31
Beta calculation procedure with the example of cement sector

Beta Calculation

  • Upload
    badal

  • View
    973

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Beta Calculation

Beta calculation procedure with the example of cement sector

Page 2: Beta Calculation

TABLE OF CONTENTS

CEMENT SECTOR COMPANIES.....................................................................4

CALCULATION OF STOCK RETURN (RJ)..................................................................................................41. Al Abbas Cement...........................................................................................................................44. Cherat Cement Co Ltd.....................................................................................................................55. D.G Khan Cement Co Ltd.................................................................................................................56. Futures: AUG...................................................................................................................................67. Dadabhoy Cement Industries Ltd....................................................................................................69. Dewan Cement Ltd............................................................................................................................710. Fauji Cement Co Ltd.......................................................................................................................711. Fecto Cement Industrial Ltd..........................................................................................................712. Flying Cement Ltd..........................................................................................................................813. Gharibwal Cement Ltd....................................................................................................................814. Javedan Cement Ltd........................................................................................................................815. Kohat Cement Co Ltd......................................................................................................................917. Pakistan Cement Company Limited...............................................................................................918. Pioneer Cement Ltd......................................................................................................................1019. Thatta Cement...............................................................................................................................1020. Zeal Pak Cement Factory Ltd.......................................................................................................10

CALCULATION OF MARKET RETURN......................................................11

MARKET RETURN ON 18TH AUGUST 2008..............................................................................................11MARKET RETURN ON 19TH AUGUST 2008..............................................................................................12MARKET RETURN ON 20TH AUGUST 2008..............................................................................................13MARKET RETURN ON 21ST AUGUST 2008..............................................................................................14MARKET RETURN ON 22ND AUGUST 2008.............................................................................................15

CALCULATION OF BETA...............................................................................23

BIBLIOGRAPHY..................................................................................................24

2

Page 3: Beta Calculation

Introduction

Cement Sector:

1. Al Abbas Cement

2. Attock Cement Pakistan Ltd

3. Bestway Cement Ltd

4. Cherat Cement Co Ltd

5. D.G. Khan Cement Co Ltd

6. Futures: AUG

7. Dadabhoy Cement Industries Ltd

8. Dandot Cement Co Ltd

9. Dewan Cement Ltd

10. Fauji Cement Co Ltd

11. Fecto Cement Industrial Ltd

12. Flying Cement Ltd

13. Gharibwal Cement Ltd

14. Javedan Cement Ltd

15. Kohat Cement Co Ltd

16. Lucky Cement Ltd

17. Pakistan Cement Company Ltd

18. Pioneer Cement Ltd

19. Thatta Cement

20. Zeal Pak Cement Factory Ltd

3

Page 4: Beta Calculation

CEMENT SECTOR COMPANIES

Calculation of Stock Return (Rj)

1. Al Abbas Cement

Date Open Close Rj (Stock Return)

18/8/2008 8.35 8.99 0.076646

19/8/2008 8.99 8.26 -0.081201

20/8/2008 8.26 8.24 -0.002421

21/8/2008 8.24 7.90 -0.041262

22/8/2008 7.90 7.90 0

2. Attock Cement Pakistan Ltd

Date Open Close Rj (Stock Return)

18/8/2008 52.50 55.12 0.049904

19/8/2008 55.12 56.00 0.015965

20/8/2008 56.00 54.80 -0.021428

21/8/2008 54.80 52.06 -0.05

22/8/2008 52.06 52.95 0.017095

4

Page 5: Beta Calculation

3. Bestway Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 32.00 32.00 0

19/8/2008 32.00 32.00 0

20/8/2008 32.00 32.00 0

21/8/2008 32.00 32.00 0

22/8/2008 32.00 32.00 0

4. Cherat Cement Co Ltd

Date Open Close Rj (Stock Return)

18/8/2008 18.29 19.29 0.054674

19/8/2008 19.29 19.00 -0.015033

20/8/2008 19.00 18.00 -0.052631

21/8/2008 18.00 17.50 -0.027777

22/8/2008 17.50 17.49 -0.000571

5. D.G Khan Cement Co Ltd

Date Open Close Rj (Stock Return)

