25 May 2012

Intellisys

Value Indicator UK Main market

25 May 2012

Contents
Introduction...................................................................................................................... 3
Timing .......................................................................................................................... 3
Value ........................................................................................................................... 4
Conclusion .................................................................................................................... 4
Over Valued ............................................................... 5
Aerospace & Defence
Automobiles & Parts
Banks

Over Valued ................................................................. 5

Under Valued ................................................................................ 5

Beverages
Chemicals

Over Valued .......................................................................... 5

Over Valued .......................................................................... 5
Over Valued ................................................ 6
Over Valued ............................................... 6

Construction & Building Materials

Electronics & Electrical Equipment

Over Valued .......................................................... 6

Under Valued .................................................................. 7

Engineering & Machinery

Food & Drug Stores

Over Valued ..................................................... 7

Food Producers & Processors
Over Valued ....................................................................... 7
General Retail
Under
Valued
Health
................................................................................. 7
Under Valued ...................................................... 8
Over Valued ........................................... 8
Information Technology & Hardware
Over Valued .............................................................................. 8
Insurance
Under Valued ................................................................. 8
Leisure & Hotels

Household Goods & Textiles

Life Assurance

Under Valued ....................................................................... 9

Over Valued ............................................................. 9

Media & Entertainment

Over Valued ................................................................................. 9
Mining
Under Valued ............................................................................ 10
Oil & Gas
Personal Care & Household Products
Pharmaceuticals & Biotechnology
Software & Computer Services
Speciality & Other Finance
Support Services

Over Valued ......................................... 10

Over Valued .............................................. 10
Under Valued ................................................. 10
Over Valued ....................................................... 11

Over Valued ............................................................... 12

Under Valued .................................................... 12

Telecommunication Services
Over Valued ............................................................................ 13
Transport
Under Valued ............................................................................... 13
Utilities
DISCLAIMER ................................................................................................................... 14
RISK WARNING Ratings and Targets ............................................................................. 15

Page 2 of 15

www.intellisys.uk.com

Intelligent Analysis Limited

Intellisys

Value Indicator UK Main market

25 May 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

www.intellisys.uk.com

Intelligent Analysis Limited

Intellisys

25 May 2012

Value Indicator UK Main market

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.

Philip Morrish (philip.morrish@intellisys.uk.com)

RISK WARNING Ratings and Targets
Intellisys does not make personal recommendations. The information in this publication is
provided solely to enable you to make your own investment decisions.
If you are unsure about dealing in shares and other equity investments, you should contact
your financial adviser as these types of investments may not be suitable for everyone.
The value of stocks and shares, and the income from them, can fall as well as rise and you
may not get back the full amount you originally invested. If denominated in a foreign
currency, fluctuations in the exchange rate will also affect the value of stocks and shares and
the income from them. Past performance is not necessarily a guide to future performance.

Page 4 of 15

www.intellisys.uk.com

Intelligent Analysis Limited

Intellisys

Value Indicator UK Main market

Over Valued

Aerospace & Defence

Stock
BAE SYSTEMS
C HEMRING GROUP
C OBHAM
MEGGITT
ROLLS-ROYC E HOLDINGS
SMITHS GROUP
ULTRA ELEC TRONIC S HDG.
UMEC O

Price 12M Lo
273.20 248.10
313.50 310.70
221.60 165.90
379.30 305.00
810.50 545.04
1019.00 869.50
1610.00 1305.00
547.00 243.50

12M Hi
333.00
677.00
239.50
413.50
859.00
1236.00
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
183.20 157.00
319.40 268.60
60.00
47.00
13.75
6.80

