| This report is for educational purposes only, and not to provide
investment advice. Before making any
investment decision, you should always do your own research or consult a
investment professional. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Toronto
Dominion Bank |
|
www.td.com |
|
Fiscal Yr: |
Oct 31 |
|
TSX: |
TD |
NYSE: |
TD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
10/31/00 |
10/31/01 |
10/31/02 |
10/31/03 |
10/31/04 |
10/31/05 |
10/31/06 |
10/31/07 |
10/31/08 |
10/31/09 |
10/31/10 |
10/31/11 |
10/31/12 |
11/1/13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
C GAAP |
C GAAP |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$20,075 |
$20,918 |
$16,680 |
$15,626 |
$16,015 |
$18,665 |
$22,390 |
$25,209 |
$25,721 |
$25,421 |
$25,409 |
$27,222 |
$23,051 |
$24,374 |
|
30.14% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
34.14% |
4.20% |
-20.26% |
-6.32% |
2.49% |
16.55% |
19.96% |
12.59% |
2.03% |
-1.17% |
-0.05% |
7.14% |
-15.32% |
5.74% |
|
2.67% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rev per Share |
32.24 |
33.29 |
25.84 |
23.81 |
24.42 |
26.22 |
31.21 |
35.12 |
31.75 |
29.60 |
28.88 |
30.17 |
25.54 |
27.01 |
|
3.99% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
1.30 |
1.08 |
1.14 |
1.84 |
2.01 |
2.10 |
2.09 |
1.99 |
1.79 |
2.08 |
2.54 |
2.49 |
2.87 |
2.72 |
|
-0.98% |
<-IRR #YR-> |
10 |
Rev per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ (using Interest Income and Other Income) |
|
|
|
P/S |
10 yr |
2.04 |
5 yr |
2.08 |
|
|
|
-0.68% |
<-IRR #YR-> |
5 |
Rev per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20,918 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$27,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$22,390 |
$0 |
$0 |
$0 |
$0 |
$27,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$33.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$31.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$1.53 |
$2.05 |
-$0.25 |
$1.51 |
$3.39 |
$3.20 |
$6.34 |
$5.48 |
$4.87 |
$3.47 |
$5.10 |
$6.41 |
$7.06 |
$7.80 |
|
212.68% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-68.78% |
33.99% |
-112.20% |
-704.00% |
124.50% |
-5.60% |
98.13% |
-13.56% |
-11.13% |
-28.75% |
46.97% |
25.69% |
10.14% |
10.48% |
|
12.08% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings Yield |
3.6% |
5.7% |
-0.9% |
3.4% |
6.9% |
5.8% |
9.7% |
7.9% |
8.6% |
5.6% |
6.9% |
8.5% |
9.6% |
10.6% |
|
0.22% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * ESP per
share Cdn GAAP) |
|
|
|
|
|
|
E/P |
10 Yrs |
6.93% |
5Yrs |
7.86% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.92 |
$1.09 |
$1.12 |
$1.16 |
$1.36 |
$1.58 |
$1.78 |
$2.11 |
$2.36 |
$2.44 |
$2.44 |
$2.61 |
$2.72 |
$2.72 |
|
139.45% |
<-Total Growth |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
27.78% |
18.48% |
2.75% |
3.57% |
17.24% |
16.18% |
12.66% |
18.54% |
11.85% |
3.39% |
0.00% |
6.97% |
4.21% |
0.00% |
|
9.41% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield H/L Pr. |
2.47% |
2.72% |
3.19% |
3.21% |
3.02% |
2.99% |
2.89% |
3.00% |
3.71% |
4.77% |
3.52% |
3.33% |
|
|
|
3.20% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on High Pr. |
1.98% |
2.47% |
2.49% |
2.64% |
2.76% |
2.69% |
2.65% |
2.77% |
3.15% |
3.51% |
3.17% |
3.02% |
|
|
|
2.76% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Low Pr. |
3.29% |
3.03% |
4.44% |
4.09% |
3.32% |
3.36% |
3.18% |
3.28% |
4.53% |
7.44% |
3.95% |
3.70% |
|
|
|
3.83% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Cl Pr. |
2.19% |
3.03% |
3.82% |
2.64% |
2.78% |
2.87% |
2.73% |
3.03% |
4.15% |
3.96% |
3.32% |
3.47% |
3.71% |
3.71% |
|
3.17% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio |
60.1% |
53.2% |
-448.0% |
76.8% |
40.1% |
49.4% |
28.1% |
38.5% |
48.5% |
70.3% |
47.8% |
40.7% |
38.5% |
34.9% |
|
44.28% |
