Académique Documents
Professionnel Documents
Culture Documents
Intellisys
25 June 2012
Contents
Introduction...................................................................................................................... 3
Timing .......................................................................................................................... 3
Value ........................................................................................................................... 4
Conclusion .................................................................................................................... 4
Over Valued ............................................................... 5
Aerospace & Defence
Automobiles & Parts
Banks
Beverages
Chemicals
Life Assurance
Telecommunication Services
Under Valued ............................................................................ 13
Transport
Under Valued ............................................................................... 13
Utilities
DISCLAIMER ................................................................................................................... 14
RISK WARNING Ratings and Targets ............................................................................. 15
Page 2 of 15
Intellisys
25 June 2012
Introduction
The overriding purpose of this daily report is to provide users with a quick guide that will
identify those shares that merit their investment attention in an increasingly time critical and
information noisy trading environment.
The report is published daily and delivered to the subscribers personal email box, typically,
before the official open of the London Stock Markets.
Putting aside luck, Intellisys recognises that the timing and value of an investment are the
two primary drivers behind a successful portfolio performance.
Timing
Intellisys has invested considerably in identifying what it believes are the key factors that
influence investment timing. Having identified the key parameters, these have been
established as rules that reflect market dynamics and cut through the daily investment noise.
Through this discipline, Intellisys has removed the emotional and sentimental factors as well
as the daily pressures exerted upon primary stock promoters (analysts and traders) to find
stories for their investment meetings.
From an analysis of a years data for 40 stocks within Intellisys stock coverage, the trading
indicators appear to be, on average, about 77% accurate in identifying good trading points as
well as some 74% accurate for overall trend correlation.
The following chart provides an indication the accuracy scores for each of the 40 stocks
analysed.
Individual Stock Rating & Trend Accuracy Scores
120.0%
120.0%
110.0%
110.0%
100.0%
100.0%
90.0%
90.0%
80.0%
80.0%
70.0%
70.0%
60.0%
60.0%
50.0%
50.0%
40.0%
40.0%
30.0%
30.0%
20.0%
20.0%
1
9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Best Buy/Sell
Trend
Source: Intellisys
Page 3 of 15
Intellisys
25 June 2012
Value
A similar discipline has been applied to the process of establishing Target Indications. On a
daily basis, Intellisys analyses as broad an array of historic data from not only the
Consolidated Income Statement but also the Balance Sheet and Cash Flow Statement and
then utilises this data within its proprietary valuation models.
Intellisys architect, Philip Morrish, has successfully applied these disciplines to his investment
research for the last 15+ years. Additionally, these investment valuation techniques lend
themselves to accurate cross-border analysis.
The resultant Target is also discounted to a Net Present Value to make the Target as
realistically valid as possible.
Nevertheless, Intellisys recognises that Target Indication delivery is not only a function of
market levels but a management teams ability to establish and maintain a value generating
operating environment set against a constantly changing global background.
The typical investment analysts approach to determining target prices is to start with a
modest range of some 6 8 valuation measures and remove those that are not providing the
intuitive result. Intellysis approach is the opposite we use as many valuation methodologies
as possible.
Further, Intellisys recognises that some target Indications may appear strange or extreme.
However, subscribers should not dismiss these outcomes but use them as starting points to
challenge their established or perceived valuation opinion of a stock.
In short, this disciplined approach provides an investment reality check to assist investors
from falling in love with a stock or becoming mesmerised by management cults.
Conclusion
No investment methodology is 100% successful and like all trading and investment systems
active position monitoring is critical for maximised investment performance.
Therefore, Intellisys recommends that its products should be used in conjunction with, and
not separate from subscribers existing investment systems as well as discussing investment
options with their financial advisers.
