUIDITY RATIOS
Current ratio 1.64
Quick ratio 0.36
ACTIVITY RATIOS
Inventory turnover ratio
Days Account Receivables 0.03
DEBT RATIO 0.51
PROFITABILITY RATIOS
Operating profit margin 5.9%
Net profit margin 3.33%
Earnings per share Rs 23.43
Return on assets 72.2%
-
8/2/2019 Sameen Hussain
47/58
CURRENT RATIO
Cos current ratio for the year 2011 is 1.64:1.
It means Co has improved its liquidity.
QUICK RATIO
Cos quick ratio is 0.36:1; it means Cos current assets are 0.36. i.e., if banks give loan to
that Co it will receive 0.36 current assets in return of its loan.
INVENTORY TURNOVER RATIO
Cos inventory turnover ratio is . for current year that shows Cos improved
efficiency.
OPERATING PROFIT MARGIN
There is an increase of 5.9% in this ratio mainly due to
Increase in gross profit
Higher sales
Increase in operating profit
NET PROFIT MARGIN
An increase of 3.33% in this ratio is due to
Increase in pre-tax profit
Higher sales
Higher net profit
Earnings per share
Return on assets
EARNINGS PER SHARE
EPS has increased from previous year which in Rs23.43 now.
Its a good sign because market value of share is increased.
-
8/2/2019 Sameen Hussain
48/58
BUSINESS RISKS, CHALANGES AND FUTURE PROSPECTS
The economic outlook for 2011 remains problematic. Some of the major challenges are
Low growth
High inflationRising unemployment
Continued fiscal indiscipline
Surging food and energy prices
Expensive credit to private sector
Low foreign investment
In view of the prevalent market circumstances, the performance of consuming segments may
remain depressed which may impact overall demand for Cos products especially pressure on
the cost of maize, utilities and other overhead will continue, however, it may be difficult to
include the total impact of cost increases in the price of Cos products.
The management of the company is fully aware of the challenges y adopting market driven
strategies, optimizing manufacturing capabilities, striving for continued differentiation of Cos
products and services and continuing our operational excellence and prudent use of resources.
It seems that Cos journey on the track of progress will continue and Co will continue to create
value for all stake holders.
-
8/2/2019 Sameen Hussain
49/58
IQRA SHOUKAT
M08BBA060
-
8/2/2019 Sameen Hussain
50/58
MITCHELLS FRUITS FARM LIMITED
Mitchells is the oldest food company in Pakistan. It was established in 1933 by Francis J.
Mitchell under the name of Indian Mildura Fruit Farms Ltd. After the country gained
independence in 1947, the company's name was changed to "MITCHELLS Fruit Farms Ltd." with
the brand name of "MITCHELLS".
Mitchells is the only major food company in Pakistan today with fully integrated operations
having its own growing and processing facilities at one location. Modern high-volume industries
equipment, professional management and a trained workforce all combine to ensure that
Mitchells continues its dominance as the innovator, market leader and trend setter. In this
regard a major step was taken in 1998, when Mitchells became the first food company in
Pakistan to achieve ISO 9001 accreditation, thus becoming more competitive on the
international stage also.
Countrywide sales are managed by fully computerized and inter-linked regional sales offices
ensuring a smooth distribution system with nationwide coverage. Highly qualified executives,
using modern management tools, handle marketing, commercial, financial and accounting
functions from the Head Office in Lahore.
. VISION & MISSION STATEMENT
To be competitive in the growing market as the quality managed company. To be a Leader in
the markets we serve by providing quality products and efficient services to our consumers
while learning from their feedback to set even higher standards for our products. To be a
Company that continuously enhances its superior technological competence to provideinnovative solutions and superior products as per requirement of the market place. To be a
Company that attracts and retains outstanding people by creating a culture that fosters
openness and innovation, promotes individual growth, and rewards initiative and performance.
OVERVIEW OF COMPANYS CURRENT POSITION:
Modern trade results in boost u of exports by 8%. There is an increase in operating profit
margin. There is less increase in financial charges due to sound management and improve
supply chain. After tax profit for the year is increased. After discounting some growth of the
non-performing products of the companys sales growth for the year end is almost 30%, thetransactions between the related parties are made at arms length prices.
As a matter of economic and social problems, company is facing a countries poor economic
condition. As a result the manufacturing operations with frequent electricity and gas outages
admit low economic growth together with high inflation remained an ending challenge.