12M Hi
245.00
425.40
72.75
19.71

ST Rating
Neutral
Neutral
Neutral
Neutral

Price 12M Lo
185.30 138.85
514.80 463.50
26.91
21.84
21.44
17.34
1337.00 1169.50

12M Hi
276.65
634.80
52.76
42.60
1672.00

Page 5 of 15

Target
150
285
55
18

Beta
1.98
1.42
1.34
1.13

Target
305
934
81
7
770

Beta
1.86
1.14
1.77
1.30
1.70

Over Valued
Price
1122.00
1498.00
2391.00

12M Lo
1031.00
1112.00
1979.00

12M Hi
1383.00
1614.50
2660.00

ST Rating
Neutral
Neutral
Neutral

LT Rating
Neutral
Sell
Buy

Target
1186
1312
2792

Beta
0.42
0.55
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
0.65
0.52
0.91
1.34
1.10
0.72
0.60
0.80

Under Valued

Banks
Stock
BARC LAYS
HSBC HDG. (ORD $0.50)
LLOYDS BANKING GROUP
ROYAL BANK OF SC TL.GP.
STANDARD C HARTERED

Target
565
584
239
383
727
892
1182
444

Over Valued

Automobiles & Parts

Stock
GKN
INC HC APE
LOOKERS
PENDRAGON

25 May 2012

Price
2181.00
205.90
2155.00
1328.00
196.10
171.50

12M Lo
1597.00
107.50
1523.00
1025.00
148.00
109.00

12M Hi
2282.00
208.10
2408.00
1590.00
253.00
186.50

www.intellisys.uk.com

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

LT Rating
Sell
Buy
Sell
Neutral
Sell
Neutral

Target
2052
234
1831
1361
158
167

Intelligent Analysis Limited

Beta
1.08
1.07
1.47
1.22
1.29
1.01

Intellisys

Value Indicator UK Main market

Over Valued

Construction & Building Materials

Stock
BALFOUR BEATTY
BARRATT DEVELOPMENTS
BELLWAY
BERKELEY GROUP HDG.(THE)
BOVIS HOMES GROUP
C ARILLION
C LARKE (T)
C OSTAIN GROUP
GALLIFORD TRY
KELLER
KIER GROUP
LOW & BONAR
MARSHALLS
MORGAN SINDALL GROUP
PERSIMMON
REDROW
SIG
TAYLOR WIMPEY
TRAVIS PERKINS
WOLSELEY

Price
275.70
119.30
688.50
1190.00
415.00
263.00
50.13
201.00
583.00
404.00
1160.00
50.63
86.75
653.50
558.50
112.20
88.40
41.60
925.00
2272.00

12M Lo
214.60
67.50
540.50
1025.00
326.50
259.00
35.50
180.00
383.75
239.25
1095.00
38.00
83.25
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
92.00
247.50
653.00
528.00
1489.00
76.75
119.25
725.00
706.50
135.30
152.20
52.75
1125.00
2558.00

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

Price 12M Lo
972.00 643.50
545.50 434.30
137.50
86.75
212.70 180.90
182.70 128.50
1120.00 714.00
1368.00 800.00
1617.00 1039.00
0.13
0.13
158.50 120.50
218.00 208.50

12M Hi
1095.00
701.50
149.50
333.90
222.00
1285.00
1886.00
1902.00
0.24
206.75
295.00

ST Rating LT Rating
Neutral
Sell
Neutral
Buy
Neutral
Buy
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral Strong Buy
Neutral
Sell

Page 6 of 15

Beta
0.84
1.45
1.02
0.68
1.07
1.09
0.81
0.56
1.05
1.32
1.04
1.11
1.35
0.89
1.10
0.98
1.59
1.50
1.89
1.44

Target
576
676
166
380
104
801
1624
1284
0
322
192

Beta
0.77
1.18
1.34
1.46
2.16
0.99
1.29
1.42
0.63
1.59
1.13

Over Valued

Engineering & Machinery

Stock
AGA RANGEMASTER GROUP
BODYC OTE
C ASTINGS
C OOKSON GROUP
FENNER
HALMA
HILL & SMITH
IMI
METALRAX GROUP
MORGAN C RUC IBLE
ROTORK
SENIOR
SEVERFIELD-ROWEN
SPIRAX-SARC O
VITEC GROUP
WEIR GROUP