Page 4 of 15
Intellisys
Over Valued
Price 12M Lo
286.50 248.10
305.10 293.50
226.90 165.90
370.80 305.00
842.50 545.04
1017.00 869.50
1598.00 1305.00
549.00 243.50
12M Hi
333.00
640.00
239.50
413.50
860.50
1212.00
1780.00
576.25
ST Rating LT Rating
Neutral Strong Buy
Neutral Strong Buy
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Price 12M Lo
179.40 157.00
340.30 268.60
59.00
47.00
14.00
6.80
12M Hi
245.00
425.40
69.75
19.52
ST Rating
Neutral
Neutral
Neutral
Neutral
Price 12M Lo
200.70 138.85
562.30 463.50
31.39
21.84
243.20 173.40
1386.00 1169.50
12M Hi
265.55
629.10
50.81
396.90
1672.00
Target
149
289
56
19
Beta
1.96
1.44
1.32
1.14
Target
683
1064
186
94
547
Beta
1.89
1.14
1.80
1.34
1.69
Over Valued
Price 12M Lo
434.10 343.67
1594.00 1112.00
2504.00 1979.00
12M Hi
441.33
1614.50
2660.00
ST Rating LT Rating
Sell Strong Buy
Neutral
Sell
Neutral
Neutral
Target
733
1248
2670
Beta
0.45
0.53
0.98
Over Valued
Chemicals
Stock
C RODA INTERNATIONAL
ELEMENTIS
JOHNSON MATTHEY
VIC TREX
YULE C ATTO
ZOTEFOAMS
LT Rating
Sell
Sell
Sell
Buy
ST Rating LT Rating
Neutral Strong Buy
Neutral Strong Buy
Sell Strong Buy
Sell
Sell
Neutral
Sell
Beverages
Stock
BARR (AG)
DIAGEO
SABMILLER
Beta
0.67
0.61
0.88
1.33
1.08
0.73
0.59
0.78
Under Valued
Banks
Stock
BARC LAYS
HSBC HDG. (ORD $0.50)
LLOYDS BANKING GROUP
ROYAL BANK OF SC TL.GP.
STANDARD C HARTERED
Target
573
586
239
382
734
895
1192
449
Over Valued
25 June 2012
Price
2172.00
189.90
2210.00
1268.00
187.00
161.00
12M Lo
1597.00
107.50
1523.00
1025.00
148.00
109.00
12M Hi
2316.00
211.80
2408.00
1590.00
253.00
186.50
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
LT Rating
Sell
Buy
Sell
Neutral
Sell
Neutral
Target
1983
227
1779
1307
152
162
Page 5 of 15
Beta
1.04
1.04
1.44
1.19
1.32
0.99
Intellisys
Over Valued
Price
289.50
135.70
786.50
1335.00
453.60
277.40
47.63
210.00
601.50
357.25
1251.00
53.50
92.50
615.00
603.50
118.30
97.15
47.36
936.00
2252.00
12M Lo
214.60
67.50
540.50
1025.00
326.50
253.50
35.50
180.00
383.75
239.25
1095.00
38.00
83.00
510.00
374.00
103.50
76.95
28.71
715.00
1404.00
12M Hi
323.80
151.50
859.50
1414.00
518.50
387.00
88.25
247.50
653.00
475.00
1489.00
76.75
111.25
725.00
706.50
135.30
145.20
52.75
1125.00
2558.00
Price 12M Lo
1120.00 643.50
535.00 434.30
137.00
86.75
220.10 180.90
195.50 128.50
1237.00 714.00
1405.00 800.00
1510.00 1039.00
0.09
0.08
163.50 120.50
185.00 185.00
12M Hi
1120.00
701.50
149.50
333.90
222.00
1285.00
1886.00
1902.00
0.24
206.75
295.00
Target
-49
117
240
1573
60
-203
28
371
-72
272
1304
111
53
15
389
33
125
0
423
602
Beta
0.81
1.45
1.04
0.67
1.11
1.11
0.78
0.60
1.05
1.32
1.01
1.09
1.33
0.87
1.12
0.99
1.61
1.53
1.88
1.43
ST Rating LT Rating
Sell
Sell
Neutral
Buy
Neutral
Buy
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral Strong Buy