-
8/2/2019 Sameen Hussain
51/58
HORIZONTAL ANALYSIS OF PROFIT AND LOSS ACCOUNT
COMMENTS
SALES:
Sales have increase for 2011 due to increase in selling price.
People have confidence over the company.
Brand loyalty is present
Exports of the companys product for the year have increase.
COST OF SALES:
Due to inflation rises of raw material has increased.
As sales volume increase, cost of production also increased.
Superior products demand.
GROSS PROFIT:
As the size of sales increased the gross profit for the company also rises.
2011
%sales 30.3
Cost of sales 30.42
Gross profit 29.9
Administration expenses 9.4
Distribution expenses 34.8
Other operating expenses 18.66
Other operating income 45.17
Profit from operations 37.15
Finance cost 1.98
Profit before tax 56.26
Taxation 52.68
Profit for the year 58.01
Earnings per share 58.02
-
8/2/2019 Sameen Hussain
52/58
There is proportionate change in the ratio of sales to cost of sales. Thats why gross rofit
has shown an upward trend.
ADMINISTRATIVE EXPENSES:
Administrationexpenses increased because the Co has increased production so morelabor has been employed and their benefits are increased every year.
Employees wages also increased due to inflation.
DISTRIBUTION EXPENSES:
As the sales of every single product has increased due to inflation. The marketing
expenses of the company raise so much. Company should take measure in order to
cover these expenses.
OTHER OERATING INCOMES:
Exchange gain has increase in 2011.
There is an increase in scrap sales of the company.
Others sources of companys also shows an upward trend.
OTHER OPERATING EXPENSES:
Workers profit participation funds have increased.
Workers welfare fund has also increased.
While the donation by the company decreases for current year.
FINANCE COST:
There is an increase of almost 2%.
Markup on short term finance reduces.
There is an increase in workers participation fund.
There is an increased in bank and other charges of the company.
TAXATION:
Taxation of the company has increased by 52%.
Majorly the current portion of the company increased by many times.
As the sales volume and prices of raw material increases due to which the amount of tax
also increased.
-
8/2/2019 Sameen Hussain
53/58
PROFIT BEFORE TAX
There is an increasing trend in profit before tax because of an increase in
operating profit.
Lower distribution cost also contributes in achieving higher profit after tax.
EARNINGS PER SHARE
EPS has increased from previous year.
Its a good sign because market value of share is increased
HORIZONTAL ANALYSIS OF BALANCE SHEET
2011
%
NON CURRENT ASSET
Property, plant and equipment 6.30
Intangible assets 51.5
Long term loans and deposits ------
Biological assets 3.74
CURRENT ASSETS
Stores, spares and loose tools (25.2)
Stock in trade 35.14
Trade debts 55.3
Advances, deposits, repayments and other receivables (33.58)
Cash and bank balances 67.08
Capital and reserves
Reserves -------
Un appropriated profit 21.6
NON CURRENT LIABILITIES
Deferred liabilities 5.1
CURRENT LIABILITIES
Short term running finances-secured (7.09)
Credits, accrued and other liabilities 62.22
Accrued finance cost on short term running finances (35.3)
Contingencies and commitments 18.53
Total equity and liabilities 16.45
-
8/2/2019 Sameen Hussain
54/58
COMMENTS
UN APPROPRIATED PROFIT:
There is an increase of 21.6%.
Its only because of increase in fund for the employees by the company.
DEFERRED LIABILITIES:
Deferred taxation for the 2011 has been decrease.
Retirement and other benefits for the employees have been increased.
CREDITS ACCURRED AND OTHER LIBILITIES:
There is an increase in credit liability because of
o Increase in trade creditors.
o There is an increase in advances from customers.
o Workers profit participation fund also increased.
o Workers welfare funds also increases.
SHORT TERM RUNNING FINANCES-SECURED:
There is a decrease in short term liabilities of the company.
Its good sign that company is paying off its current liabilities.
PROPERTY, PLANT AND EQUIPMENT:
There is an increase in capital work in progress.
Operating fixed assets have also been increase.
INTANGIBLE ASSETS:
There is an increase in intangible assets due to increase in administration expenses.
Net book value of the assets has been increased.
LONG TERM LOANS AND DEPOSITS:
There is no long term loans and deposits of the company in 2011.
Its a good sign, as company is efficient in recovering its long term assets.
