[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -184.07%
YoY- -177.04%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,133,181 845,626 539,474 257,800 1,160,713 864,090 608,560 51.18%
PBT 40,125 16,003 4,741 -9,836 34,745 41,817 31,783 16.76%
Tax -11,430 -6,400 -4,515 -3,202 -26,208 -7,810 -4,118 97.13%
NP 28,695 9,603 226 -13,038 8,537 34,007 27,665 2.46%
-
NP to SH 27,476 14,075 4,916 -8,807 10,476 33,373 27,036 1.07%
-
Tax Rate 28.49% 39.99% 95.23% - 75.43% 18.68% 12.96% -
Total Cost 1,104,486 836,023 539,248 270,838 1,152,176 830,083 580,895 53.29%
-
Net Worth 734,558 721,981 721,013 720,572 717,792 717,738 685,009 4.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,395 2,734 2,731 - 6,376 - 2,732 76.02%
Div Payout % 23.28% 19.43% 55.56% - 60.87% - 10.11% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 734,558 721,981 721,013 720,572 717,792 717,738 685,009 4.75%
NOSH 365,452 364,637 364,148 363,925 364,361 364,334 364,366 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.53% 1.14% 0.04% -5.06% 0.74% 3.94% 4.55% -
ROE 3.74% 1.95% 0.68% -1.22% 1.46% 4.65% 3.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 310.08 231.91 148.15 70.84 318.56 237.17 167.02 50.88%
EPS 7.53 3.86 1.35 -2.42 2.87 9.16 7.42 0.98%
DPS 1.75 0.75 0.75 0.00 1.75 0.00 0.75 75.64%
NAPS 2.01 1.98 1.98 1.98 1.97 1.97 1.88 4.54%
Adjusted Per Share Value based on latest NOSH - 363,925
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.75 10.26 6.54 3.13 14.08 10.48 7.38 51.24%
EPS 0.33 0.17 0.06 -0.11 0.13 0.40 0.33 0.00%
DPS 0.08 0.03 0.03 0.00 0.08 0.00 0.03 91.95%
NAPS 0.0891 0.0876 0.0875 0.0874 0.0871 0.0871 0.0831 4.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.20 1.28 1.08 0.64 0.64 1.00 1.22 -
P/RPS 0.39 0.55 0.73 0.90 0.20 0.42 0.73 -34.08%
P/EPS 15.96 33.16 80.00 -26.45 22.26 10.92 16.44 -1.95%
EY 6.27 3.02 1.25 -3.78 4.49 9.16 6.08 2.06%
DY 1.46 0.59 0.69 0.00 2.73 0.00 0.61 78.64%
P/NAPS 0.60 0.65 0.55 0.32 0.32 0.51 0.65 -5.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 21/08/08 -
Price 1.20 1.23 1.20 0.88 0.64 0.65 1.16 -
P/RPS 0.39 0.53 0.81 1.24 0.20 0.27 0.69 -31.56%
P/EPS 15.96 31.87 88.89 -36.36 22.26 7.10 15.63 1.39%
EY 6.27 3.14 1.13 -2.75 4.49 14.09 6.40 -1.35%
DY 1.46 0.61 0.62 0.00 2.73 0.00 0.65 71.25%
P/NAPS 0.60 0.62 0.61 0.44 0.32 0.33 0.62 -2.15%

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