Target
-27
109
239
1440
61
-167
30
356
-39
273
1272
103
52
80
369
32
117
2
405
613

Over Valued

Electronics & Electrical Equipment

Stock
DIALIGHT
DOMINO PRINTING SC IENC ES
E2V TEC HNOLOGIES
INVENSYS
LAIRD
OXFORD INSTRUMENTS
RENISHAW
SPEC TRIS
BIOME TEC HNOLOGIES
TT ELEC TRONIC S
XAAR

25 May 2012

Price
68.38
374.20
295.00
647.00
384.10
377.60
315.50
894.00
7.25
264.50
1989.00
200.30
175.00
2002.00
647.00
1559.00

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
121.00
437.10
358.00
747.50
483.70
429.60
393.50
1119.00
11.50
360.00
2260.00
213.00
250.00
2334.00
690.00
2236.00

www.intellisys.uk.com

ST Rating LT Rating
Neutral Strong Buy
Neutral
Buy
Neutral
Buy
Neutral
Neutral
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Buy
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Neutral

Target
124
469
400
692
352
282
447
1066
5
419
1585
183
131
1891
553
1670

Intelligent Analysis Limited

Beta
1.33
1.58
0.99
2.28
1.41
0.76
1.41
1.41
0.86
1.77
0.99
1.76
1.06
0.85
1.52
1.38

Intellisys

Value Indicator UK Main market

Under Valued

Food & Drug Stores

Stock
GREGGS
MORRISON(WM)SPMKTS.
SAINSBURY (J)
TESC O
THORNTONS

Price 12M Lo
460.00 445.00
270.80 267.30
294.00 263.50
308.25 304.60
21.00
9.50

12M Hi
558.00
328.00
345.60
419.05
67.38

ST Rating LT Rating
Neutral
Sell
Neutral
Buy
Neutral Strong Buy
Neutral
Buy
Neutral
Buy

Price 12M Lo
1174.00 977.00
812.00 588.50
321.70 290.40
302.00 232.00
120.25
32.90
668.00 544.50
2027.00 1892.00

12M Hi
1242.00
841.00
395.60
332.20
325.40
720.50
2189.00

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

Price 12M Lo
22.63
16.00
236.50 222.40
1365.00 1092.00
618.50 375.00
14.25
9.36
3.26
2.20
26.50
26.50
278.60 269.50
11.25
5.20
705.00 570.00
49.03
46.76
280.20 217.00
343.20 301.80
42.75
26.00
203.25 127.30
2976.00 2153.00
845.00 633.00
32.50
21.50

12M Hi
24.00
291.10
1600.00
741.00
19.65
8.70
103.00
405.90
24.50
1030.00
150.00
313.80
398.90
51.00
438.30
3060.00
928.50
67.88

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral

Page 7 of 15

LT Rating
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Sell
Buy
Sell

Target
1867
1933
1168
486
67
968
766

Beta
0.60
0.60
0.93
0.34
1.40
0.62
0.58

LT Rating
Buy
Buy
Sell
Sell
Buy
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Strong Buy
Neutral
Buy
Sell
Strong Buy
Sell
Sell
Sell

Target
31
277
587
215
18
7
102
453
279
1307
290
300
446
13
357
2648
516
29

Beta
0.71
0.49
1.36
1.05
1.45
0.97
0.93
0.65
0.86
0.47
1.29
0.98
0.74
1.06
0.56
0.78
0.56
1.33

Under Valued

Health
Stock
C ONSORT MEDIC AL
C ORIN GROUP
SMITH & NEPHEW

Beta
0.52
0.45
0.64
0.74
0.77

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
269
334
511
384
25

Over Valued

Food Producers & Processors

Stock
ASSOC IATED BRIT.FOODS
C RANSWIC K
DAIRY C REST
DEVRO
PREMIER FOODS
TATE & LYLE
UNILEVER (UK)