18/8/2008 46.43 48.75 0.049967

19/8/2008 48.75 51.18 0.049846

20/8/2008 51.18 48.63 -0.049824

21/8/2008 48.63 48.20 -0.008842

22/8/2008 48.20 45.79 -0.05

5

Page 6: Beta Calculation

6. Futures: AUG

Date Open Close Rj (Stock Return)

18/8/2008 46.46 48.78 0.049935

19/8/2008 48.78 51.21 0.049815

20/8/2008 51.21 48.65 -0.049990

21/8/2008 48.65 48.58 -0.001438

22/8/2008 48.58 46.16 -0.049814

7. Dadabhoy Cement Industries Ltd

Date Open Close Rj (Stock Return)

18/8/2008 4.56 5.10 0.118421

19/8/2008 5.10 5.00 -0.019607

20/8/2008 5.00 4.50 -0.10

21/8/2008 4.50 4.40 -0.022222

22/8/2008 4.40 4.45 0.011363

8. Dandot Cement Co Ltd

Date Open Close Rj (Stock Return)

18/8/2008 20.45 19.43 -0.049877

19/8/2008 19.43 19.43 0

20/8/2008 19.43 19.43 0

21/8/2008 19.43 19.43 0

22/8/2008 19.43 19.43 0

6

Page 7: Beta Calculation

9. Dewan Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 8.25 9.25 0.121212

19/8/2008 9.25 8.90 -0.037837

20/8/2008 8.90 9.10 0.022471

21/8/2008 9.10 9.95 0.093406

22/8/2008 9.95 10.46 0.051256

10. Fauji Cement Co Ltd

Date Open Close Rj (Stock Return)

18/8/2008 7.50 8.50 0.133333

19/8/2008 8.50 8.14 -0.042352

20/8/2008 8.14 7.35 -0.097051

21/8/2008 7.35 7.50 0.020408

22/8/2008 7.50 7.42 -0.010666

11. Fecto Cement Industrial Ltd

Date Open Close Rj (Stock Return)

18/8/2008 17.34 16.40 -0.054209

19/8/2008 16.40 16.34 -0.003658

20/8/2008 16.34 16.95 0.037331

21/8/2008 16.95 16.25 -0.041297

22/8/2008 16.25 16.20 -0.003076

7

Page 8: Beta Calculation

12. Flying Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 5.48 6.25 0.140510

19/8/2008 6.25 5.85 -0.064

20/8/2008 5.85 5.20 -0.111111

21/8/2008 5.20 5.34 0.026923

22/8/2008 5.34 4.71 -0.117977

13. Gharibwal Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 16.49 16.80 0.018799

19/8/2008 16.80 16.75 -0.002976

20/8/2008 16.75 16.75 0

21/8/2008 16.75 16.15 -0.035820

22/8/2008 16.15 15.55 -0.037151

14. Javedan Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 98.75 98.75 0

19/8/2008 98.75 94.00 -0.048101

20/8/2008 94.00 94.00 0

21/8/2008 94.00 98.00 0.042553

22/8/2008 98.00 93.50 -0.045918

8

Page 9: Beta Calculation

15. Kohat Cement Co Ltd

Date Open Close Rj (Stock Return)

18/8/2008 22.45 23.10 0.028953

19/8/2008 23.10 23.20 -0.004329

20/8/2008 23.20 22.05 -0.049568

21/8/2008 22.05 22.00 -0.002267

22/8/2008 22.00 22.40 0.018181

16. Lucky Cement Ltd

Date Open Close Rj (Stock Return)

18/8/2008 70.25 73.76 0.049964

19/8/2008 73.76 75.80 0.027657

20/8/2008 75.80 72.01 -0.05

21/8/2008 72.01 68.41 -0.049993

22/8/2008 68.41 67.25 -0.016956

17. Pakistan Cement Company Limited

Date Open Close Rj (Stock Return)