Neutral
Neutral
Target
589
689
169
389
103
821
1650
1312
0
328
196
Beta
0.74
1.18
1.31
1.39
2.13
0.97
1.25
1.47
0.84
1.63
1.11
Under Valued
ST Rating LT Rating
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Neutral
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Under Valued
25 June 2012
Price
76.75
334.70
324.00
613.50
358.00
410.30
322.50
848.50
7.37
281.50
1860.00
190.60
160.00
1989.00
660.00
1460.00
12M Lo
62.50
225.60
252.50
395.80
280.00
306.30
235.00
636.50
7.12
224.00
1501.00
135.60
150.00
1649.00
488.00
1375.00
12M Hi
113.25
437.10
347.50
747.50
483.70
429.60
376.75
1119.00
10.38
360.00
2260.00
213.00
241.00
2334.00
690.00
2236.00
ST Rating LT Rating
Neutral Strong Buy
Neutral
Buy
Neutral
Buy
Neutral
Buy
Neutral
Neutral
Neutral
Sell
Neutral
Buy
Neutral
Buy
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Buy
Target
127
464
395
689
348
277
442
1041
6
411
1539
180
133
1849
550
1638
Page 6 of 15
Beta
1.27
1.61
0.94
2.27
1.44
0.75
1.35
1.40
0.87
1.79
0.99
1.72
1.04
0.87
1.47
1.38
Intellisys
Under Valued
Price 12M Lo
490.50 445.00
268.40 267.30
293.60 263.50
311.60 297.05
19.50
9.50
12M Hi
558.00
328.00
334.20
411.50
62.50
ST Rating LT Rating
Neutral
Sell
Neutral
Buy
Neutral Strong Buy
Neutral
Buy
Neutral
Buy
Price 12M Lo
1234.00 977.00
815.00 588.50
328.90 290.40
312.70 232.00
97.00
32.90
636.50 544.50
2093.00 1892.00
12M Hi
1242.00
841.00
387.10
332.20
255.80
720.50
2189.00
ST Rating
Sell
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Price 12M Lo
21.88
16.00
247.70 222.40
1339.00 1092.00
669.00 375.00
17.26
9.36
3.00
2.20
23.25
20.50
251.70 235.60
10.00
5.20
659.50 570.00
50.25
46.28
281.30 217.00
326.80 301.80
44.13
31.25
203.25 127.30
3177.00 2153.00
903.50 633.00
39.38
21.50
12M Hi
24.00
291.00
1600.00
728.50
19.64
8.49
103.00
402.40
23.75
1030.00
142.90
313.80
389.50
51.00
429.10
3199.00
928.50
59.00
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
LT Rating
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Sell
Strong Buy
Sell
Target
1859
1949
1172
507
51
982
791
Beta
0.59
0.59
0.88
0.33
1.49
0.63
0.58
LT Rating
Buy
Buy
Sell
Sell
Neutral
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Neutral
Buy
Sell
Strong Buy
Sell
Sell
Sell
Target
32
283
597
219
18
7
103
460
296
1328
294
305
454
13
361
2699
525
30
Beta
0.73
0.48
1.36
0.97
1.50
0.95
1.05
0.69
0.91
0.52
1.27
0.98
0.76
1.06
0.46
0.74
0.54
1.31
Under Valued
Health
Stock
C ONSORT MEDIC AL
C ORIN GROUP
SMITH & NEPHEW
Beta
0.49
0.44
0.65
0.73
0.82
Over Valued
General Retail
Stock
ASHLEY(LAURA) HOLDINGS
BROWN (N) GROUP
BURBERRY GROUP
C ARPETRIGHT
DIXONS RETAIL
FINDEL
FRENC H C ONNEC TN.GROUP
HALFORDS GROUP
JJB SPORTS
JD SPORTS FASHION
KESA ELEC TRIC ALS
KINGFISHER
MARKS & SPENC ER GROUP