25 May 2012

Price 12M Lo
595.00 498.00
46.50
35.25
600.00 521.00

12M Hi
668.00
57.75
686.50

www.intellisys.uk.com

ST Rating
Neutral
Neutral
Neutral

LT Rating
Sell
Buy
Buy

Target
409
53
732

Intelligent Analysis Limited

Beta
0.39
0.75
0.36

Intellisys

Value Indicator UK Main market

Under Valued

Household Goods & Textiles

Stock
HARVARD INTL.
GAMES WORKSHOP
HEADLAM GROUP
HORNBY

Price 12M Lo
44.25
21.75
560.00 405.00
279.88 233.25
90.00
86.00

12M Hi
44.50
580.00
310.00
145.00

ST Rating LT Rating
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral Strong Buy

Price 12M Lo
495.20 464.00
208.20 154.10
26.00
14.50
510.50 296.90
56.88
41.00
158.30 105.80
180.00
96.00

12M Hi
645.00
369.20
35.00
717.00
92.00
174.00
243.00

ST Rating LT Rating
Neutral
Sell
Neutral Strong Buy
Sell
Buy
Neutral
Sell
Neutral Strong Buy
Neutral Strong Buy
Neutral
Sell

Price 12M Lo
1084.00 787.00
315.60 270.60
135.00 109.60
409.50 336.00
378.00 340.50
672.50 576.00
100.40
98.25
374.00 285.00

12M Hi
1748.00
425.00
151.80
449.00
424.70
764.50
137.90
379.25

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

Page 8 of 15

Target
349
426
32
218
231
545
40

Beta
0.77
1.19
0.66
0.96
1.17
1.00
1.06

LT Rating
Sell
Sell
Strong Buy
Sell
Strong Buy
Strong Buy
Strong Buy
Strong Buy

Target
-1532
-4422
1822
66
2174
3948
2423
7894

Beta
0.52
0.48
0.52
0.30
0.49
0.32
0.43
0.50

Under Valued

Leisure & Hotels

Stock
C ARNIVAL
ENTERPRISE INNS
TUI TRAVEL
FULLER SMITH 'A'
GREENE KING
LADBROKES
IC TL.HTLS.GP.
MILLENNIUM & C PTH.HTLS.
MITC HELLS & BUTLERS
BWIN PARTY DIGITAL ENTM.
PUNC H TAVERNS
RANK GROUP
RESTAURANT GROUP
WETHERSPOON (JD)
WHITBREAD
WILLIAM HILL
MARSTON'S

Beta
0.48
0.38
0.93
0.65

Over Valued

Insurance
Stock
ADMIRAL GROUP
AMLIN
BEAZLEY
C ATLIN GROUP
HISC OX
JARDINE LLOYD THOMPSON
RSA INSURANC E GROUP
NOVAE GROUP

Target
30
430
391
139

Over Valued

Information Technology & Hardware

Stock
ARM HOLDINGS
C SR
FILTRONIC
IMAGINATION TEC HNOLOGIES
PSION
SPIRENT C OMMUNIC ATIONS
WOLFSON MIC ROELEC TRONIC S

25 May 2012

Price 12M Lo
2061.00 1742.00
66.25
26.50
166.00 136.70
700.00 621.00
480.10 410.00
162.20 114.00
1406.00 955.00
467.20 371.20
227.00 215.60
125.70 100.60
8.25
7.70
119.10 109.50
283.80 254.90
387.80 371.30
1821.00 1409.00
268.80 183.30
98.60
84.60

12M Hi
2465.00
79.80
235.00
752.00
527.50
181.40
1532.00
517.00
331.90
174.00
14.80
153.70
309.70
449.90
2006.00
281.70
109.50

www.intellisys.uk.com

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
2915
13
641
532
511
154
1606
536
306
111
-181
168
294
541
1479
252
141

Intelligent Analysis Limited

Beta
1.08
1.72
0.95
0.44
0.87
0.99
1.31
1.40
1.02
1.27
1.30
1.00
0.86
0.73
1.02
0.95
1.26

