[PMETAL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 154.42%
YoY- 781.27%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,698,839 1,646,693 1,485,451 1,317,618 1,180,406 1,101,507 1,050,884 37.62%
PBT 103,315 103,815 95,110 88,722 38,300 8,902 7,673 463.30%
Tax -13,705 -19,534 -15,943 -12,367 -10,080 -25,043 -26,850 -36.05%
NP 89,610 84,281 79,167 76,355 28,220 -16,141 -19,177 -
-
NP to SH 83,493 74,447 69,376 67,875 26,678 -9,023 -11,845 -
-
Tax Rate 13.27% 18.82% 16.76% 13.94% 26.32% 281.32% 349.93% -
Total Cost 1,609,229 1,562,412 1,406,284 1,241,263 1,152,186 1,117,648 1,070,061 31.16%
-
Net Worth 429,956 784,364 742,813 745,774 741,567 722,502 722,647 -29.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,976 7,330 7,330 6,390 6,390 6,380 6,380 16.00%
Div Payout % 9.55% 9.85% 10.57% 9.41% 23.95% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 429,956 784,364 742,813 745,774 741,567 722,502 722,647 -29.19%
NOSH 429,956 428,614 367,729 365,575 365,304 364,900 364,973 11.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.27% 5.12% 5.33% 5.79% 2.39% -1.47% -1.82% -
ROE 19.42% 9.49% 9.34% 9.10% 3.60% -1.25% -1.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.12 384.19 403.95 360.42 323.13 301.87 287.93 23.41%
EPS 19.42 17.37 18.87 18.57 7.30 -2.47 -3.25 -
DPS 1.86 1.71 2.00 1.75 1.75 1.75 1.75 4.13%
NAPS 1.00 1.83 2.02 2.04 2.03 1.98 1.98 -36.50%
Adjusted Per Share Value based on latest NOSH - 365,575
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.61 19.97 18.02 15.98 14.32 13.36 12.75 37.61%
EPS 1.01 0.90 0.84 0.82 0.32 -0.11 -0.14 -
DPS 0.10 0.09 0.09 0.08 0.08 0.08 0.08 15.99%
NAPS 0.0522 0.0951 0.0901 0.0905 0.09 0.0876 0.0877 -29.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.62 1.50 1.33 1.27 1.20 1.28 1.08 -
P/RPS 0.66 0.39 0.33 0.35 0.37 0.42 0.38 44.34%
P/EPS 13.49 8.64 7.05 6.84 16.43 -51.76 -33.28 -
EY 7.41 11.58 14.18 14.62 6.09 -1.93 -3.01 -
DY 0.71 1.14 1.50 1.38 1.46 1.37 1.62 -42.21%
P/NAPS 2.62 0.82 0.66 0.62 0.59 0.65 0.55 182.30%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 -
Price 2.15 2.13 1.39 1.38 1.20 1.23 1.20 -
P/RPS 0.54 0.55 0.34 0.38 0.37 0.41 0.42 18.18%
P/EPS 11.07 12.26 7.37 7.43 16.43 -49.74 -36.97 -
EY 9.03 8.15 13.57 13.45 6.09 -2.01 -2.70 -
DY 0.86 0.80 1.44 1.27 1.46 1.42 1.46 -29.66%
P/NAPS 2.15 1.16 0.69 0.68 0.59 0.62 0.61 131.06%

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