18/8/2008 4.99 5.99 0.200400

19/8/2008 5.99 5.90 -0.015025

20/8/2008 5.90 5.14 -0.128813

21/8/2008 5.14 5.78 0.124513

22/8/2008 5.78 5.57 -0.036332

9

Page 10: Beta Calculation

18. Pioneer Cement Ltd

Date Open Close Rj (Stock Return)18/8/2008 25.20 26.46 0.05

19/8/2008 26.46 27.78 0.049886

20/8/2008 27.78 27.98 0.007199

21/8/2008 27.98 28.25 0.009649

22/8/2008 28.25 27.30 -0.033628

19. Thatta Cement

Date Open Close Rj (Stock Return)

18/8/2008 17.00 17.00 0

19/8/2008 17.00 16.95 -0.002941

20/8/2008 16.95 15.95 -0.058997

21/8/2008 15.95 16.00 -0.003134

22/8/2008 16.00 17.00 0.0625

20. Zeal Pak Cement Factory Ltd

Date Open Close Rj (Stock Return)

18/8/2008 1.42 1.89 0.330985

19/8/2008 1.89 1.56 -0.174603

20/8/2008 1.56 1.47 -0.057692

21/8/2008 1.47 1.49 0.013605

22/8/2008 1.49 1.40 -0.060402

10

Page 11: Beta Calculation

Calculation of Market Return

Market Return on 18 th August 2008

Date Company Stock Return18/8/2008 Al Abbas Cement 0.07664618/8/2008 Attock Cement Pakistan Ltd 0.04990418/8/2008 Bestway Cement Ltd 018/8/2008 Cherat Cement Co Ltd 0.05467418/8/2008 D.G. Khan Cement Co Ltd 0.04996718/8/2008 Futures: AUG 0.04993518/8/2008 Dadabhoy Cement Industries Ltd 0.11842118/8/2008 Dandot Cement Co Ltd -0.04987718/8/2008 Dewan Cement Ltd 0.12121218/8/2008 Fauji Cement Co Ltd 0.13333318/8/2008 Fecto Cement Industrial Ltd -0.05420918/8/2008 Flying Cement Limited 0.14051018/8/2008 Gharibwal Cement Ltd 0.01879918/8/2008 Javedan Cement Ltd 018/8/2008 Kohat Cement Co Ltd 0.02895318/8/2008 Lucky Cement Ltd 0.04996418/8/2008 Pakistan Cement Co Ltd 0.20040018/8/2008 Pioneer Cement Ltd 0.0518/8/2008 Thatta Cement 018/8/2008 Zeal Pak Cement Factory Ltd 0.330985

Market Return On 18/8/2008 0.06848085

11

Page 12: Beta Calculation

Market Return on 19 th August 2008

Date Company Stock Return19/8/2008 Al Abbas Cement -0.08120119/8/2008 Attock Cement Pakistan Ltd 0.01596519/8/2008 Bestway Cement Ltd 019/8/2008 Cherat Cement Co Ltd -0.01503319/8/2008 D.G. Khan Cement Co Ltd 0.04984619/8/2008 Futures: AUG 0.04981519/8/2008 Dadabhoy Cement Industries Ltd -0.01960719/8/2008 Dandot Cement Co Ltd 019/8/2008 Dewan Cement Ltd -0.03783719/8/2008 Fauji Cement Co Ltd -0.04235219/8/2008 Fecto Cement Industrial Ltd -0.00365819/8/2008 Flying Cement Limited -0.06419/8/2008 Gharibwal Cement Ltd -0.00297619/8/2008 Javedan Cement Ltd -0.04810119/8/2008 Kohat Cement Co Ltd -0.00432919/8/2008 Lucky Cement Ltd 0.02765719/8/2008 Pakistan Cement Co Ltd -0.01502519/8/2008 Pioneer Cement Ltd 0.04988619/8/2008 Thatta Cement -0.00294119/8/2008 Zeal Pak Cement Factory Ltd -0.174603