<-Median-> |
10 |
DPR EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
17.9% |
18.1% |
17.7% |
24.6% |
35.3% |
42.0% |
32.0% |
31.6% |
35.1% |
29.3% |
30.4% |
30.9% |
31.2% |
28.5% |
|
31.27% |
<-Median-> |
10 |
DPR CF |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF NC |
17.9% |
18.1% |
17.7% |
24.6% |
35.3% |
42.0% |
32.0% |
31.6% |
35.1% |
29.3% |
30.4% |
30.9% |
31.2% |
28.5% |
|
31.27% |
<-Median-> |
10 |
DPR CF NC |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average 5 Yrs |
|
Div Yd |
5.70% |
in 5 yrs |
8.77% |
in 10 yrs |
Yield |
3.67% |
3.58% |
Payout |
49.17% |
31.47% |
|
|
|
9.12% |
<-IRR #YR-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Dividends per
share |
|
|
9.00% |
5 |
9.00% |
10 |
|
|
Last Div Inc ---> |
$0.66 |
$0.68 |
3.0% |
|
|
7.96% |
<-IRR #YR-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# yrs are-> |
2 |
|
# yrs are-> |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
RRSP |
$47.70 |
2009 |
5.70% |
Pension |
$35.85 |
2000 |
7.59% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/L Yield iheld 5 yrs |
|
8.38% |
6.05% |
4.20% |
4.42% |
4.24% |
4.44% |
6.01% |
6.54% |
5.41% |
4.62% |
4.24% |
3.87% |
4.28% |
|
4.53% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/ L Yield held 10 yrs |
|
|
|
|
|
|
13.69% |
11.41% |
8.54% |
7.93% |
6.55% |
6.52% |
7.75% |
7.53% |
|
8.24% |
<-Median-> |
6 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| H/L Yield held 15 yrs |
|
|
|
|
|
|
|
|
|
|
|
20.08% |
14.70% |
9.85% |
|
20.08% |
<-Median-> |
1 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham No. |
$24.77 |
$29.57 |
$24.66 |
$24.48 |
$40.32 |
$40.06 |
$61.80 |
$60.03 |
$63.49 |
$56.67 |
$71.24 |
$83.34 |
$87.46 |
$91.93 |
|
181.86% |
<-Total Growth |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem /Disc.Med H/L |
50.37% |
35.43% |
42.29% |
47.48% |
11.86% |
31.92% |
-0.39% |
17.02% |
0.13% |
-9.75% |
-2.64% |
-5.87% |
|
|
|
6.00% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc. High |
87.71% |
49.32% |
82.21% |
79.16% |
22.16% |
46.60% |
8.71% |
27.04% |
18.13% |
22.62% |
8.04% |
3.67% |
|
|
|
22.39% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc. Low |
13.03% |
21.55% |
2.37% |
15.81% |
1.57% |
17.25% |
-9.48% |
7.01% |
-17.87% |
-42.12% |
-13.32% |
-15.42% |
|
|
|
-3.96% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc.Cl |
69.34% |
21.55% |
19.00% |
79.16% |
21.49% |
37.29% |
5.34% |
16.16% |
-10.34% |
8.84% |
3.10% |
-9.73% |
-16.1% |
-20.2% |
|
12.50% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$41.95 |
$35.94 |
$29.35 |
$43.86 |
$48.98 |
$55.00 |
$65.10 |
$69.73 |
$56.92 |
$61.68 |
$73.45 |
$75.23 |
$73.40 |
$73.40 |
|
109.32% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
24.30% |
-14.33% |
-18.34% |
49.44% |
11.67% |
12.29% |
18.36% |
7.11% |
-18.37% |
8.36% |
19.08% |
2.42% |
-2.43% |
0.00% |
|
7.67% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
27.42 |
17.53 |
-117.40 |
29.05 |
14.45 |
17.19 |
10.27 |
12.72 |
11.69 |
17.78 |
14.40 |
11.74 |
10.40 |
9.41 |
|
2.93% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
8.56 |
23.49 |
14.32 |
-175.44 |
32.44 |
16.22 |
20.34 |
11.00 |
10.39 |
12.67 |
21.17 |
14.75 |
11.45 |
10.40 |
|
11.28% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
3.61% |
3.46% |
% Tot Ret |
32.02% |
54.09% |
|
Price Inc |
7.11% |
P/E: |
13.56 |
12.72 |
|
|
|
6.39% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.94 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$75.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$65.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$75.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.94 |
$1.12 |
$1.16 |
$1.36 |
$1.58 |
$1.78 |
$2.11 |
$2.36 |
$2.44 |
$2.44 |
$77.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$65.10 |
$2.11 |
$2.36 |
