[PMETAL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.11%
YoY- -6.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,100,244 2,268,751 2,195,344 2,129,682 1,886,344 1,698,839 1,749,217 12.95%
PBT 131,064 123,077 133,397 139,960 132,892 103,315 108,690 13.27%
Tax -26,396 -21,971 -34,032 -37,992 -35,388 -13,705 -21,138 15.94%
NP 104,668 101,106 99,365 101,968 97,504 89,610 87,552 12.62%
-
NP to SH 90,452 90,291 86,504 89,492 85,956 83,493 82,458 6.35%
-
Tax Rate 20.14% 17.85% 25.51% 27.14% 26.63% 13.27% 19.45% -
Total Cost 1,995,576 2,167,645 2,095,978 2,027,714 1,788,840 1,609,229 1,661,665 12.97%
-
Net Worth 1,038,262 999,057 1,010,286 832,483 819,861 799,888 783,757 20.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 8,725 5,856 8,671 - 8,600 5,710 -
Div Payout % - 9.66% 6.77% 9.69% - 10.30% 6.93% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,038,262 999,057 1,010,286 832,483 819,861 799,888 783,757 20.59%
NOSH 439,941 436,269 439,255 433,585 431,506 430,047 428,282 1.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.98% 4.46% 4.53% 4.79% 5.17% 5.27% 5.01% -
ROE 8.71% 9.04% 8.56% 10.75% 10.48% 10.44% 10.52% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 477.39 520.03 499.79 491.18 437.15 395.04 408.43 10.95%
EPS 20.56 20.72 19.69 20.64 19.92 21.87 19.25 4.48%
DPS 0.00 2.00 1.33 2.00 0.00 2.00 1.33 -
NAPS 2.36 2.29 2.30 1.92 1.90 1.86 1.83 18.46%
Adjusted Per Share Value based on latest NOSH - 435,505
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.49 27.53 26.64 25.85 22.89 20.62 21.23 12.95%
EPS 1.10 1.10 1.05 1.09 1.04 1.01 1.00 6.55%
DPS 0.00 0.11 0.07 0.11 0.00 0.10 0.07 -
NAPS 0.126 0.1213 0.1226 0.101 0.0995 0.0971 0.0951 20.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.06 1.76 1.55 2.21 2.33 2.62 1.50 -
P/RPS 0.43 0.34 0.31 0.45 0.53 0.66 0.37 10.52%
P/EPS 10.02 8.50 7.87 10.71 11.70 13.49 7.79 18.25%
EY 9.98 11.76 12.71 9.34 8.55 7.41 12.84 -15.45%
DY 0.00 1.14 0.86 0.90 0.00 0.76 0.89 -
P/NAPS 0.87 0.77 0.67 1.15 1.23 1.41 0.82 4.02%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 1.87 1.92 1.73 1.89 2.36 2.15 2.13 -
P/RPS 0.39 0.37 0.35 0.38 0.54 0.54 0.52 -17.43%
P/EPS 9.10 9.28 8.78 9.16 11.85 11.07 11.06 -12.18%
EY 10.99 10.78 11.38 10.92 8.44 9.03 9.04 13.89%
DY 0.00 1.04 0.77 1.06 0.00 0.93 0.63 -
P/NAPS 0.79 0.84 0.75 0.98 1.24 1.16 1.16 -22.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment