[PMETAL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.31%
YoY- 925.08%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,919,161 1,775,413 1,698,839 1,646,693 1,485,451 1,317,618 1,180,406 38.39%
PBT 111,744 95,952 103,315 103,815 95,110 88,722 38,300 104.58%
Tax -22,324 -17,063 -13,705 -19,534 -15,943 -12,367 -10,080 70.15%
NP 89,420 78,889 89,610 84,281 79,167 76,355 28,220 116.19%
-
NP to SH 80,624 72,592 83,493 74,447 69,376 67,875 26,678 109.45%
-
Tax Rate 19.98% 17.78% 13.27% 18.82% 16.76% 13.94% 26.32% -
Total Cost 1,829,741 1,696,524 1,609,229 1,562,412 1,406,284 1,241,263 1,152,186 36.23%
-
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.35%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,654 7,976 7,976 7,330 7,330 6,390 6,390 22.47%
Div Payout % 10.73% 10.99% 9.55% 9.85% 10.57% 9.41% 23.95% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.35%
NOSH 435,505 431,506 429,956 428,614 367,729 365,575 365,304 12.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.66% 4.44% 5.27% 5.12% 5.33% 5.79% 2.39% -
ROE 9.64% 8.85% 19.42% 9.49% 9.34% 9.10% 3.60% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 440.67 411.45 395.12 384.19 403.95 360.42 323.13 23.04%
EPS 18.51 16.82 19.42 17.37 18.87 18.57 7.30 86.26%
DPS 2.00 1.85 1.86 1.71 2.00 1.75 1.75 9.33%
NAPS 1.92 1.90 1.00 1.83 2.02 2.04 2.03 -3.65%
Adjusted Per Share Value based on latest NOSH - 428,614
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.29 21.55 20.62 19.99 18.03 15.99 14.33 38.35%
EPS 0.98 0.88 1.01 0.90 0.84 0.82 0.32 111.32%
DPS 0.11 0.10 0.10 0.09 0.09 0.08 0.08 23.72%
NAPS 0.1015 0.0995 0.0522 0.0952 0.0902 0.0905 0.09 8.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.21 2.33 2.62 1.50 1.33 1.27 1.20 -
P/RPS 0.50 0.57 0.66 0.39 0.33 0.35 0.37 22.29%
P/EPS 11.94 13.85 13.49 8.64 7.05 6.84 16.43 -19.21%
EY 8.38 7.22 7.41 11.58 14.18 14.62 6.09 23.78%
DY 0.90 0.79 0.71 1.14 1.50 1.38 1.46 -27.63%
P/NAPS 1.15 1.23 2.62 0.82 0.66 0.62 0.59 56.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 -
Price 1.89 2.36 2.15 2.13 1.39 1.38 1.20 -
P/RPS 0.43 0.57 0.54 0.55 0.34 0.38 0.37 10.56%
P/EPS 10.21 14.03 11.07 12.26 7.37 7.43 16.43 -27.24%
EY 9.80 7.13 9.03 8.15 13.57 13.45 6.09 37.44%
DY 1.06 0.78 0.86 0.80 1.44 1.27 1.46 -19.26%
P/NAPS 0.98 1.24 2.15 1.16 0.69 0.68 0.59 40.38%

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