Intellisys

Value Indicator UK Main market

Under Valued

Life Assurance
Stock
AVIVA
C HESNARA
LEGAL & GENERAL
OLD MUTUAL
PRUDENTIAL
ST.JAMES'S PLAC E

Price 12M Lo
268.00 263.90
172.00 161.75
110.90
89.80
143.20
98.47
686.00 509.00
308.20 294.00

12M Hi
446.30
255.00
135.00
165.31
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
160.80 116.17
115.00
91.25
699.50 618.50
34.25
30.50
400.10 343.40
693.50 522.50
359.90 313.90
199.80 157.70
77.50
51.65
7.08
4.11
1137.00 1038.00
40.00
36.50
342.50 198.50
29.44
26.21
101.75
76.25
68.75
67.50
26.50
25.50
532.00 416.00
95.13
78.50
789.50 578.00
1.99
1.99

12M Hi
187.40
133.00
850.00
56.25
484.80
828.00
451.00
248.60
89.90
7.90
1255.00
67.00
357.50
38.04
141.00
102.25
54.25
641.50
124.00
880.00
11.00

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Sell
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

Page 9 of 15

Beta
1.26
0.59
1.67
1.66
1.72
0.82

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
606
-62
461
560
294
170
89
63
1497
84
154
8
25
220
353
1620
109
824
48

Beta
1.32
0.51
0.60
1.04
1.09
1.06
1.52
1.41
1.52
1.46
0.66
0.85
0.34
0.51
0.81
1.32
1.41
1.30
0.86
1.29
1.14

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

Media & Entertainment

Stock
AEGIS GROUP
BLOOMSBURY PBL.
BRITISH SKY BC AST.GROUP
C ENTAUR MEDIA
DAILY MAIL 'A'
EUROMONEY INSTL.INVESTOR
INFORMA
ITE GROUP
ITV
JOHNSTON PRESS
PEARSON
PHOTO-ME INTL.
PINEWOOD SHEPPERTON
THOMSON REUTERS
STV GROUP
ST.IVES
TRINITY MIRROR
UBM
WILMINGTON GROUP
WPP
YELL GROUP

25 May 2012

Price
2026.00
246.30
1027.00
1718.50
741.00
5170.00
2838.50
11.75
999.50
935.00

12M Lo
2005.50
237.90
900.50
1667.00
736.00
4580.00
2712.50
11.75
928.00
764.00

12M Hi
3181.00
340.00
1491.00
2521.50
1600.00
7565.00
4595.00
47.00
2169.00
1425.50

www.intellisys.uk.com

ST Rating LT Rating
Neutral
Buy
Neutral
Neutral
Neutral
Sell
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Buy
Sell
Neutral Strong Buy
Neutral
Sell

Target
2640
254
887
3299
591
2997
2630
-47
3263
801

Intelligent Analysis Limited

Beta
1.75
0.94
1.38
1.40
1.91
0.34
1.42
0.93
2.09
1.77

Intellisys

Value Indicator UK Main market

Under Valued

Oil & Gas

Stock
BG GROUP
BP
C AIRN ENERGY
FORTUNE OIL
HUNTING
JKX OIL & GAS
MELROSE RESOURC ES
PREMIER OIL
ROYAL DUTC H SHELL A(LON)
ROYAL DUTC H SHELL B
SOC O INTERNATIONAL
TULLOW OIL
WOOD GROUP (JOHN)

Price
1269.00
407.00
290.00
9.00
785.00
111.00
97.00
334.10
2013.00
2075.00
271.10
1363.00
718.00

12M Lo
1144.00
363.20
286.00
9.00
530.00
109.50
95.25
310.00
1883.50
1890.50
254.90
945.50
469.90

12M Hi
1547.00
504.60
501.41
13.50
968.00
295.00
245.00
485.00
2402.00
2489.00
397.50
1601.00
798.00