Market Return On 19/8/2008 -0.0159247

12

Page 13: Beta Calculation

Market Return on 20 th August 2008

Date Company Stock Return20/8/2008 Al Abbas Cement -0.00242120/8/2008 Attock Cement Pakistan Ltd -0.02142820/8/2008 Bestway Cement Ltd 020/8/2008 Cherat Cement Co Ltd -0.05263120/8/2008 D.G. Khan Cement Co Ltd -0.04982420/8/2008 Futures: AUG -0.04999020/8/2008 Dadabhoy Cement Industries Ltd -0.1020/8/2008 Dandot Cement Co Ltd 020/8/2008 Dewan Cement Ltd 0.02247120/8/2008 Fauji Cement Co Ltd -0.09705120/8/2008 Fecto Cement Industrial Ltd 0.03733120/8/2008 Flying Cement Limited -0.11111120/8/2008 Gharibwal Cement Ltd 020/8/2008 Javedan Cement Ltd 020/8/2008 Kohat Cement Co Ltd -0.04956820/8/2008 Lucky Cement Ltd -0.0520/8/2008 Pakistan Cement Co Ltd -0.12881320/8/2008 Pioneer Cement Ltd 0.00719920/8/2008 Thatta Cement -0.05899720/8/2008 Zeal Pak Cement Factory Ltd -0.057692

Market Return On 20/8/2008 -0.03812625

13

Page 14: Beta Calculation

Market Return on 21 st August 2008

Date Company Stock Return21/8/2008 Al Abbas Cement -0.04126221/8/2008 Attock Cement Pakistan Ltd -0.0521/8/2008 Bestway Cement Ltd 021/8/2008 Cherat Cement Co Ltd -0.02777721/8/2008 D.G. Khan Cement Co Ltd -0.00884221/8/2008 Futures: AUG -0.00143821/8/2008 Dadabhoy Cement Industries Ltd -0.02222221/8/2008 Dandot Cement Co Ltd 021/8/2008 Dewan Cement Ltd 0.09340621/8/2008 Fauji Cement Co Ltd 0.02040821/8/2008 Fecto Cement Industrial Ltd -0.04129721/8/2008 Flying Cement Limited 0.02692321/8/2008 Gharibwal Cement Ltd -0.03582021/8/2008 Javedan Cement Ltd 0.04255321/8/2008 Kohat Cement Co Ltd -0.00226721/8/2008 Lucky Cement Ltd -0.04999321/8/2008 Pakistan Cement Co Ltd 0.12451321/8/2008 Pioneer Cement Ltd 0.00964921/8/2008 Thatta Cement -0.00313421/8/2008 Zeal Pak Cement Factory Ltd 0.013605

Market Return On 21/8/2008 0.00235025

14

Page 15: Beta Calculation

Market Return On 22 nd August 2008

Date Company Stock Return22/8/2008 Al Abbas Cement 022/8/2008 Attock Cement Pakistan Ltd 0.01709522/8/2008 Bestway Cement Ltd 022/8/2008 Cherat Cement Co Ltd -0.00057122/8/2008 D.G. Khan Cement Co Ltd -0.0522/8/2008 Futures: AUG -0.04981422/8/2008 Dadabhoy Cement Industries Ltd 0.01136322/8/2008 Dandot Cement Co Ltd 022/8/2008 Dewan Cement Ltd 0.05125622/8/2008 Fauji Cement Co Ltd -0.01066622/8/2008 Fecto Cement Industrial Ltd -0.00307622/8/2008 Flying Cement Limited -0.11797722/8/2008 Gharibwal Cement Ltd -0.03715122/8/2008 Javedan Cement Ltd -0.04591822/8/2008 Kohat Cement Co Ltd 0.01818122/8/2008 Lucky Cement Ltd -0.01695622/8/2008 Pakistan Cement Co Ltd -0.03633222/8/2008 Pioneer Cement Ltd -0.03362822/8/2008 Thatta Cement 0.062522/8/2008 Zeal Pak Cement Factory Ltd -0.060402

Market Return On 22/8/2008 -0.0151048

Calculation of BetaNote: risk free rate of return is 12.2205%

Date Company Rf Rj RmK=(Rj-Rf)

