Ibf Report Ibl Healthcare
Transcript of Ibf Report Ibl Healthcare
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 1/28
FINANCIALANALYSIS
IBL HEALTHCARELTD
SUBMITED BY:MANOJ KUMAR TILWANI
SP10-BB-0032
SUBMITIED TO:FAISAL AZIZ
APRIL/ 22/ 2011
IBF SECTION ‘C’
MOHAMMAD ALI JINNAH UNIVERSITY 1
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 2/28
.Acknowledgment:
I am thank full to Almighty Allah, my Parents, & teachers who gave me made me
able, and motivated me in every field of life. I will never ever be able to forget the sacrificesof my parents they’ve made for me and for my educational career.
I am also very much thankful to my respected teacher for providing proper
required knowledge and motivation, and my colleges and relatives for their unflinching
support.
Dr. Mohan Tilwani
Faisal Aziz
Waqas Khan
Raazia Abdi
Hira Abdul Rawoof
Hamza Khan
MOHAMMAD ALI JINNAH UNIVERSITY 2
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 3/28
Content:
S: No Description Page No
1. Vision Statement 4
2. Mission Statement 5
3. Corporate information 6
4. Financial Ratios 2010 7
5.Interpretation 11
6. Time Series Analysis 15
7. Cross Sectional Analysis 18
8. Internal Growth rate & Sustainable growth rate 21
9. Profama statements 23
10. Conclusion 27
11. Readers Comments 28
MOHAMMAD ALI JINNAH UNIVERSITY 3
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 4/28
To become the leading health care
products and service providers of Pakistan.
MOHAMMAD ALI JINNAH UNIVERSITY 4
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 5/28
We are committed to contribute in the betterment of society by providing a versatile range of health care and nutrition
products. We aim to grow by relentlessly providing better products
and services to our customers, better returns to our stakeholders
and a better quality of life to the employees.
MOHAMMAD ALI JINNAH UNIVERSITY 5
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 6/28
Corporate information
BOARD OF DIRECTORS
CHAIRMAN
& Mr. Rashid Abdulla
CHIEF EXECUTIVE OFFICER
DIRECTORS: Mr. Khalid MalikSyed Nadeem AhmedMr. Munis AbdullaMr. Zubair PalwalaMr. Asad AbdullaMr. Ayaz Abdulla
AUDIT COMMITTEECHAIRMAN: Mr. Asad AbdullaMEMBERS: Mr. Khalid Malik
Mr. Zubair PalwalaCOMPANY SECRETARY &CHIEF FINANCIAL OFFICER: Mr. Mobeen AlamBANKERS: . Silk Bank Ltd.
National Bank of Pakistan Ltd.Habib Bank Ltd.The Royal Bank of Scoltand.National Bank of Pakistan
MOHAMMAD ALI JINNAH UNIVERSITY 6
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 7/28
Standard Chartered Bank (Pakistan).AUDITORS: Baker Tilly Mehmood Idrees Qamar & Co
LEGAL ADVISOR: Mohsin Tabebaly & CoREGISTERED OFFICE: 9th Floor, NIC Building, Abbasi
Shaheed Road, Karachi
INTERPRETATION
OF
MOHAMMAD ALI JINNAH UNIVERSITY 7
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 8/28
RATIOS
RATIOS ANALYSIS OF 2010
WORKING CAPITAL :
Working Capital= Current Assets - current Liabilities
Working Capital= 188943000-123275000
Working Capital= 179981000
CURRENT RATIO:
Current Ratio = Current Assets / Current liabilities
Current Ratio = 188943000/123275000
Current Ratio = 1.64
QUICK RATIO:
MOHAMMAD ALI JINNAH UNIVERSITY 8
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 9/28
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 10/28
Assets turn over = 475248000/ 371393000
Assets turn over = 1.28
PRICE EARNING RATIO:
Price earning ratio = Market Price / Earning Per share
Price earning ratio = 11.49 / 0.45
Price earning ratio = 25.533
RETURN ON TOTAL ASSETS:
Return on total assets = Net income / Total assets x 100
Return on total assets = 9093000 / 371393000 x 100
Return on total assets =2.44%
GROSS PROFIT MARGIN:
Gross profit Margin = Gross Profit / Net sales x 100
Gross profit Margin =113074000 /475248000 x 100
Gross profit Margin = 23.79%
OPERATING PROFIT MARGIN:
Operating profit Margin = Operating profits / Total sales x 100
Operating profit Margin = 14481000 / 475248000 x 100
Operating profit Margin = 3.04%
NET PROFIT MARGIN:
Net profit Margin = Net Profit / Net sales x 100
Net profit Margin = 9093000 / 475248000 x 100
Net profit Margin = 1.91 %
MOHAMMAD ALI JINNAH UNIVERSITY 10
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 11/28
TIMES INTREST EARNED RATIO:
Times Interest Earned Ratio =EBIT / Interest
Times Interest Earned Ratio = 14481000/450000
Times Interest Earned Ratio = 32.18
AVERAGE COLLECTION PERIOD:Average Collection period= Accounts Receivable / Av: Sales per day
Average Collection period=33558000 / 1302049.315
Average Collection period=25.77
INTERPRETATION OF
MOHAMMAD ALI JINNAH UNIVERSITY 11
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 12/28
RATIOS
CURRENT RATIO
INTERPRETATION:Current ratio measures a firm’s ability meet its short term obligations. It shows
the relationship between current assets and current liabilities.