ST Rating
Neutral
Neutral
Neutral
Buy
Neutral
Neutral
Buy
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

Price 12M Lo
116.75 107.06
316.80 285.00
3380.00 3100.00

12M Hi
146.58
387.90
3660.00

ST Rating
Neutral
Neutral
Neutral

Price
2.78
2622.00
366.20
480.25
1409.50
3.15
6.00
1877.00
69.88
22.88

12M Lo
2.73
2543.50
236.80
392.50
1205.00
2.88
6.00
1818.00
31.00
18.75

12M Hi
5.35
3185.00
387.70
524.84
1497.00
7.20
9.50
2300.00
87.00
49.00

ST Rating
Buy
Neutral
Neutral
Neutral
Neutral
Buy
Buy
Neutral
Neutral
Neutral

Page 10 of 15

Beta
0.70
1.06
1.35
0.85
1.30
1.36
1.16
1.36
0.91
0.92
0.47
1.07
1.35

LT Rating
Sell
Neutral
Neutral

Target
109
336
3216

Beta
0.87
0.74
0.33

Price 12M Lo
20.25
19.50
118.00
57.75
1488.00 1298.00
360.30 324.70
245.00 225.00
20.50
16.75
65.65
58.95
441.40 242.90
349.30 214.90
195.00 154.75
75.63
41.50
1472.00 1441.00
254.60 231.70

LT Rating
Strong Buy
Strong Buy
Sell
Strong Buy
Sell
Strong Buy
Sell
Sell
Buy
Strong Buy

Target
15
7861
195
1478
1319
15
0
1501
90
55

Beta
0.96
0.46
0.71
0.30
0.48
0.61
0.92
0.62
0.71
0.82

Under Valued

Software & Computer Services

Stock
TIMEWEAVE
ANITE
AVEVA GROUP
C OMPUTAC ENTER
KOFAX
INNOVATION GROUP
LOGIC A
MIC RO FOC US INTL.
MISYS
PHOENIX IT GROUP
RM
FIDESSA GROUP
SAGE GROUP

Target
1096
2182
115
15
418
203
247
277
5941
5925
243
665
720

Over Valued

Pharmaceuticals & Biotechnology

Stock
ARK THERAPEUTIC S GP.
ASTRAZENEC A
BTG
DEC HRA PHARMAC EUTIC ALS
GLAXOSMITHKLINE
OXFORD BIOMEDIC A
PHYTOPHARM
SHIRE
SKYEPHARMA
VERNALIS

LT Rating
Sell
Strong Buy
Sell
Strong Buy
Sell
Strong Buy
Strong Buy
Sell
Strong Buy
Strong Buy
Sell
Sell
Neutral

Over Valued

Personal Care & Household Products

Stock
MC BRIDE
PZ C USSONS
REC KITT BENC KISER GROUP

25 May 2012

12M Hi
27.00
129.75
1799.00
490.00
503.50
23.00
138.00
476.70
420.20
262.75
156.63
2109.00
312.40

www.intellisys.uk.com

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral
Neutral

LT Rating
Strong Buy
Sell
Sell
Strong Buy
Buy
Sell
Strong Buy
Neutral
Buy
Strong Buy
Sell
Buy
Buy

Target
43
62
945
1171
289
19
145
467
446
487
-57
1802
316

Intelligent Analysis Limited

Beta
0.72
0.84
1.48
1.10
1.11
0.92
1.36
0.74
1.32
0.88
0.48
0.82
0.65

Intellisys

Value Indicator UK Main market

Over Valued

Speciality & Other Finance

Stock
ABERDEEN ASSET MAN.
BREWIN DOLPHIN
C AMELLIA
C HARLES STANLEY GROUP
C HARLES TAYLOR
C LOSE BROTHERS GROUP
F&C ASSET MANAGEMENT
HELPHIRE GROUP
HENDERSON GROUP
IC AP
INTERMEDIATE C APITAL GP.
INVESTEC
LONDON STOC K EX.GROUP
MAN GROUP
RATHBONE BROTHERS
SC HRODERS
SC HRODERS NV