M=(Rm-Rf) M^2 M*K

15

Page 16: Beta Calculation

18/8/2008 Al Abbas Cement0.122205 0.076646

0.0684809-

0.045559

-0.0537241 0.00288

60.00245

18/8/2008 Attock Cement Pakistan Ltd

0.122205

0.049904

0.0684809

-0.07230

1-

0.0537241 0.002886

0.00388

18/8/2008 Bestway Cement Ltd

0.122205

0

0.0684809

-0.12220

5-

0.0537241 0.002886

0.00657

18/8/2008 Cherat Cement Co Ltd

0.122205

0.054674

0.0684809

-0.06753

1-

0.0537241 0.002886

0.00363

18/8/2008 D.G. Khan Cement Co Ltd

0.122205

0.049967

0.0684809

-0.07223

8-

0.0537241 0.002886

0.00388

18/8/2008 Futures: AUG

0.122205

0.049935

0.0684809-

0.07227-

0.0537241 0.002886

0.00388

18/8/2008Dadabhoy Cement Industries

Ltd

0.122205

0.118421

0.0684809

-0.00378

4-

0.0537241 0.002886

0.00020

18/8/2008 Dandot Cement Co Ltd

0.122205

-0.049877

0.0684809

-0.17208

2-

0.0537241 0.002886

0.00924

18/8/2008 Dewan Cement Ltd

0.122205

0.121212

0.0684809

-0.00099

3-

0.0537241 0.002886

0.000053

18/8/2008 Fauji Cement Co Ltd

0.122205

0.133333

0.06848090.01112

8-

0.0537241 0.002886

-0.00060

18/8/2008 Fecto Cement Industrial Ltd

0.122205

-0.054209

0.0684809

-0.17641

4-

0.0537241 0.002886

0.00948

18/8/2008 Flying Cement Limited

0.122205

0.140510

0.06848090.01830

5-

0.0537241 0.002886

-0.00098

18/8/2008 Gharibwal Cement Ltd

0.122205

0.018799

0.0684809

-0.10340

6-

0.0537241 0.002886

0.00555

18/8/2008 Javedan Cement Ltd

0.122205

0

0.0684809

-0.12220

5-

0.0537241 0.002886

0.00657

18/8/2008 Kohat Cement Co Ltd

0.122205

0.028953

0.0684809

-0.09325

2-

0.0537241 0.002886

0.00501

16

Page 17: Beta Calculation

18/8/2008 Lucky Cement Ltd

0.122205

0.049964

0.0684809

-0.07224

1-

0.0537241 0.002886

0.00388

18/8/2008 Pakistan Cement Co Ltd

0.122205

0.200400

0.06848090.07819

5-

0.0537241 0.002886

-0.00420

18/8/2008 Pioneer Cement Ltd

0.122205

0.05

0.0684809

-0.07220

5-

0.0537241 0.002886

0.00388

18/8/2008 Thatta Cement

0.122205

0

0.0684809

-0.12220

5-

0.0537241 0.002886

0.00657

18/8/2008Zeal Pak Cement Factory

Ltd

0.122205

0.330985

0.0684809 0.20878-

0.0537241 0.002886

-0.01122

19/8/2008

Al Abbas Cement

0.122205

-0.081201

-0.0159247

-0.20340

6-

0.1381297 0.019080

0.02810

19/8/2008

Attock Cement Pakistan Ltd

0.122205

0.015965-

0.0159247

-0.10624

-0.1381297 0.01908

00.01467

19/8/2008

Bestway Cement Ltd

0.122205

0-

0.0159247

-0.12220

5-

0.1381297 0.019080

0.01688

19/8/2008

Cherat Cement Co Ltd

0.122205

-0.015033

-0.0159247

-0.13723

8-

0.1381297 0.019080

0.01896

19/8/2008

D.G. Khan Cement Co Ltd

0.122205

0.049846-

0.0159247

-0.07235

9-

0.1381297 0.019080

0.00999

19/8/2008

Futures: AUG

0.122205

0.049815-

0.0159247

-0.07239

-0.1381297 0.01908

00.009999

19/8/2008

Dadabhoy Cement Industries Ltd

0.122205

-0.019607

