[PMETAL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.18%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,384,420 2,208,774 2,094,892 2,100,244 2,268,751 2,195,344 2,129,682 7.78%
PBT 100,144 102,977 113,488 131,064 123,077 133,397 139,960 -19.92%
Tax 121,684 183,990 -19,324 -26,396 -21,971 -34,032 -37,992 -
NP 221,828 286,968 94,164 104,668 101,106 99,365 101,968 67.49%
-
NP to SH 183,899 237,246 83,684 90,452 90,291 86,504 89,492 61.28%
-
Tax Rate -121.51% -178.67% 17.03% 20.14% 17.85% 25.51% 27.14% -
Total Cost 2,162,592 1,921,806 2,000,728 1,995,576 2,167,645 2,095,978 2,027,714 4.36%
-
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,286 832,483 22.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,727 11,889 8,799 - 8,725 5,856 8,671 35.64%
Div Payout % 7.46% 5.01% 10.52% - 9.66% 6.77% 9.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,286 832,483 22.49%
NOSH 457,568 445,840 439,978 439,941 436,269 439,255 433,585 3.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.30% 12.99% 4.49% 4.98% 4.46% 4.53% 4.79% -
ROE 16.27% 20.01% 7.92% 8.71% 9.04% 8.56% 10.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 521.11 495.42 476.13 477.39 520.03 499.79 491.18 4.00%
EPS 40.29 53.21 19.02 20.56 20.72 19.69 20.64 55.87%
DPS 3.00 2.67 2.00 0.00 2.00 1.33 2.00 30.87%
NAPS 2.47 2.66 2.40 2.36 2.29 2.30 1.92 18.19%
Adjusted Per Share Value based on latest NOSH - 439,941
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.92 26.79 25.41 25.48 27.52 26.63 25.83 7.78%
EPS 2.23 2.88 1.02 1.10 1.10 1.05 1.09 60.80%
DPS 0.17 0.14 0.11 0.00 0.11 0.07 0.11 33.49%
NAPS 0.1371 0.1439 0.1281 0.1259 0.1212 0.1226 0.101 22.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.91 1.64 1.84 2.06 1.76 1.55 2.21 -
P/RPS 0.37 0.33 0.39 0.43 0.34 0.31 0.45 -12.18%
P/EPS 4.75 3.08 9.67 10.02 8.50 7.87 10.71 -41.69%
EY 21.04 32.45 10.34 9.98 11.76 12.71 9.34 71.42%
DY 1.57 1.63 1.09 0.00 1.14 0.86 0.90 44.66%
P/NAPS 0.77 0.62 0.77 0.87 0.77 0.67 1.15 -23.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 1.76 1.75 1.70 1.87 1.92 1.73 1.89 -
P/RPS 0.34 0.35 0.36 0.39 0.37 0.35 0.38 -7.11%
P/EPS 4.38 3.29 8.94 9.10 9.28 8.78 9.16 -38.71%
EY 22.84 30.41 11.19 10.99 10.78 11.38 10.92 63.18%
DY 1.70 1.52 1.18 0.00 1.04 0.77 1.06 36.81%
P/NAPS 0.71 0.66 0.71 0.79 0.84 0.75 0.98 -19.25%

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