[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 95.21%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,311,913 844,519 395,012 1,133,181 845,626 539,474 257,800 195.56%
PBT 81,518 61,551 40,586 40,125 16,003 4,741 -9,836 -
Tax -15,854 -10,378 -5,489 -11,430 -6,400 -4,515 -3,202 190.21%
NP 65,664 51,173 35,097 28,695 9,603 226 -13,038 -
-
NP to SH 61,844 47,614 32,390 27,476 14,075 4,916 -8,807 -
-
Tax Rate 19.45% 16.86% 13.52% 28.49% 39.99% 95.23% - -
Total Cost 1,246,249 793,346 359,915 1,104,486 836,023 539,248 270,838 176.39%
-
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,282 3,679 - 6,395 2,734 2,731 - -
Div Payout % 6.93% 7.73% - 23.28% 19.43% 55.56% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.75%
NOSH 428,282 367,959 365,575 365,452 364,637 364,148 363,925 11.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.01% 6.06% 8.89% 2.53% 1.14% 0.04% -5.06% -
ROE 7.89% 6.41% 4.34% 3.74% 1.95% 0.68% -1.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 306.32 229.51 108.05 310.08 231.91 148.15 70.84 165.18%
EPS 14.44 12.94 8.86 7.53 3.86 1.35 -2.42 -
DPS 1.00 1.00 0.00 1.75 0.75 0.75 0.00 -
NAPS 1.83 2.02 2.04 2.01 1.98 1.98 1.98 -5.11%
Adjusted Per Share Value based on latest NOSH - 365,304
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.92 10.25 4.79 13.75 10.26 6.55 3.13 195.46%
EPS 0.75 0.58 0.39 0.33 0.17 0.06 -0.11 -
DPS 0.05 0.04 0.00 0.08 0.03 0.03 0.00 -
NAPS 0.0951 0.0902 0.0905 0.0891 0.0876 0.0875 0.0875 5.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.50 1.33 1.27 1.20 1.28 1.08 0.64 -
P/RPS 0.49 0.58 1.18 0.39 0.55 0.73 0.90 -33.29%
P/EPS 10.39 10.28 14.33 15.96 33.16 80.00 -26.45 -
EY 9.63 9.73 6.98 6.27 3.02 1.25 -3.78 -
DY 0.67 0.75 0.00 1.46 0.59 0.69 0.00 -
P/NAPS 0.82 0.66 0.62 0.60 0.65 0.55 0.32 87.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 2.13 1.39 1.38 1.20 1.23 1.20 0.88 -
P/RPS 0.70 0.61 1.28 0.39 0.53 0.81 1.24 -31.67%
P/EPS 14.75 10.74 15.58 15.96 31.87 88.89 -36.36 -
EY 6.78 9.31 6.42 6.27 3.14 1.13 -2.75 -
DY 0.47 0.72 0.00 1.46 0.61 0.62 0.00 -
P/NAPS 1.16 0.69 0.68 0.60 0.62 0.61 0.44 90.72%

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