-0.0159247

-0.14181

2-

0.1381297 0.019080

0.01959

19/8/2008 Dandot Cement Co Ltd 0.122205

0-

0.0159247

-0.12220

5-

0.1381297 0.019080

0.01688

19/8/2008

Dewan Cement Ltd0.122205

-0.037837

-0.0159247

-0.16004

2-

0.1381297 0.019080

0.02211

19/8/2008

Fauji Cement Co Ltd0.122205

-0.042352

-0.0159247

-0.16455

7-

0.1381297 0.019080

0.02273

17

Page 18: Beta Calculation

19/8/2008

Fecto Cement Industrial Ltd0.122205

-0.003658

-0.0159247

-0.12586

3-

0.1381297 0.019080

0.01739

19/8/2008

Flying Cement Limited0.122205 -0.064

-0.0159247

-0.18620

5-

0.1381297 0.019080

0.02572

19/8/2008

Gharibwal Cement Ltd0.122205

-0.002976

-0.0159247

-0.12518

1-

0.1381297 0.019080

0.01729

19/8/2008

Javedan Cement Ltd0.122205

-0.048101

-0.0159247

-0.17030

6-

0.1381297 0.019080

0.02352

19/8/2008

Kohat Cement Co Ltd0.122205

-0.004329

-0.0159247

-0.12653

4-

0.1381297 0.019080

0.01748

19/8/2008

Lucky Cement Ltd0.122205 0.027657

-0.0159247

-0.09454

8-

0.1381297 0.019080

0.01306

19/8/2008

Pakistan Cement Co Ltd0.122205

-0.015025

-0.0159247

-0.13723

-0.1381297 0.01908

00.01896

19/8/2008

Pioneer Cement Ltd0.122205 0.049886

-0.0159247

-0.07231

9-

0.1381297 0.019080

0.00999

19/8/2008

Thatta Cement0.122205

-0.002941

-0.0159247

-0.12514

6-

0.1381297 0.019080

0.01729

19/8/2008

Zeal Pak Cement Factory Ltd

0.122205

-0.174603

-0.0159247

-0.29680

8-

0.1381297 0.019080

0.040998

20/8/2008

Al Abbas Cement0.122205

-0.002421

-0.0381263

-0.12462

6-

0.1603313 0.025706

0.01998

20/8/2008

Attock Cement Pakistan Ltd0.122205

-0.021428

-0.0381263

-0.14363

3-

0.1603313 0.025706

0.02303

20/8/2008

Bestway Cement Ltd0.122205 0

-0.0381263

-0.12220

5-

0.1603313 0.025706

0.01959

20/8/2008

Cherat Cement Co Ltd0.122205

-0.052631

-0.0381263

-0.17483

6-

0.1603313 0.025706

0.02803

20/8/2008

D.G. Khan Cement Co Ltd0.122205

-0.049824

-0.0381263

-0.17202

9-

0.1603313 0.025706

0.02758

20/8/2008 Futures: AUG 0.1222 - - - - 0.02570 0.0276

18

Page 19: Beta Calculation

05 0.049990 0.0381263

0.172195 0.1603313

6 120/8/2008

Dadabhoy Cement Industries Ltd

0.122205 -0.10

-0.0381263

-0.22220

5-

0.1603313 0.025706

0.03563

20/8/2008

Dandot Cement Co Ltd0.122205 0

-0.0381263

-0.12220

5-

0.1603313 0.025706

0.01959

20/8/2008

Dewan Cement Ltd0.122205 0.022471

-0.0381263

-0.09973

4-

0.1603313 0.025706

0.01599

20/8/2008

Fauji Cement Co Ltd0.122205

-0.097051

-0.0381263

-0.21925

6-

0.1603313 0.025706

0.03515

20/8/2008

Fecto Cement Industrial Ltd0.122205 0.037331

-0.0381263

-0.08487

4-

0.1603313 0.025706

0.01361

20/8/2008

Flying Cement Limited0.122205

-0.111111

-0.0381263

-0.23331

6-

0.1603313 0.025706

0.03741

20/8/2008

Gharibwal Cement Ltd0.122205 0

-0.0381263

-0.12220

5-

0.1603313 0.025706

0.01959