$2.44 |
$2.44 |
$77.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Median H/L |
$37.25 |
$40.05 |
$35.10 |
$36.11 |
$45.10 |
$52.85 |
$61.56 |
$70.25 |
$63.57 |
$51.15 |
$69.36 |
$78.45 |
|
|
|
95.89% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
21.14% |
7.50% |
-12.36% |
2.88% |
24.91% |
17.18% |
16.48% |
14.12% |
-9.51% |
-19.55% |
35.61% |
13.10% |
|
|
|
6.96% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
24.35 |
19.53 |
-140.38 |
23.91 |
13.30 |
16.52 |
9.71 |
12.82 |
13.05 |
14.74 |
13.60 |
12.24 |
|
|
|
4.97% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
7.60 |
26.17 |
17.12 |
-144.42 |
29.87 |
15.59 |
19.24 |
11.08 |
11.60 |
10.50 |
19.99 |
15.38 |
|
|
|
10.30% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
3.34% |
3.52% |
% Tot Ret |
32.45% |
41.47% |
|
Price Inc |
13.10% |
P/E: |
13.18 |
13.05 |
|
|
|
8.49% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$40.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$78.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$61.56 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$78.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$40.05 |
$1.12 |
$1.16 |
$1.36 |
$1.58 |
$1.78 |
$2.11 |
$2.36 |
$2.44 |
$2.44 |
$81.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$61.56 |
$2.11 |
$2.36 |
$2.44 |
$2.44 |
$81.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Months |
|
|
|
|
Oct |
Sep/Oct |
Oct |
Sep |
Nov 07 |
Oct 09 |
Apr 10 |
Mar 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$46.50 |
$44.15 |
$44.94 |
$43.86 |
$49.25 |
$58.73 |
$67.18 |
$76.26 |
$75.00 |
$69.49 |
$76.97 |
$86.40 |
|
|
|
95.70% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
8.14% |
-5.05% |
1.79% |
-2.40% |
12.29% |
19.25% |
14.39% |
13.52% |
-1.65% |
-7.35% |
10.76% |
12.25% |
|
|
|
6.94% |
<-IRR #YR-> |
11 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
30.39 |
21.54 |
-179.76 |
29.05 |
14.53 |
18.35 |
10.60 |
13.92 |
15.40 |
20.03 |
15.09 |
13.48 |
|
|
|
5.16% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
9.49 |
28.86 |
21.92 |
-175.44 |
32.62 |
17.32 |
20.99 |
12.03 |
13.69 |
14.27 |
22.18 |
16.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
10.76% |
P/E: |
14.81 |
15.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$44.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$86.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$67.18 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$86.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Months |
|
|
|
|
Nov |
Nov |
Nov |
Aug |
Oct 08 |
Feb 09 |
Jan 10 |
Sep 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$28.00 |
$35.94 |
$25.25 |
$28.35 |
$40.95 |
$46.97 |
$55.94 |
$64.24 |
$52.14 |
$32.80 |
$61.75 |
$70.49 |
|
|
|
96.13% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
51.35% |
28.36% |
-29.74% |
12.28% |
44.44% |
14.70% |
19.10% |
14.84% |
-18.84% |
-37.09% |
88.26% |
14.15% |
|
|
|
6.97% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
18.30 |
17.53 |
-101.00 |
18.77 |
12.08 |
14.68 |
8.82 |
11.72 |
10.71 |
9.45 |
12.11 |
11.00 |
|
|
|
4.73% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
5.71 |
23.49 |
12.32 |
-113.40 |
27.12 |
13.86 |
17.48 |
10.13 |
9.51 |
6.74 |
17.80 |
13.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
14.15% |
P/E: |
11.36 |
11.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.94 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$70.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$55.94 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$70.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$26,119 |
$22,587 |
$18,942 |
$28,784 |
$32,126 |
$39,149 |
$46,703 |
$50,052 |
$46,111 |
$52,971 |
$64,614 |
$67,888 |
$66,236 |
$66,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split 2009 |
|
|
|
|
|
|
|
|
purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Shares |
622.616 |
628.451 |
645.399 |
656.261 |
655.900 |
711.800 |
717.400 |
717.800 |
810.100 |
858.800 |
879.700 |
902.400 |
902.400 |
902.400 |
|
Share capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
0.37% |
0.94% |
2.70% |
1.68% |
-0.05% |
8.52% |
0.79% |
0.06% |
12.86% |
6.01% |
2.43% |
2.58% |
0.00% |
0.00% |
|
2.51% |
<-Median-> |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OCF |
-$5,912 |
-$4,832 |
$13,932 |
$5,153 |
-$8,930 |
$5,262 |
-$6,386 |
$4,054 |
$19,982 |
$24,643 |
$3,249 |
-$759 |
$7,869 |
$8,609 |
|
-84.29% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS |
-$9.50 |
-$7.69 |
$21.59 |
$7.85 |
-$13.61 |
$7.39 |
-$8.90 |
$5.65 |
$24.67 |
$28.69 |
$3.69 |
-$0.84 |
$8.72 |
$9.54 |
|
-89.06% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-Cash CF |
$9,115 |
$8,615 |
-$9,851 |
-$2,054 |
$11,459 |
-$2,584 |
$10,372 |
$740 |
-$14,531 |
-$17,494 |
$3,807.0 |
$8,369.0 |
|
|
|
#NUM! |
<-IRR #YR-> |
8 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS non-cash |
$5.14 |
$6.02 |
$6.32 |
$4.72 |
$3.86 |
$3.76 |
$5.56 |
$6.68 |
$6.73 |
$8.32 |
$8.02 |
$8.43 |
$8.72 |
$9.54 |
|
-37.62% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
17.01% |
5.04% |
-25.32% |
-18.35% |
-2.42% |
47.68% |
20.20% |
0.75% |
23.71% |
-3.65% |
5.14% |
8.42 |
7.69 |
|
3.43% |
<-IRR #YR-> |
10 |
CF - non cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/O on Cl |
8.15 |
5.97 |
4.64 |
9.29 |
12.70 |
14.62 |
11.72 |
10.44 |
8.46 |
7.41 |
9.16 |
8.92 |
|
|
|
8.70% |
<-IRR #YR-> |
5 |
CF - non cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
|
P/CF |
10 yr |
9.22 |
5 yr |
8.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$8.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.56 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For banks, use Net Income, not CF |
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
4.83% |
6.21% |
-0.96% |
6.33% |
13.94% |
11.94% |
20.46% |
15.78% |
14.67% |
11.62% |
17.51% |
20.97% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff from Ave. |
-66.3% |
-56.6% |
-106.7% |
-55.8% |
-2.6% |
-16.5% |
43.0% |
10.3% |
2.6% |
-18.8% |
22.4% |
46.6% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (Net Income/Revenue) Ratio for banks |
|
|
|
OPM |
10 Yrs |
14.30% |
5 Yrs |
15.78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banks usually have a ratio of 1.04 or 1.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tot Assets |
$264,818 |
$287,838 |
$278,040 |
$273,532 |
$311,027 |
$365,010 |
$392,914 |
$422,124 |
$563,214 |
$557,219 |
$619,545 |
$686,360 |
$686,360 |
$686,360 |
|
A/L ratio of 1.5 and up, best |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Tot Liab. |
$252,468 |
$274,434 |
$264,999 |
$260,421 |
$297,049 |
$349,144 |
$373,282 |
$400,720 |
$531,540 |
$518,499 |
$577,243 |
$639,508 |
$639,508 |
$639,508 |
|
1.05 |
<-Median-> |
10 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Asset/Liability |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.05 |
1.06 |
1.07 |
1.07 |
1.07 |
1.07 |
1.07 |
|
1.07 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sharerholders Equity |
$12,350 |
$13,404 |
$13,041 |
$13,111 |
$13,978 |
$15,866 |
$19,632 |
$21,404 |
$31,674 |
$38,720 |
$42,302 |
$46,852 |
$46,852 |
$46,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred Shares |
$1,251 |
$1,492 |
$1,485 |
$1,535 |
$0 |
$0 |
$425 |
$425 |
$1,875 |
$3,395 |
$3,394 |
$3,394 |
$3,394 |
$3,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$11,099 |
$11,912 |
$11,556 |
$11,576 |
$13,978 |
$15,866 |
$19,207 |
$20,979 |
$29,799 |
$35,325 |
$38,908 |
$43,458 |
$43,458 |
$43,458 |
|
264.83% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| BV per share |
$17.83 |
$18.95 |
$17.91 |
$17.64 |
$21.31 |