MOSS BROTHERS GROUP
MOTHERC ARE
NEXT
TED BAKER
TOPPS TILES
Target
307
335
509
388
22
Over Valued
25 June 2012
Price 12M Lo
677.00 498.00
45.25
35.25
620.00 521.00
12M Hi
677.00
57.75
686.50
ST Rating
Sell
Neutral
Neutral
LT Rating
Sell
Buy
Buy
Target
442
55
785
Page 7 of 15
Beta
0.45
0.64
0.37
Intellisys
Under Valued
Price 12M Lo
45.00
21.75
565.00 405.00
269.50 233.25
80.75
70.25
12M Hi
45.13
580.00
306.00
145.00
ST Rating LT Rating
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral Strong Buy
Price 12M Lo
506.00 464.00
219.00 154.10
27.25
14.50
481.90 296.90
87.25
41.00
163.20 105.80
190.00
96.00
12M Hi
645.00
321.60
35.00
717.00
92.00
174.00
237.00
ST Rating LT Rating
Neutral
Sell
Neutral Strong Buy
Sell
Sell
Neutral
Sell
Neutral Strong Buy
Neutral Strong Buy
Neutral
Sell
Price 12M Lo
1158.00 787.00
346.10 270.60
135.90 109.60
420.90 336.00
419.50 340.50
702.50 576.00
105.70
97.65
365.00 285.00
12M Hi
1673.00
417.90
151.80
449.00
424.30
764.50
137.90
380.00
Target
378
395
17
230
239
584
14
Beta
0.75
1.19
0.69
1.06
1.14
0.99
1.01
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
LT Rating
Sell
Sell
Strong Buy
Sell
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Target
-1546
-4554
1879
68
2241
4078
2500
8137
Beta
0.58
0.49
0.52
0.33
0.49
0.33
0.46
0.49
Under Valued
Beta
0.46
0.38
0.94
0.72
Over Valued
Insurance
Stock
ADMIRAL GROUP
AMLIN
BEAZLEY
C ATLIN GROUP
HISC OX
JARDINE LLOYD THOMPSON
RSA INSURANC E GROUP
NOVAE GROUP
Target
30
422
384
136
Over Valued
25 June 2012
Price 12M Lo
2174.00 1742.00
64.00
26.50
169.30 136.70
708.00 621.00
519.50 410.00
175.50 114.00
1523.00 955.00
471.20 371.20
243.80 215.60
122.70 100.60
6.85
6.85
118.00 109.50
302.90 254.90
412.90 371.30
1997.00 1409.00
278.50 183.30
100.20
84.60
12M Hi
2465.00
70.00
231.80
752.00
527.50
181.40
1573.00
517.00
320.80
174.00
14.61
153.70
309.70
449.90
2059.00
281.70
106.80
ST Rating LT Rating
Neutral
Buy
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Neutral
Neutral
Sell
Neutral
Buy
Neutral
Buy
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Neutral
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Buy
Target
3032
20
655
553
538
161
1680
556
321
115
-184
176
307
564
1541
263
148
Page 8 of 15
Beta
1.01
1.67
0.97
0.42
0.87
1.00
1.23
1.37
1.05
1.32
1.31
0.93
0.84
0.74
1.00
0.92
1.21
Intellisys
Under Valued
Life Assurance
Stock
AVIVA
C HESNARA
LEGAL & GENERAL
OLD MUTUAL
PRUDENTIAL
ST.JAMES'S PLAC E
Price 12M Lo
274.60 255.30
171.50 155.25
121.50
89.80
154.70
98.48
728.50 509.00
330.20 294.00
12M Hi
446.30
255.00
135.00
165.32
797.50
376.00
ST Rating LT Rating
Neutral Strong Buy
Neutral
Buy
Neutral Strong Buy
Neutral
Sell
Neutral
Buy
Neutral
Neutral
Price 12M Lo
157.00 116.17
114.13
91.25
665.50 618.50
