[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 371.54%
YoY- 467.78%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,698,839 1,749,217 1,689,038 1,580,048 1,133,181 1,127,501 1,078,948 35.23%
PBT 103,315 108,690 123,102 162,344 40,125 21,337 9,482 389.34%
Tax -13,705 -21,138 -20,756 -21,956 -11,430 -8,533 -9,030 31.96%
NP 89,610 87,552 102,346 140,388 28,695 12,804 452 3267.39%
-
NP to SH 83,493 82,458 95,228 129,560 27,476 18,766 9,832 314.61%
-
Tax Rate 13.27% 19.45% 16.86% 13.52% 28.49% 39.99% 95.23% -
Total Cost 1,609,229 1,661,665 1,586,692 1,439,660 1,104,486 1,114,697 1,078,496 30.48%
-
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,600 5,710 7,359 - 6,395 3,646 5,462 35.22%
Div Payout % 10.30% 6.93% 7.73% - 23.28% 19.43% 55.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.14%
NOSH 430,047 428,282 367,959 365,575 365,452 364,637 364,148 11.69%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.27% 5.01% 6.06% 8.89% 2.53% 1.14% 0.04% -
ROE 10.44% 10.52% 12.81% 17.37% 3.74% 2.60% 1.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.04 408.43 459.03 432.21 310.08 309.21 296.29 21.07%
EPS 21.87 19.25 25.88 35.44 7.53 5.15 2.70 301.79%
DPS 2.00 1.33 2.00 0.00 1.75 1.00 1.50 21.07%
NAPS 1.86 1.83 2.02 2.04 2.01 1.98 1.98 -4.07%
Adjusted Per Share Value based on latest NOSH - 365,575
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.62 21.23 20.50 19.18 13.75 13.68 13.09 35.27%
EPS 1.01 1.00 1.16 1.57 0.33 0.23 0.12 312.16%
DPS 0.10 0.07 0.09 0.00 0.08 0.04 0.07 26.76%
NAPS 0.0971 0.0951 0.0902 0.0905 0.0891 0.0876 0.0875 7.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.62 1.50 1.33 1.27 1.20 1.28 1.08 -
P/RPS 0.66 0.37 0.29 0.29 0.39 0.41 0.36 49.62%
P/EPS 13.49 7.79 5.14 3.58 15.96 24.87 40.00 -51.45%
EY 7.41 12.84 19.46 27.91 6.27 4.02 2.50 105.93%
DY 0.76 0.89 1.50 0.00 1.46 0.78 1.39 -33.06%
P/NAPS 1.41 0.82 0.66 0.62 0.60 0.65 0.55 86.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 -
Price 2.15 2.13 1.39 1.38 1.20 1.23 1.20 -
P/RPS 0.54 0.52 0.30 0.32 0.39 0.40 0.41 20.09%
P/EPS 11.07 11.06 5.37 3.89 15.96 23.90 44.44 -60.30%
EY 9.03 9.04 18.62 25.68 6.27 4.18 2.25 151.90%
DY 0.93 0.63 1.44 0.00 1.46 0.81 1.25 -17.84%
P/NAPS 1.16 1.16 0.69 0.68 0.60 0.62 0.61 53.31%

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