20/8/2008

Javedan Cement Ltd0.122205 0

-0.0381263

-0.12220

5-

0.1603313 0.025706

0.01959

20/8/2008

Kohat Cement Co Ltd0.122205

-0.049568

-0.0381263

-0.17177

3-

0.1603313 0.025706

0.02754

20/8/2008

Lucky Cement Ltd0.122205 -0.05

-0.0381263

-0.17220

5-

0.1603313 0.025706

0.02761

20/8/2008

Pakistan Cement Co Ltd0.122205

-0.128813

-0.0381263

-0.25101

8-

0.1603313 0.025706

0.04025

20/8/2008

Pioneer Cement Ltd0.122205 0.007199

-0.0381263

-0.11500

6-

0.1603313 0.025706

0.01844

20/8/2008

Thatta Cement0.122205

-0.058997

-0.0381263

-0.18120

2-

0.1603313 0.025706

0.02905

20/8/2008

Zeal Pak Cement Factory Ltd

0.122205

-0.057692

-0.0381263

-0.17989

7-

0.1603313 0.025706

0.02884

19

Page 20: Beta Calculation

21/8/2008

Al Abbas Cement0.122205

-0.041262 0.0023503

-0.16346

7-

0.1198547 0.014365

0.01959

21/8/2008

Attock Cement Pakistan Ltd0.122205 -0.05 0.0023503

-0.17220

5-

0.1198547 0.014365

0.02064

21/8/2008

Bestway Cement Ltd0.122205 0 0.0023503

-0.12220

5-

0.1198547 0.014365

0.01465

21/8/2008

Cherat Cement Co Ltd0.122205

-0.027777 0.0023503

-0.14998

2-

0.1198547 0.014365

0.01798

21/8/2008

D.G. Khan Cement Co Ltd0.122205

-0.008842 0.0023503

-0.13104

7-

0.1198547 0.014365

0.01571

21/8/2008

Futures: AUG0.122205

-0.001438 0.0023503

-0.12364

3-

0.1198547 0.014365

0.01482

21/8/2008

Dadabhoy Cement Industries Ltd

0.122205

-0.022222 0.0023503

-0.14442

7-

0.1198547 0.014365

0.01731

21/8/2008

Dandot Cement Co Ltd0.122205 0 0.0023503

-0.12220

5-

0.1198547 0.014365

0.01465

21/8/2008

Dewan Cement Ltd0.122205 0.093406 0.0023503

-0.02879

9-

0.1198547 0.014365

0.00345

21/8/2008

Fauji Cement Co Ltd0.122205 0.020408 0.0023503

-0.10179

7-

0.1198547 0.014365

0.01220

21/8/2008

Fecto Cement Industrial Ltd0.122205

-0.041297 0.0023503

-0.16350

2-

0.1198547 0.014365

0.01960

21/8/2008

Flying Cement Limited0.122205 0.026923 0.0023503

-0.09528

2-

0.1198547 0.014365

0.01142

21/8/2008

Gharibwal Cement Ltd0.122205

-0.035820 0.0023503

-0.15802

5-

0.1198547 0.014365

0.01894

21/8/2008

Javedan Cement Ltd0.122205 0.042553 0.0023503

-0.07965

2-

0.1198547 0.014365

0.00955

21/8/2008

Kohat Cement Co Ltd0.122205

-0.002267 0.0023503

-0.12447

2-

0.1198547 0.014365

0.01492

20

Page 21: Beta Calculation

21/8/2008

Lucky Cement Ltd0.122205

-0.049993 0.0023503

-0.17219

8-

0.1198547 0.014365

0.02064

21/8/2008

Pakistan Cement Co Ltd0.122205 0.124513 0.0023503

0.002308

-0.1198547 0.01436

5

-0.00028

21/8/2008

Pioneer Cement Ltd0.122205 0.009649 0.0023503

-0.11255

6-

0.1198547 0.014365

0.01349

21/8/2008

Thatta Cement0.122205

-0.003134 0.0023503

-0.12533

9-

0.1198547 0.014365

0.01502

21/8/2008Zeal Pak Cement Factory

Ltd0.122205 0.013605 0.0023503

-0.1086-

0.1198547 0.014365

0.01302

