[PMETAL] QoQ 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- 37.6%
YoY- 154.56%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 467,394 449,507 395,012 334,780 306,152 281,674 257,800 48.63%
PBT 19,967 20,965 40,586 22,297 11,262 14,577 -9,836 -
Tax -5,476 -4,889 -5,489 -3,680 -1,885 -1,313 -3,202 42.96%
NP 14,491 16,076 35,097 18,617 9,377 13,264 -13,038 -
-
NP to SH 14,230 15,224 32,390 12,603 9,159 13,723 -8,807 -
-
Tax Rate 27.43% 23.32% 13.52% 16.50% 16.74% 9.01% - -
Total Cost 452,903 433,431 359,915 316,163 296,775 268,410 270,838 40.84%
-
Net Worth 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,677 - 3,653 - 2,737 - -
Div Payout % - 24.15% - 28.99% - 19.95% - -
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 784,364 742,813 745,774 741,567 722,502 722,647 720,572 5.81%
NOSH 428,614 367,729 365,575 365,304 364,900 364,973 363,925 11.51%
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 3.10% 3.58% 8.89% 5.56% 3.06% 4.71% -5.06% -
ROE 1.81% 2.05% 4.34% 1.70% 1.27% 1.90% -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 109.05 122.24 108.05 91.64 83.90 77.18 70.84 33.28%
EPS 3.32 4.14 8.86 3.45 2.51 3.76 -2.42 -
DPS 0.00 1.00 0.00 1.00 0.00 0.75 0.00 -
NAPS 1.83 2.02 2.04 2.03 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 5.67 5.46 4.79 4.06 3.72 3.42 3.13 48.54%
EPS 0.17 0.18 0.39 0.15 0.11 0.17 -0.11 -
DPS 0.00 0.04 0.00 0.04 0.00 0.03 0.00 -
NAPS 0.0952 0.0902 0.0905 0.09 0.0877 0.0877 0.0875 5.77%
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 1.38 1.09 1.18 1.31 1.53 1.40 0.90 32.93%
P/EPS 45.18 32.13 14.33 34.78 51.00 28.72 -26.45 -
EY 2.21 3.11 6.98 2.87 1.96 3.48 -3.78 -
DY 0.00 0.75 0.00 0.83 0.00 0.69 0.00 -
P/NAPS 0.82 0.66 0.62 0.59 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 1.95 1.14 1.28 1.31 1.47 1.55 1.24 35.19%
P/EPS 64.16 33.57 15.58 34.78 49.00 31.91 -36.36 -
EY 1.56 2.98 6.42 2.87 2.04 3.13 -2.75 -
DY 0.00 0.72 0.00 0.83 0.00 0.62 0.00 -
P/NAPS 1.16 0.69 0.68 0.59 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