Here current ratio is 1.64 times. it means that company’s current assets are 1.64
times more than that of its currant liabilities.
QUICK RATIO:
INTERPRETATION:
Quick ratio measures a firm’s ability meet its short term obligations. It shows the
relationship between quick assets and quick liabilities.
In this company quick ratio is 0.66 times. it means that company’s quick assets
are 0.66 times more than that of its quick liabilities.
MOHAMMAD ALI JINNAH UNIVERSITY 12
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 13/28
TIME INTEREST EARNED:
INTERPRETATION:
Time interest earned indicates that how many times a Company can pay its
finance cost from its operating profit.
In this company time interest earned ratio is 32.18 times from its operating profit
AVERAGE COLLECTION PERIOD:
INTERPRETATION:
AVG collection period indicates that after how many days the company converts
its account receivable into cash.
In this company Avg collection period is 25.773 days. It means that the company
converts its accounts receivables in 25.773 days.
INVENTORY TURNOVER:INTERPRETATION:
Inventory turnover indicates that how many times a company converts its
inventory into sales or cash.
In this company, the inventory turnover is 5.925 times. It means the company
converts its inventory 5.925 times into sales a year.
TOTAL ASSET TURNOVER:
INTERPRETATION:
Total assets turnover indicates that after how many times the total assets of its
own worth generate revenue.
In this company, the total asset turnover is 1.28 times. It means that a company’s
total assets generate revenues 1.28 times of its own worth.
MOHAMMAD ALI JINNAH UNIVERSITY 13
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 14/28
GROSS PROFIT MARGIN:
INTERPRETATION:
Gross profit margin show’s the relationship between gross profit and net sales. It
is a percentage of gross profit based on the value of net sales.
In this company, gross profit is 23.79% It means that company generates 23.79%
gross profit based on the value of net sales.
RETURN ON ASSETS:
INTERPRETATION:
Return on asset shows the relationship between net profit and total assets. It is
percentage of net profit based on the value of total assets.
In this company, return on assets 2.44%. It means that company generates
2.44% profit based on the value of total assets.
RETURN ON EQUITY:
INTERPRETATION:
Return on equity shows the relationship between net profit and total
shareholder’s equity. It is percentage of net profit based on the value of total
shareholder’s equity.
In this company, return on equity is 3.66%. It means that company generates
3.66% profit based on the value of total shareholder’s equity.
NET PROFIT MARGIN:
INTERPRETATION:
Net profit margin show’s the relationship between net profit and net sales. It is a
percentage of net profit based on the value of net sales.
MOHAMMAD ALI JINNAH UNIVERSITY 14
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 15/28
In this company, net profit 1.91%. It means that company generates 1.91% net
profit based on the value of net sales.
OPERATING PROFIT MARGIN:
INTERPRETATION:
Operating profit margin show is the relationship between operating profit and
net sales. It is a percentage of operating profit based on the value of net sales. In this company, operating profit margin is 3.04%. It means that company
generates 3.04% operating profit margin based on the value of net sales.