22/8/2008

Al Abbas Cement0.122205 0

-0.0151048

-0.12220

5-

0.1373098 0.018854

0.01678

22/8/2008

Attock Cement Pakistan Ltd0.122205 0.017095

-0.0151048

-0.10511

-0.1373098 0.01885

40.01443

22/8/2008

Bestway Cement Ltd0.122205 0

-0.0151048

-0.12220

5-

0.1373098 0.018854

0.01678

22/8/2008

Cherat Cement Co Ltd0.122205

-0.000571

-0.0151048

-0.12277

6-

0.1373098 0.018854

0.01686

22/8/2008

D.G. Khan Cement Co Ltd0.122205 -0.05

-0.0151048

-0.17220

5-

0.1373098 0.018854

0.02365

22/8/2008

Futures: AUG0.122205

-0.049814

-0.0151048

-0.17201

9-

0.1373098 0.018854

0.02362

22/8/2008

Dadabhoy Cement Industries Ltd

0.122205 0.011363

-0.0151048

-0.11084

2-

0.1373098 0.018854

0.01522

22/8/2008

Dandot Cement Co Ltd0.122205 0

-0.0151048

-0.12220

5-

0.1373098 0.018854

0.01678

22/8/2008

Dewan Cement Ltd0.122205 0.051256

-0.0151048

-0.07094

9-

0.1373098 0.018854

0.00974

22/8/2008

Fauji Cement Co Ltd0.122205

-0.010666

-0.0151048

-0.13287

1-

0.1373098 0.018854

0.01824

0.122205

-0.003076

-0.0151048

-0.12528

-0.1373098

0.018854

0.01720

21

Page 22: Beta Calculation

22/8/2008 Fecto Cement Industrial Ltd

1

22/8/2008

Flying Cement Limited0.122205

-0.117977

-0.0151048

-0.24018

2-

0.1373098 0.018854

0.03298

22/8/2008

Gharibwal Cement Ltd0.122205

-0.037151

-0.0151048

-0.15935

6-

0.1373098 0.018854

0.02188

22/8/2008

Javedan Cement Ltd0.122205

-0.045918

-0.0151048

-0.16812

3-

0.1373098 0.018854

0.02308

22/8/2008

Kohat Cement Co Ltd0.122205 0.018181

-0.0151048

-0.10402

4-

0.1373098 0.018854

0.01428

22/8/2008

Lucky Cement Ltd0.122205

-0.016956

-0.0151048

-0.13916

1-

0.1373098 0.018854

0.01911

22/8/2008

Pakistan Cement Co Ltd0.122205

-0.036332

-0.0151048

-0.15853

7-

0.1373098 0.018854

0.02177

22/8/2008

Pioneer Cement Ltd0.122205

-0.033628

-0.0151048

-0.15583

3-

0.1373098 0.018854

0.02140

22/8/2008

Thatta Cement0.122205 0.0625

-0.0151048

-0.05970

5-

0.1373098 0.018854

0.00820

22/8/2008

Zeal Pak Cement Factory Ltd

0.122205

-0.060402

-0.0151048

-0.18260

7-

0.1373098 0.018854

0.02507

Calculation

∑K = -12.186993

Mean K

22

Page 23: Beta Calculation

_ ∑K -12.186993 _ K = = K = -0.12186993 n 100

∑M = -12.186992

Mean M

_ ∑M -12.186992 _ M = = M = -0.12186992 n 100

∑M2 = 1.61782

∑MK = 1.61783

__ __

∑ MK – n M K Formula of Beta = 2 __ 2

∑ M – n ( M )

1.61783 – (100) ( –0.12186992 ) ( –0.12186993 ) Beta = 2 1.61782 – (100) ( –0.12186992 )

0.132602138 Beta =

0.1325922599

23

Page 24: Beta Calculation

Beta = 1.0000745

Note: Risk Free return value is taken on weighted average yield of T-Bills on Dated: 13th August 2008 and the link is mentioned in Bibliography.

BIBLIOGRAPHY

www.lse.com.pk http://www.brecorder.com http://www.sbp.org.pk/ecodata/tb.pdf (For the value of risk free return)

24