37.50
28.50
398.25 343.40
732.50 522.50
367.00 313.90
195.80 157.70
75.15
51.65
5.31
4.11
1203.00 1038.00
42.50
36.25
350.00 202.25
28.53
26.21
92.00
76.25
71.50
67.50
26.75
25.50
561.00 416.00
86.63
78.50
763.00 578.00
1.36
1.20
12M Hi
187.40
133.00
850.00
53.38
473.70
828.00
451.00
240.60
89.90
7.90
1255.00
67.00
377.50
36.21
128.75
102.25
54.25
641.50
120.75
880.00
11.00
Beta
1.30
0.63
1.65
1.62
1.71
0.83
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
LT Rating
Sell
Buy
Sell
Sell
Buy
Sell
Sell
Sell
Buy
Strong Buy
Buy
Strong Buy
Sell
Sell
Sell
Strong Buy
Strong Buy
Strong Buy
Buy
Neutral
Strong Buy
Target
138
131
603
-56
458
557
294
169
88
63
1489
83
153
9
25
220
351
1615
109
822
47
Beta
1.31
0.46
0.57
0.98
1.10
0.99
1.56
1.43
1.55
1.37
0.65
0.85
0.29
0.54
0.82
1.34
1.43
1.31
0.84
1.30
1.13
Over Valued
Mining
Stock
ANGLO AMERIC AN
ANGLO PAC IFIC GROUP
ANTOFAGASTA
BHP BILLITON
LONMIN
RANDGOLD RESOURC ES
RIO TINTO
UK C OAL
VEDANTA RESOURC ES
XSTRATA
Target
419
182
89
158
359
138
Over Valued
25 June 2012
Price
2065.50
262.00
1046.00
1770.00
743.00
5690.00
2982.00
8.87
903.50
816.50
12M Lo
1955.50
233.30
900.50
1667.00
699.00
4596.00
2712.50
8.25
883.50
764.00
12M Hi
3181.00
340.00
1491.00
2521.50
1453.00
7565.00
4595.00
47.00
2095.00
1417.00
ST Rating LT Rating
Neutral
Buy
Neutral
Neutral
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Neutral
Buy
Sell
Neutral Strong Buy
Neutral
Buy
Target
2679
266
958
4426
662
2691
3167
-40
3554
930
Page 9 of 15
Beta
1.75
1.03
1.39
1.41
1.97
0.32
1.44
0.93
2.13
1.81
Intellisys
Under Valued
Price
1217.50
407.25
254.50
9.55
730.50
113.00
122.00
340.20
2100.00
2173.50
296.10
1431.00
667.00
12M Lo
1144.00
363.20
254.50
8.30
530.00
88.50
93.00
310.00
1883.50
1890.50
254.90
945.50
469.90
12M Hi
1547.00
504.60
473.79
12.50
968.00
269.40
231.25
455.40
2402.00
2489.00
371.50
1601.00
798.00
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Price 12M Lo
120.00 105.00
318.00 285.00
3432.00 3100.00
12M Hi
135.12
380.00
3660.00
ST Rating
Neutral
Neutral
Neutral
Price
2.83
2771.50
397.90
484.50
1476.50
2.37
5.88
1966.00
76.50
23.25
12M Lo
2.54
2543.50
236.80
392.50
1205.00
2.26
5.88
1784.00
31.00
18.75
12M Hi
5.35
3166.50
403.10
524.84
1497.00
7.20
9.50
2300.00
87.00
49.00
Beta
0.75
1.06
1.39
0.91
1.32
1.44
1.20
1.39
0.91
0.91
0.49
1.07
1.35
LT Rating
Sell
Neutral
Sell
Target
112
339
3258
Beta
0.88
0.74
0.35
Price 12M Lo
18.50
18.25
118.00
57.75
1570.00 1298.00
295.00 295.00
265.00 225.00
19.00
16.75
107.10
58.95
488.50 242.90
188.50 154.75
76.88
41.50
1544.00 1439.00
267.90 231.70
ST Rating
Buy
Neutral
Neutral
Neutral
Neutral
Buy
Buy
Neutral
Neutral
Neutral
LT Rating
Strong Buy
Strong Buy
Sell
Strong Buy
Sell
Strong Buy
Sell
Sell
Strong Buy
Strong Buy
Target
16