Time Series
Analysis
MOHAMMAD ALI JINNAH UNIVERSITY 15
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 16/28
TIME SERIES ANALYSIS OF 2008, 2009 &
2010
MOHAMMAD ALI JINNAH UNIVERSITY 16
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 17/28
MOHAMMAD ALI JINNAH UNIVERSITY 17
IBL Health Care
Time Series Analysis
RATIOS 2008 2009 2010 Interpretation
CURRENT 2.71 2.77 1.64 Worse
QUICK 1.39 1.6 0.66 Worse
INVENTORY TURN OVER 6.61 4.88 5.925 OK
AVERAGE COLLECTION 65.28 56.72 25.77 Worse
AVERAGE PYMENT
TOTAL ASSETS TURN OVER 1..71 1.21 1.28OK
DEBT RATIO
TIME INTREST EARNED RATIO 7.485 -12.48 32.18 Better
GROSS PROFIT MARGIN 16.65 9.38 23.79% Better
OPERATING PROFIT MARGIN 3.04%
NET PROFIT MARGIN 2.48 -4.71 1.91%Worse
EARNING PER SHARE 0.79 -0.98 0.45OK
RETURN ON TOTAL ASSETS 4.24% -5.69% 2.44% Worse
RETURN ON COMMON EQUITY 6.11 -8.18 3.66% Worse
PRICE EARNING 14.544 11.724 25.533 Better
MARKET BOOK
CASH RATIO
FIXED ASSET TURN OVER
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 18/28
Cross Sectional
Analysis
MOHAMMAD ALI JINNAH UNIVERSITY 18
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 19/28
Cross Sectional Analysis
MOHAMMAD ALI JINNAH UNIVERSITY 19
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 20/28
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 21/28
INTERNAL
&
SUSTAINABLEGROWTH RATES
2010
Internal Growth Rate 2010
MOHAMMAD ALI JINNAH UNIVERSITY 21
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 22/28
Internal Growth Rate = RoA x b / 1-(RoA x 100)
RoA = Net income / Total Assets
RoA =
RoA= 0.022
Sustainable Growth Rate 2010
Sustainable Growth Rate = RoE x b / 1 – (RoE x b)
MOHAMMAD ALI JINNAH UNIVERSITY 22
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 23/28
PROFORMA
STATEMENT
IBL HEALH CARE LTD.
BALANCE SHEET
MOHAMMAD ALI JINNAH UNIVERSITY 23
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 24/28
FOR THE YEAR ENDED JUNE 30, 2011
IBL Health Care
Proforma Blance Sheet
for the year of 2011 (000)
cash 29728.05 account payable 119437.4
marketable securites 115470.23 taxes payable 0
account receivable 34832.89 notes payable 0
inventory 63447.18 other current liabilities 265.72
other current assets 16089.89
total current assets 259568.24 total current liabilities 119703.2
long term debts 8255.13
sockholder's equity
common stock 200000
net fixed asset 189381.4 retain earning 49946.03
TOTAL STOCK EQUITY 249946
external financing required 71045.34
total assets 448949.64total laibilities and stock
equity 448949.7
IBL HEALTH CARE LTD.
INCOME STATEMENT
MOHAMMAD ALI JINNAH UNIVERSITY 24
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 25/28
FOR THE YEAR ENDED JUNE 30, 2010
IBL Health Care
Proforma Income Statement
for the year of 20122009 2011
Revenue 414882 493303
Cost of sales-
375986 -375933.2406
Gross profit 38896 117369.7594
Selling and distribution expenses -33380 -86703.36243
Adimnistration expenses -6290 -9184.141636
Amortization of intangable assets -8700 -9030.519013
-48370 -104918.0231
other operating income 1803 2579.406868
operating profit/(loss) -7671 15031.1432
finance cost -668 -467.095811
profit before tax -8339 14564.04739
taxation -11216 -5125.598033
net profit -19555 9438.449355
MOHAMMAD ALI JINNAH UNIVERSITY 25
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 26/28
Cash Dividend:
Cash Dividend: Net Income – Difference of Equity
Cash Dividend: 89343081- 1031511555.5
Cash Dividend :( 942168424.5)
CONCLUSION
MOHAMMAD ALI JINNAH UNIVERSITY 26
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 27/28
Conclusion:
The Company Tata Textile Limited has on the fastest growing company in
the Pakistan the company has current position is excellent compare to the
past year and the company is going well in leader ship and company has
increase his performance to the last year and the company has produce high
quality of yarn for high quality product
MOHAMMAD ALI JINNAH UNIVERSITY 27
8/7/2019 Ibf Report Ibl Healthcare
http://slidepdf.com/reader/full/ibf-report-ibl-healthcare 28/28
Reader’s Comments
___________________________________
___________________________________
___________________________________ ___________________________________
___________________________________
___________________________________
___________________________________
___________________________________ ___________________________________
___________________________________
___________________________________
___________________________________
___________________________________ _____________
MOHAMMAD ALI JINNAH UNIVERSITY