-
8/2/2019 Sameen Hussain
55/58
BIOLOGICAL ASSETS:
There is an increase in biological assets of the company.
As lives stocks and no of trees have been increased.
STORES, SPARES AND LOOSE TOOLS:
There is a decrease in the value of stores, spares and loose tools.
Large provision of obsolete items is deducted.
STOCK IN TRADE:
There is an increase in stock in trade due to
o Increase in raw material amount.
o Increase in packing material.
o
There is also an increase in finished goods.
TRADE DEBTS:
There is an increase in trade debts.
As considerable doubtful has been increased.
ADVANCES, DEPOSITS AND PRE PAYMENTS:
There is a decrease in advances of the company.
Opening charges have also been reduced.
CASH AND BANK BALANCES:
There is an increase in cash and bank balance of the company.
There is an increase of balances in current account in 2011.
-
8/2/2019 Sameen Hussain
56/58
RATIO ANALYSIS:
COMMENTS:
OPERATING PROFIT MARGIN:
There is an increase in operating profit margin.
The gross profit margin plus income from other sources also been increased.
There is a proper management and low administration expenses as compare to other
companies.
NET PROFIT MARGIN:
Taxation amount increase due to increase in sales.
The profit margin also increases by 58%.
EARNING PER SHARE:
There is an increase in earnings per share.
As the profit of the company increases for the year, the earning per share of the
company rises by 58%
2011
%
2010
%
Profitability ratioOperating margin profit 8.16 7.75
Net profit margin 4.09 3.37
Earning per share 14.57 9.22
Return on asset 9.6 7.07
Liquidity ratio
Current ratio 1.33 times 1.27 times
Quick ratio 0.34 times 0.36 times
Debt equity ratio 24.6 24.91
Activity ratio
Asset turnover ratio 2.34 times 2.09 timesDays inventory maintained 6.79 2.50
Days a/c receivable 12.8 10.8
-
8/2/2019 Sameen Hussain
57/58
RETURN ON ASSETS:
For the year 2011 the return on assets increased from 7 to 9.6%.
Earnings for the common share holder increased greater as compare to the increase in
fixed assets.
CURRENT RATIO:
There is an increase in current ratio of the company.
There is an increase in current assets as compare to the current liabilities.
QUICK RATIO:
There is a decrease in quick ratio of the company.
Small decrease in quick ratio, due to decrease in the value of inventories.
Decrease in the value of inventories is a good sign for the company.
RETURN ON EQUITY:
A very positive increase in the ratio of return on equity.
It will gain the confidence of investors.
DEBT EQUITY RATIO:
There is a decrease in debt equity ratio.
Its a good point for the company, as its long term debts reduces by 0.31%.
FINANCIAL RISK MANAGEMENT:
The companys activities expose it to a variety of financial risk, market risk, credit risk and
liquidity risk. The companys overall risk management programmed focuses on the
unpredictability of financial markets and seeks to minimize potential adverse effects on the
financial performance. Currently the company foreign exchange risk expose is restricted to the
amounts receivable/ payable from/ to the foreign entities. The company has no significant long
term interest bearing assets. The company interest rate risk arises from short term borrowing.Borrowings obtained at variable rates expose the company to cash flow interest rate risk. The
company manages liquidity risk by managing sufficient cash and the availability of finding
through adequate amount of committed credit facilities. Companys credit risk for last year has
been decrease.
-
8/2/2019 Sameen Hussain
58/58
STATUS OF FOOD INDUSTRY IN PAKISTAN
According to the Census of Manufacturing Industries there were 822 units engaged in the
manufacture of Food and Beverages. According to the UNIDO (United Nations Industrial
Development Organization) it is the largest manufacturing industries of the country. Value ofproduction stood at Rs.46.170 billion. Food processing is a relatively capital intensive industry.
The share of food in the manufacturing industry is declining. It was 32.66 per cent in 2009-
2010.
The growth rate in the food industry has been estimated at 7.46 per cent per annum. The most
rapidly growing items are dairy products fish processed, bakery items, sugar, biscuits and
confectioneries, fruit juices and other soft beverages. Rapid export growth has characterized
fish preparation, fruit preserves, dry fruits, some beverages and sugar, and honey preparation.
Food products (except rice) do not however, make up a significant proportion of Pakistani
exports and there is a considerable potential for expanding such exports, specially to Europe
and the Gulf region.