8303
205
1570
1398
15
-1
1749
353
43
Beta
1.03
0.46
0.69
0.28
0.49
0.69
0.95
0.65
0.70
0.84
Over Valued
Target
1061
1799
10
14
435
204
245
258
7814
9757
239
641
783
Over Valued
LT Rating
Sell
Strong Buy
Sell
Buy
Sell
Strong Buy
Strong Buy
Sell
Strong Buy
Strong Buy
Sell
Sell
Buy
Over Valued
25 June 2012
12M Hi
27.00
129.75
1799.00
490.00
495.00
23.00
135.60
488.50
249.75
155.25
2109.00
312.40
ST Rating LT Rating
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Target
36
52
761
1060
238
16
130
405
392
-68
1448
252
Page 10 of 15
Beta
0.74
0.83
1.41
1.12
1.16
0.89
1.17
0.74
0.87
0.52
0.81
0.71
Intellisys
Over Valued
25 June 2012
Price 12M Lo
12M Hi
254.10 167.80
283.80
140.00 113.70
177.00
9570.00 8800.00 10603.00
260.00 240.00
328.38
150.00 115.63
160.00
735.50 590.00
812.00
82.35
56.05
83.85
1.05
0.97
4.00
98.70
92.85
163.70
372.00 311.60
498.80
268.30 197.90
338.40
369.80 310.40
522.00
985.50 756.50 1093.00
76.50
69.15
259.60
1225.00 977.00 1351.00
1312.00 1166.00 1665.00
1052.00 966.00 1393.00
ST Rating LT Rating
Neutral
Sell
Neutral
Sell
Neutral
Neutral
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Neutral
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral Strong Buy
Target
92
83
10123
166
127
211
88
97
45
159
122
-45
656
104
1030
1074
4075
Page 11 of 15
Beta
1.10
0.76
0.83
0.96
0.67
0.85
0.85
0.70
1.46
1.08
1.61
1.53
1.15
1.32
0.76
1.33
1.32
Intellisys
Over Valued
Support Services
Stock
AC AL
AGGREKO
AMEC
ASHTEAD GROUP
BABC OC K INTL.
BRITISH POLYTHENE INDS.
BUNZL
UK MAIL GROUP
C APITA
C OMMUNISIS
C OMPASS GROUP
BERENDSEN
DE LA RUE
DIGNITY
DIPLOMA
ELEC TROC OMP.
FILTRONA
G4S
HAYS
HOMESERVE
INTERSERVE
INTERTEK GROUP
JOHNSON SERVIC E GROUP
MANAGEMENT C NSL.GP.
MENZIES (JOHN)
MIC HAEL PAGE INTL.
MITIE GROUP
MOUC HEL GROUP
OFFIC E2OFFIC E
PAYPOINT
PREMIER FARNELL
REGUS
RENTOKIL INITIAL
REXAM
RIC ARDO
ROBERT WALTERS
RPC GROUP
RPS GROUP
SERC O GROUP
SHANKS GROUP
SPEEDY HIRE
TRIBAL GROUP
TRIFAST
VP
WYG
WSP GROUP
Price 12M Lo
178.00 166.25
2055.00 1522.00
963.50 740.50
252.00
99.40
865.50 570.50
349.75 289.00
1035.00 676.50
233.00 192.25
649.50 602.00
25.75
23.75
651.00 512.50
472.20 402.70
1014.00 730.00
812.00 727.00
449.30 284.00
205.00 182.20
464.30 296.30
276.40 219.90
74.00
58.85
159.30 137.50
303.80 270.10
2581.00 1744.00
26.63
25.25
24.25
21.25
566.50 445.50
365.80 323.00
264.90 208.00
3.03
3.00
142.00 124.75
707.50 465.00
175.70 144.50
86.80
64.00
73.05
58.20
405.50 299.80
313.00 304.50
204.88 158.25
378.60 300.50
203.90 156.60
543.50 458.00
79.35
77.50
23.50
18.50
88.13
40.50
43.75
36.25
265.88 191.00
45.50
44.00
432.75 160.00
12M Hi
329.75
2316.00
1171.00
271.10
881.00
392.50
1063.00
290.13
767.00
39.75
671.00
568.00
1024.00
868.00
460.50
274.50
484.50
292.10
104.60
513.50
