[PMETAL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.21%
YoY- 685.7%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,775,413 1,698,839 1,646,693 1,485,451 1,317,618 1,180,406 1,101,507 37.51%
PBT 95,952 103,315 103,815 95,110 88,722 38,300 8,902 388.66%
Tax -17,063 -13,705 -19,534 -15,943 -12,367 -10,080 -25,043 -22.58%
NP 78,889 89,610 84,281 79,167 76,355 28,220 -16,141 -
-
NP to SH 72,592 83,493 74,447 69,376 67,875 26,678 -9,023 -
-
Tax Rate 17.78% 13.27% 18.82% 16.76% 13.94% 26.32% 281.32% -
Total Cost 1,696,524 1,609,229 1,562,412 1,406,284 1,241,263 1,152,186 1,117,648 32.11%
-
Net Worth 819,861 429,956 784,364 742,813 745,774 741,567 722,502 8.80%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 7,976 7,976 7,330 7,330 6,390 6,390 6,380 16.06%
Div Payout % 10.99% 9.55% 9.85% 10.57% 9.41% 23.95% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 819,861 429,956 784,364 742,813 745,774 741,567 722,502 8.80%
NOSH 431,506 429,956 428,614 367,729 365,575 365,304 364,900 11.83%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.44% 5.27% 5.12% 5.33% 5.79% 2.39% -1.47% -
ROE 8.85% 19.42% 9.49% 9.34% 9.10% 3.60% -1.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 411.45 395.12 384.19 403.95 360.42 323.13 301.87 22.95%
EPS 16.82 19.42 17.37 18.87 18.57 7.30 -2.47 -
DPS 1.85 1.86 1.71 2.00 1.75 1.75 1.75 3.77%
NAPS 1.90 1.00 1.83 2.02 2.04 2.03 1.98 -2.71%
Adjusted Per Share Value based on latest NOSH - 367,729
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.55 20.62 19.99 18.03 15.99 14.33 13.37 37.51%
EPS 0.88 1.01 0.90 0.84 0.82 0.32 -0.11 -
DPS 0.10 0.10 0.09 0.09 0.08 0.08 0.08 16.05%
NAPS 0.0995 0.0522 0.0952 0.0902 0.0905 0.09 0.0877 8.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.33 2.62 1.50 1.33 1.27 1.20 1.28 -
P/RPS 0.57 0.66 0.39 0.33 0.35 0.37 0.42 22.60%
P/EPS 13.85 13.49 8.64 7.05 6.84 16.43 -51.76 -
EY 7.22 7.41 11.58 14.18 14.62 6.09 -1.93 -
DY 0.79 0.71 1.14 1.50 1.38 1.46 1.37 -30.74%
P/NAPS 1.23 2.62 0.82 0.66 0.62 0.59 0.65 53.04%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 -
Price 2.36 2.15 2.13 1.39 1.38 1.20 1.23 -
P/RPS 0.57 0.54 0.55 0.34 0.38 0.37 0.41 24.58%
P/EPS 14.03 11.07 12.26 7.37 7.43 16.43 -49.74 -
EY 7.13 9.03 8.15 13.57 13.45 6.09 -2.01 -
DY 0.78 0.86 0.80 1.44 1.27 1.46 1.42 -32.95%
P/NAPS 1.24 2.15 1.16 0.69 0.68 0.59 0.62 58.80%

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