[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.95%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,268,751 2,195,344 2,129,682 1,886,344 1,698,839 1,749,217 1,689,038 21.67%
PBT 123,077 133,397 139,960 132,892 103,315 108,690 123,102 -0.01%
Tax -21,971 -34,032 -37,992 -35,388 -13,705 -21,138 -20,756 3.85%
NP 101,106 99,365 101,968 97,504 89,610 87,552 102,346 -0.80%
-
NP to SH 90,291 86,504 89,492 85,956 83,493 82,458 95,228 -3.47%
-
Tax Rate 17.85% 25.51% 27.14% 26.63% 13.27% 19.45% 16.86% -
Total Cost 2,167,645 2,095,978 2,027,714 1,788,840 1,609,229 1,661,665 1,586,692 23.05%
-
Net Worth 999,057 1,010,286 832,483 819,861 799,888 783,757 743,278 21.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,725 5,856 8,671 - 8,600 5,710 7,359 11.98%
Div Payout % 9.66% 6.77% 9.69% - 10.30% 6.93% 7.73% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 999,057 1,010,286 832,483 819,861 799,888 783,757 743,278 21.72%
NOSH 436,269 439,255 433,585 431,506 430,047 428,282 367,959 11.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.46% 4.53% 4.79% 5.17% 5.27% 5.01% 6.06% -
ROE 9.04% 8.56% 10.75% 10.48% 10.44% 10.52% 12.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 520.03 499.79 491.18 437.15 395.04 408.43 459.03 8.64%
EPS 20.72 19.69 20.64 19.92 21.87 19.25 25.88 -13.74%
DPS 2.00 1.33 2.00 0.00 2.00 1.33 2.00 0.00%
NAPS 2.29 2.30 1.92 1.90 1.86 1.83 2.02 8.69%
Adjusted Per Share Value based on latest NOSH - 431,506
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.53 26.64 25.85 22.89 20.62 21.23 20.50 21.65%
EPS 1.10 1.05 1.09 1.04 1.01 1.00 1.16 -3.46%
DPS 0.11 0.07 0.11 0.00 0.10 0.07 0.09 14.27%
NAPS 0.1213 0.1226 0.101 0.0995 0.0971 0.0951 0.0902 21.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.76 1.55 2.21 2.33 2.62 1.50 1.33 -
P/RPS 0.34 0.31 0.45 0.53 0.66 0.37 0.29 11.15%
P/EPS 8.50 7.87 10.71 11.70 13.49 7.79 5.14 39.71%
EY 11.76 12.71 9.34 8.55 7.41 12.84 19.46 -28.45%
DY 1.14 0.86 0.90 0.00 0.76 0.89 1.50 -16.67%
P/NAPS 0.77 0.67 1.15 1.23 1.41 0.82 0.66 10.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 -
Price 1.92 1.73 1.89 2.36 2.15 2.13 1.39 -
P/RPS 0.37 0.35 0.38 0.54 0.54 0.52 0.30 14.96%
P/EPS 9.28 8.78 9.16 11.85 11.07 11.06 5.37 43.86%
EY 10.78 11.38 10.92 8.44 9.03 9.04 18.62 -30.46%
DY 1.04 0.77 1.06 0.00 0.93 0.63 1.44 -19.45%
P/NAPS 0.84 0.75 0.98 1.24 1.16 1.16 0.69 13.97%

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