341.25
2697.00
35.63
45.50
652.00
552.50
296.70
64.00
166.50
740.00
249.00
117.50
95.85
438.00
410.00
326.00
397.00
253.00
565.00
129.80
32.50
92.63
52.38
270.00
425.00
435.00
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
LT Rating
Strong Buy
Sell
Neutral
Sell
Sell
Strong Buy
Sell
Strong Buy
Sell
Strong Buy
Sell
Strong Buy
Sell
Neutral
Sell
Buy
Sell
Neutral
Strong Buy
Strong Buy
Strong Buy
Sell
Strong Buy
Strong Buy
Strong Buy
Sell
Buy
Sell
Strong Buy
Sell
Strong Buy
Buy
Sell
Buy
Buy
Strong Buy
Sell
Buy
Neutral
Strong Buy
Sell
Sell
Buy
Strong Buy
Sell
Buy
Target
305
1228
1051
93
557
688
758
449
540
79
616
892
847
823
389
295
342
268
116
395
721
1382
89
57
1192
312
323
-113
233
608
272
103
22
561
444
317
353
238
559
132
3
-14
51
483
-4035
482
Beta
0.92
1.13
1.05
1.53
0.47
0.71
0.54
0.31
0.47
0.78
0.70
1.01
#NA
0.20
1.00
1.06
1.10
0.57
1.06
0.89
1.28
0.82
1.11
0.75
1.43
1.39
0.59
0.90
0.41
0.71
1.28
1.43
1.32
0.87
0.83
1.27
0.78
1.56
0.58
1.48
1.29
0.53
0.92
0.87
0.78
0.90
Under Valued
Telecommunication Services
Stock
BT GROUP
C ABLE & WIRELESS C OMMS.
INMARSAT
KC OM GROUP
TELEC OM PLUS
VODAFONE GROUP
25 June 2012
Price 12M Lo
205.00 161.00
29.34
27.28
479.10 389.30
73.00
65.60
827.50 550.00
177.60 155.05
12M Hi
232.10
45.16
571.00
84.00
838.00
182.70
ST Rating LT Rating
Neutral
Buy
Neutral Strong Buy
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Buy
Target
253
101
448
89
549
210
Page 12 of 15
Beta
0.90
0.69
0.51
1.26
0.02
0.57
Intellisys
Over Valued
Transport
Stock
BBA AVIATION
BRAEMAR SHIPPING SVS.
C LARKSON
EASYJET
FIRST GROUP
FISHER(JAMES)& SONS
GO-AHEAD GROUP
NATIONAL EXPRESS
NORTHGATE
STAGEC OAC H GROUP
WINC ANTON
Price 12M Lo
198.60 156.00
325.00 282.00
1280.00 1015.00
523.50 302.54
216.80 190.00
610.00 440.50
1171.00 1086.00
202.40 180.00
177.00 159.60
251.90 219.96
43.00
37.75
12M Hi
222.40
476.50
1390.00
536.00
370.20
629.50
1598.00
262.40
333.90
287.40
123.25
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
LT Rating
Sell
Strong Buy
Buy
Sell
Strong Buy
Sell
Buy
Neutral
Strong Buy
Sell
Strong Buy
Target
180
553
1589
488
350
346
1576
212
327
197
142
Beta
1.35
0.98
0.80
0.79
1.02
0.79
0.91
1.32
1.38
0.89
0.90
Under Valued
Utilities
Stock
C ENTRIC A
NATIONAL GRID
PENNON GROUP
SEVERN TRENT
UNITED UTILITIES GROUP
25 June 2012
Price 12M Lo
307.10 278.80
658.50 569.00
757.50 623.50
1606.00 1375.00
646.00 560.00
12M Hi
330.30
684.50
758.50
1796.00
680.50
ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
LT Rating
Buy
Buy
Sell
Neutral
Neutral
Target
365
821
662
1538
618
Page 13 of 15
Beta
0.48
0.54
0.55
0.41
0.52
Intellisys
25 June 2012
DISCLAIMER
Intelligent Analysis Limited has prepared this report. Intellisys (Intellisys) is the trading name of
Intelligent Analysis Limited.