Page 11 of 15

25 May 2012

Price 12M Lo
12M Hi
238.40 167.80
283.80
143.80 113.70
177.00
9500.00 8800.00 10950.00
272.50 240.00
350.00
144.00 115.63
160.00
690.00 590.00
812.00
70.50
56.05
79.60
1.30
1.09
4.83
95.90
92.85
163.70
339.00 311.60
498.80
253.60 197.90
345.00
325.90 310.40
522.00
961.50 756.50 1093.00
72.70
72.70
259.60
1183.00 977.00 1351.00
1192.00 1166.00 1665.00
995.50 970.00 1393.00

www.intellisys.uk.com

ST Rating LT Rating
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Buy
Neutral Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Neutral
Sell
Buy Strong Buy
Neutral
Sell
Neutral
Sell
Neutral
Neutral

Target
99
86
10900
173
123
201
87
84
46
161
138
7
620
110
1072
954
954

Intelligent Analysis Limited

Beta
1.07
0.72
0.87
0.95
0.70
0.84
0.91
0.67
1.41
1.07
1.65
1.55
1.17
1.28
0.74
1.31
1.30

Intellisys

Value Indicator UK Main market

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
181.00 166.25
2107.00 1522.00
1000.00 740.50
220.70
99.40
839.50 570.50
340.00 280.13
1002.00 676.50
229.00 192.25
609.50 602.00
28.75
23.75
631.50 512.50
472.00 402.70
990.50 730.00
813.50 727.00
424.90 284.00
203.50 182.20
445.00 296.30
273.50 219.90
72.55
58.85
144.00 144.00
277.60 270.10
2551.00 1744.00
28.00
25.25
29.50
27.75
583.00 445.50
362.90 323.00
278.50 208.00
5.63
4.75
139.00 124.75
615.00 465.00
170.00 144.50
89.30
64.00
78.00
58.20
393.90 299.80
329.13 325.00
215.00 158.25
379.40 300.50
206.30 156.60
517.50 458.00
84.50
82.80
25.25
18.50
78.75
38.50
39.50
36.25
237.00 191.00
48.00
47.00
253.25 160.00

12M Hi ST Rating LT Rating

329.75
Neutral Strong Buy
2316.00
Neutral
Sell
1171.00
Neutral
Neutral
Neutral
Sell
271.10
868.50
Neutral
Sell
392.50
Neutral Strong Buy
1063.00
Neutral
Sell
318.50
Neutral Strong Buy
767.00
Neutral
Sell
39.75
Neutral Strong Buy
671.00
Neutral
Sell
568.00
Neutral Strong Buy
1024.00
Neutral
Sell
866.00
Neutral
Sell
Neutral
Sell
460.50
294.50
Neutral
Buy
484.50
Neutral
Sell
292.10
Neutral
Sell
Neutral Strong Buy
109.30
531.50 Strong Buy Strong Buy
341.25
Neutral Strong Buy
2605.00
Neutral
Sell
36.00
Neutral Strong Buy
45.50
Neutral Strong Buy
Neutral Strong Buy
652.00
552.50
Neutral
Sell
Neutral
Neutral
296.70
75.25
Sell
Sell
166.50
Neutral Strong Buy
670.00
Neutral
Sell
293.00
Neutral Strong Buy
Neutral
Buy
117.50
98.70
Neutral
Sell
438.00
Neutral
Buy
410.00
Neutral
Buy
326.00
Neutral
Buy
393.20
Neutral
Sell
Neutral
Neutral
253.00
597.50
Neutral
Neutral
130.90
Neutral
Buy
33.50
Neutral
Sell
79.75
Neutral
Sell
Neutral
Buy
52.88
269.00
Neutral Strong Buy
675.00
Neutral
Sell
345.00
Neutral Strong Buy

