[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.41%
YoY- 339.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,129,682 1,886,344 1,698,839 1,749,217 1,689,038 1,580,048 1,133,181 52.46%
PBT 139,960 132,892 103,315 108,690 123,102 162,344 40,125 130.52%
Tax -37,992 -35,388 -13,705 -21,138 -20,756 -21,956 -11,430 123.21%
NP 101,968 97,504 89,610 87,552 102,346 140,388 28,695 133.40%
-
NP to SH 89,492 85,956 83,493 82,458 95,228 129,560 27,476 120.20%
-
Tax Rate 27.14% 26.63% 13.27% 19.45% 16.86% 13.52% 28.49% -
Total Cost 2,027,714 1,788,840 1,609,229 1,661,665 1,586,692 1,439,660 1,104,486 50.10%
-
Net Worth 832,483 819,861 799,888 783,757 743,278 745,774 734,558 8.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,671 - 8,600 5,710 7,359 - 6,395 22.57%
Div Payout % 9.69% - 10.30% 6.93% 7.73% - 23.28% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 832,483 819,861 799,888 783,757 743,278 745,774 734,558 8.72%
NOSH 433,585 431,506 430,047 428,282 367,959 365,575 365,452 12.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.79% 5.17% 5.27% 5.01% 6.06% 8.89% 2.53% -
ROE 10.75% 10.48% 10.44% 10.52% 12.81% 17.37% 3.74% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 491.18 437.15 395.04 408.43 459.03 432.21 310.08 36.00%
EPS 20.64 19.92 21.87 19.25 25.88 35.44 7.53 96.22%
DPS 2.00 0.00 2.00 1.33 2.00 0.00 1.75 9.33%
NAPS 1.92 1.90 1.86 1.83 2.02 2.04 2.01 -3.01%
Adjusted Per Share Value based on latest NOSH - 428,614
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.85 22.89 20.62 21.23 20.50 19.18 13.75 52.50%
EPS 1.09 1.04 1.01 1.00 1.16 1.57 0.33 122.27%
DPS 0.11 0.00 0.10 0.07 0.09 0.00 0.08 23.72%
NAPS 0.101 0.0995 0.0971 0.0951 0.0902 0.0905 0.0891 8.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.21 2.33 2.62 1.50 1.33 1.27 1.20 -
P/RPS 0.45 0.53 0.66 0.37 0.29 0.29 0.39 10.03%
P/EPS 10.71 11.70 13.49 7.79 5.14 3.58 15.96 -23.40%
EY 9.34 8.55 7.41 12.84 19.46 27.91 6.27 30.52%
DY 0.90 0.00 0.76 0.89 1.50 0.00 1.46 -27.63%
P/NAPS 1.15 1.23 1.41 0.82 0.66 0.62 0.60 54.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 -
Price 1.89 2.36 2.15 2.13 1.39 1.38 1.20 -
P/RPS 0.38 0.54 0.54 0.52 0.30 0.32 0.39 -1.72%
P/EPS 9.16 11.85 11.07 11.06 5.37 3.89 15.96 -31.00%
EY 10.92 8.44 9.03 9.04 18.62 25.68 6.27 44.90%
DY 1.06 0.00 0.93 0.63 1.44 0.00 1.46 -19.26%
P/NAPS 0.98 1.24 1.16 1.16 0.69 0.68 0.60 38.81%

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