Intelligent Analysis Limited is a provider of financial research reports that indicate the possible value of
quoted company shares. The information contained within any and all of Intellisys reports are designed to
present an objective assessment of the possible value or relative value of a company and/or an actuarial
sector or stock market index. Intellisys utilises as extensive as possible range of valuation tools and
proprietary systems to derive its outputs. The base data for the models are derived from sources believed to
be accurate but Intelligent Analysis Limited does not warrant or guarantee the accuracy or reliability of the
source data or its models and proprietary systems. Subscribers, and casual readers, should not rely upon the
Intellisys research outputs when forming specific investment decisions but should seek advice specific to
their situation and investment requirements from a person authorized under the Financial Services and
Markets Act 2000, before entering into any investment agreement.
Intelligent Analysis Limited has used reasonable care and skill in compiling the content of this report. No
representation or warranty, expressed or implied, is given by any person as to the accuracy or completeness
or accuracy of the information and no responsibility or liability is accepted to the accuracy or sufficiency of
any of the information, for any errors, omissions or misstatements, negligent or otherwise. In no event will
Intelligent Analysis Limited, Intellisys or any of its officers, employees or agents be liable to any other party
for any direct, indirect, special or other consequential damages arising from the use of this report.
The Intelligent Analysis Limited and/or Intellisys reports are not directed to any person in any jurisdiction
where (by reason of that persons nationality, residence or otherwise) the publication or availability of the
Intelligent Analysis Limited and/or Intellisys information may be prohibited. Persons in respect of whom such
prohibitions apply must not access the Intelligent Analysis Limited and/or Intellisys reports. Neither this
document, nor any copy in whatever form of media, may be taken or transmitted into the United States,
Canada, Australia, Ireland, South Africa or Japan or into any jurisdiction where it would be unlawful to do so.
Any failure to comply with this restriction may constitute a violation of relevant local securities laws.
Recipients of Intelligent Analysis Limited and/or Intellisys reports outside the UK are not covered by the
rules and regulations made for the protection of investors in the UK.
Any user distributing information taken from any Intelligent Analysis Limited or Intellisys report and/or the
Intellisys website, in whatever form, to any other person, agrees to attach a copy of this Disclaimer and the
Terms and Conditions of Use pages and obtain the agreement of such other person to comply with the
terms set forth.
Intellisys' published reports are published for information purposes and only available to market
counterparties, high net-worth and sophisticated individual investors.
No Intellisys report constitutes an offer or invitation to trade, sell, purchase or acquire any shares or other
financial instruments in any company or any interest therein, nor shall it form the basis of any contract
entered into for the sale of shares or any other financial instrument in any company.
Intelligent Analysis Limited believes that the information within each and any of its reports to be correct, but
its accuracy or completeness cannot be guaranteed. No representation or warranty, expressed or implied, is
given by any person as to the accuracy or completeness of the information and no responsibility or liability is
accepted for the accuracy or sufficiency of any of the information, for any errors, omissions or misstatements, negligent or otherwise.
Intelligent Analysis Limited (including its Directors, employees and representatives) or a connected person
may have positions in or options or other financial instruments on any of the securities mentioned within a
report, and may buy, sell or offer to purchase or sell such securities from time to time, subject to restrictions
imposed by internal rules.
Page 14 of 15
Intellisys
25 June 2012
Subscribers, and casual reader, are reminded that the value of shares in any company may go up or down
and that past performance is not necessarily a guide to future performance.
Intelligent Analysis Limited is not registered with or regulated by any financial regulatory authority and does
not offer, provide or purport to provide or offer investment advice.
Page 15 of 15