[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.17%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,656,581 1,047,446 525,061 2,268,751 1,646,508 1,064,841 471,586 130.55%
PBT 77,233 56,744 32,766 123,077 100,048 69,980 33,223 75.21%
Tax 137,993 -9,662 -6,599 -21,971 -25,524 -18,996 -8,847 -
NP 215,226 47,082 26,167 101,106 74,524 50,984 24,376 325.49%
-
NP to SH 177,935 41,842 22,613 90,291 64,878 44,746 21,489 307.71%
-
Tax Rate -178.67% 17.03% 20.14% 17.85% 25.51% 27.14% 26.63% -
Total Cost 1,441,355 1,000,364 498,894 2,167,645 1,571,984 1,013,857 447,210 117.72%
-
Net Worth 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 819,861 27.81%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,916 4,399 - 8,725 4,392 4,335 - -
Div Payout % 5.01% 10.52% - 9.66% 6.77% 9.69% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 819,861 27.81%
NOSH 445,840 439,978 439,941 436,269 439,255 433,585 431,506 2.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.99% 4.49% 4.98% 4.46% 4.53% 4.79% 5.17% -
ROE 15.00% 3.96% 2.18% 9.04% 6.42% 5.38% 2.62% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 371.56 238.07 119.35 520.03 374.84 245.59 109.29 125.59%
EPS 39.91 9.51 5.14 20.72 14.77 10.32 4.98 298.95%
DPS 2.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 2.66 2.40 2.36 2.29 2.30 1.92 1.90 25.06%
Adjusted Per Share Value based on latest NOSH - 439,025
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.11 12.71 6.37 27.53 19.98 12.92 5.72 130.68%
EPS 2.16 0.51 0.27 1.10 0.79 0.54 0.26 308.61%
DPS 0.11 0.05 0.00 0.11 0.05 0.05 0.00 -
NAPS 0.1439 0.1282 0.126 0.1213 0.1226 0.101 0.0995 27.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.64 1.84 2.06 1.76 1.55 2.21 2.33 -
P/RPS 0.44 0.77 1.73 0.34 0.41 0.90 2.13 -64.95%
P/EPS 4.11 19.35 40.08 8.50 10.49 21.41 46.79 -80.15%
EY 24.34 5.17 2.50 11.76 9.53 4.67 2.14 403.51%
DY 1.22 0.54 0.00 1.14 0.65 0.45 0.00 -
P/NAPS 0.62 0.77 0.87 0.77 0.67 1.15 1.23 -36.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 1.75 1.70 1.87 1.92 1.73 1.89 2.36 -
P/RPS 0.47 0.71 1.57 0.37 0.46 0.77 2.16 -63.72%
P/EPS 4.38 17.88 36.38 9.28 11.71 18.31 47.39 -79.46%
EY 22.81 5.59 2.75 10.78 8.54 5.46 2.11 386.79%
DY 1.14 0.59 0.00 1.04 0.58 0.53 0.00 -
P/NAPS 0.66 0.71 0.79 0.84 0.75 0.98 1.24 -34.24%

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