Page 12 of 15

Target
294
1140
992
87
524
651
718
428
502
74
582
839
796
763
364
278
320
253
110
368
684
1292
84
53
1139
295
306
-101
221
571
255
99
23
524
417
303
333
224
527
124
4
-2
48
453
-3905
461

Beta
0.94
1.16
1.01
1.52
0.55
0.73
0.54
0.35
0.44
0.77
0.71
1.01
#NA
0.19
1.01
1.01
1.11
0.57
0.97
0.66
1.35
0.86
1.14
0.68
1.46
1.35
0.61
0.92
0.40
0.71
1.18
1.40
1.29
0.87
0.82
1.25
0.84
1.58
0.57
1.46
1.31
0.61
0.87
0.90
0.76
0.95

Under Valued

Telecommunication Services
Stock
BT GROUP
C ABLE & WIRELESS C OMMS.
INMARSAT
KC OM GROUP
TELEC OM PLUS
VODAFONE GROUP

25 May 2012

Price 12M Lo
206.20 161.00
33.01
28.06
397.00 389.30
69.00
65.60
704.50 523.00
171.70 155.05

12M Hi
232.10
45.22
605.50
84.00
802.00
182.70

www.intellisys.uk.com

ST Rating LT Rating
Neutral
Buy
Neutral Strong Buy
Neutral
Neutral
Neutral
Buy
Neutral
Sell
Neutral
Neutral

Target
246
122
382
81
492
172

Intelligent Analysis Limited

Beta
0.92
0.64
0.53
1.27
0.04
0.62

Intellisys

Value Indicator UK Main market

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
193.80 156.00
315.00 282.00
1274.00 1015.00
489.90 302.54
222.90 190.00
550.00 440.50
1097.00 1094.00
191.60 187.70
175.80 171.00
234.80 219.96
41.00
41.00

12M Hi
222.40
476.50
1390.00
534.00
370.20
615.00
1598.00
262.40
333.90
287.40
123.25

ST Rating LT Rating
Neutral
Sell
Neutral Strong Buy
Neutral
Buy
Neutral
Sell
Neutral
Buy
Neutral
Sell
Neutral
Buy
Neutral
Neutral
Neutral Strong Buy
Neutral
Sell
Neutral Strong Buy

Page 13 of 15

Target
179
569
1657
464
327
338
1583
207
314
181
111

Beta
1.41
0.94
0.81
0.77
1.08
0.83
0.94
1.29
1.38
0.88
0.85

Under Valued

Utilities
Stock
C ENTRIC A
NATIONAL GRID
PENNON GROUP
SEVERN TRENT
UNITED UTILITIES GROUP

25 May 2012

Price 12M Lo
313.90 278.80
672.00 569.00
722.00 623.50
1685.00 1375.00
637.00 560.00

12M Hi
330.30
682.50
751.00
1720.00
642.00

www.intellisys.uk.com

ST Rating
Neutral
Neutral
Neutral
Neutral
Neutral

LT Rating
Buy
Buy
Sell
Sell
Neutral

Target
361
826
671
1544
620

Intelligent Analysis Limited

Beta
0.49
0.55
0.59
0.46
0.58

Intellisys

Value Indicator UK Main market

25 May 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

www.intellisys.uk.com

Intelligent Analysis Limited

Intellisys

Value Indicator UK Main market

25 May 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.

RISK WARNING Ratings and Targets

Intellisys does not make personal recommendations. The information in this publication is provided solely to
enable you to make your own investment decisions.
If you are unsure about dealing in shares and other equity investments, you should contact your financial
adviser as these types of investments may not be suitable for everyone.
The value of stocks and shares, and the income from them, can fall as well as rise and you may not get back
the full amount you originally invested. If denominated in a foreign currency, fluctuations in the exchange
rate will also affect the value of stocks and shares and the income from them. Past performance is not
necessarily a guide to future performance.

Page 15 of 15

www.intellisys.uk.com

Intelligent Analysis Limited