$22.29 |
$26.77 |
$29.23 |
$36.78 |
$41.13 |
$44.23 |
$48.16 |
$48.16 |
$48.16 |
|
154.07% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
3.35% |
6.33% |
-5.54% |
-1.48% |
20.82% |
4.59% |
20.11% |
9.16% |
25.86% |
11.82% |
7.53% |
8.88% |
0.00% |
0.00% |
|
0.7700 |
Current/Historical |
|
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5 yr run. Ave Inc |
|
4.84% |
1.38% |
0.66% |
4.69% |
4.94% |
7.70% |
10.64% |
16.11% |
14.31% |
14.90% |
12.65% |
10.82% |
5.65% |
|
9.77% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
2.35 |
1.90 |
1.64 |
2.49 |
2.30 |
2.47 |
2.43 |
2.39 |
1.55 |
1.50 |
1.66 |
1.56 |
1.52 |
1.52 |
|
12.46% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
20.27% |
-19.43% |
-13.55% |
51.69% |
-7.57% |
7.36% |
-1.46% |
-1.88% |
-35.14% |
-3.09% |
10.75% |
-5.93% |
-2.43% |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
23.86 |
24.16 |
24.06 |
23.63 |
22.25 |
23.01 |
20.46 |
20.12 |
18.90 |
15.77 |
15.92 |
15.79 |
15.79 |
15.79 |
|
20.29 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
22.75 |
23.04 |
22.93 |
22.50 |
21.25 |
22.01 |
19.43 |
19.10 |
17.84 |
14.68 |
14.84 |
14.72 |
14.72 |
14.72 |
|
19.27 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
| Sharerholders
Equity (Assets less liabilities) |
|
|
|
|
|
P/BV |
10 yr Med |
1.98 |
5 yr Med |
1.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.95 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$48.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$26.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$48.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
22.8% |
13.4% |
12.9% |
13.8% |
11.9% |
12.5% |
|
|
|
12.94% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
$4,381 |
$2,818 |
$3,855 |
$4,892 |
$4,634 |
$5,420 |
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Return on Equity |
8.7% |
10.9% |
-1.4% |
8.5% |
16.0% |
14.0% |
23.9% |
19.0% |
12.7% |
8.4% |
11.4% |
13.1% |
|
|
|
Net Income/Shareholders'
equity |
|
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
14.0% |
14.0% |
10.9% |
8.7% |
8.7% |
10.9% |
14.0% |
16.0% |
16.0% |
14.0% |
12.7% |
12.7% |
|
|
|
|
|
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$969 |
$1,300 |
-$160 |
$989 |
$2,232 |
$2,229 |
$4,581 |
$3,977 |
$3,774 |
$2,953 |
$4,450 |
$5,709 |
|
|
|
339.15% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
-$5,912 |
-$4,832 |
$13,932 |
$5,153 |
-$8,930 |
$5,262 |
-$6,386 |
$4,054 |
$19,982 |
$24,643 |
$3,249 |
-$759 |
|
|
|
|
C F Statement |
|
Oper C. F. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
$7,687 |
-$9,917 |
$1,540 |
$2,302 |
-$17,903 |
-$20,349 |
-$12,459 |
-$13,866 |
-$70,913 |
-$36,611 |
-$42,785 |
-$48,479 |
|
|
|
|
C F Statement |
|
Invest. C. F |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accurals |
-$806 |
$16,049 |
-$15,632 |
-$6,466 |
$29,065 |
$17,316 |
$23,426 |
$13,789 |
$54,705 |
$14,921 |
$43,986 |
$54,947 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
$264,818 |
$287,838 |
$278,040 |
$273,532 |
$311,027 |
$365,010 |
$392,914 |
$422,124 |
$563,214 |
$557,219 |
$619,545 |
$686,360 |
|
|
|
|
Balance Sheet |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
-0.3% |
5.6% |
-5.6% |
-2.4% |
9.3% |
4.7% |
6.0% |
3.3% |
9.7% |
2.7% |
7.1% |
8.0% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge in Cl |
24.3% |
-14.3% |
-18.3% |
49.4% |
11.7% |
12.3% |
18.4% |
7.1% |
-18.4% |
8.4% |
19.1% |
2.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
-$1,719 |
$15,188 |
-$15,547 |
-$7,746 |
$26,785 |
$15,384 |
$19,231 |
$9,754 |
$51,398 |
$12,213 |
$39,779 |
$49,798 |
|
|
|
|
C F Statement |
|
Fin. C. F |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accurals |
$913 |
$861 |
-$85 |
$1,280 |
$2,280 |
$1,932 |
$4,195 |
$4,035 |
$3,307 |
$2,708 |
$4,207 |
$5,149 |
|
|
|
|
|
|
Accruals |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
0.3% |
0.3% |
0.0% |
0.5% |
0.7% |
0.5% |
1.1% |
1.0% |
0.6% |
0.5% |
0.7% |
0.8% |
|
|
|
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Cash Flow |
$56 |
$439 |
$75 |
$291 |
$48 |
$297 |
$386 |
$58 |
$467 |
$245 |
$243 |
$560 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per share |
$0.09 |
$0.70 |
$0.12 |
$0.44 |
$0.07 |
$0.42 |
$0.54 |
$0.08 |
$0.58 |
$0.29 |
$0.28 |
$0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5 yr Running |
|
|
$0.22 |
$0.06 |
$0.03 |
$0.10 |
$0.06 |
$0.07 |
$0.28 |
$0.35 |
$0.32 |
$0.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dec 16,
2011. Last Estimates were $6.48 and
$7.25 for EPS and $7.70 and $10 for CF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Feb 24,
2011. Check unaudited figures I got
previous against audited statements received.
There were no changes. However,
I got the net income figures from wrong column and I have fixed that. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I got changes
in working capital or current assets and liabilities from Globe site. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dec 06,
2011. when I last looked I got
estimates for 2010 and 2011 of $5.45 and $6.40 for earnings and $7.40 and
$8.00 for cash flows. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dec 17,
2009. I have updated speadsheet with
unaudited 2009 report. The huge amount
of insider selling during the last 12 months is a big negative for this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In March
2009, I picked up earnings for 2009 and 2010 of $5.20 and $5.58 and CF of
$5.96 and $6.36. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2008. I have had stock since Feb 2000 and have
made IRR of 6.62%. Not great, but we
are in a bear market currently.
Dividends have increased nicely. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2005. I have had stock since Feb 2000 and have
made IRR of 13.29%. What you expect
from a bank stock. Div counts a lot. Revenue and stock still recovering from
2001 bear market. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2004.
earnings are starting to grow, but not yet strongly. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings are
not growing well lately.2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends are
paid in cycle 1, but at the very end of the month, so they are 31st of Jan,
April, Jul and Oct. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| They are a
bank with full range of financial products and services for individuals and
corporations in Canada, USA and internationally. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial
products and services include Canadian Personal and Commercial Banking;
Wealth Management; U.S. Personal and Commercial Banking; and Wholesale
banking products. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For most
ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield and asset/liability ratios and here you want a higher ratios to
indicate a good stock price. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Also, for
the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare
companies in similar industries. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| My stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21/02/00 |
-7389.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20/04/00 |
-6979.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
03/06/09 |
11282.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01/05/09 |
-57237.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/10/11 |
102900.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.16% |
XIRR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.27% |
24.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|