[PMETAL] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	2,283,015	2,033,435	1,919,161	1,775,413	1,698,839	1,646,693	1,485,451	33.07%
YoY %	12.27%	5.95%	8.10%	4.51%	3.17%	10.85%	-	-
Horiz. %	153.69%	136.89%	129.20%	119.52%	114.37%	110.85%	100.00%	-
PBT	127,972	121,845	111,744	95,952	103,315	103,815	95,110	21.81%
YoY %	5.03%	9.04%	16.46%	-7.13%	-0.48%	9.15%	-	-
Horiz. %	134.55%	128.11%	117.49%	100.89%	108.63%	109.15%	100.00%	-
Tax	-25,939	-23,375	-22,324	-17,063	-13,705	-19,534	-15,943	38.20%
YoY %	-10.97%	-4.71%	-30.83%	-24.50%	29.84%	-22.52%	-	-
Horiz. %	162.70%	146.62%	140.02%	107.03%	85.96%	122.52%	100.00%	-
NP	102,033	98,470	89,420	78,889	89,610	84,281	79,167	18.37%
YoY %	3.62%	10.12%	13.35%	-11.96%	6.32%	6.46%	-	-
Horiz. %	128.88%	124.38%	112.95%	99.65%	113.19%	106.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,921	86,526	80,624	72,592	83,493	74,447	69,376	20.57%
YoY %	6.24%	7.32%	11.06%	-13.06%	12.15%	7.31%	-	-
Horiz. %	132.50%	124.72%	116.21%	104.64%	120.35%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.27%	19.18%	19.98%	17.78%	13.27%	18.82%	16.76%	-
YoY %	5.68%	-4.00%	12.37%	33.99%	-29.49%	12.29%	-	-
Horiz. %	120.94%	114.44%	119.21%	106.09%	79.18%	112.29%	100.00%	-
Total Cost	2,180,982	1,934,965	1,829,741	1,696,524	1,609,229	1,562,412	1,406,284	33.87%
YoY %	12.71%	5.75%	7.85%	5.42%	3.00%	11.10%	-	-
Horiz. %	155.09%	137.59%	130.11%	120.64%	114.43%	111.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,044,881	1,010,995	836,170	819,861	429,956	784,364	742,813	25.46%
YoY %	3.35%	20.91%	1.99%	90.68%	-45.18%	5.59%	-	-
Horiz. %	140.67%	136.10%	112.57%	110.37%	57.88%	105.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	8,745	8,654	8,654	7,976	7,976	7,330	7,330	12.45%
YoY %	1.05%	0.00%	8.50%	0.00%	8.81%	0.00%	-	-
Horiz. %	119.30%	118.06%	118.06%	108.81%	108.81%	100.00%	100.00%	-
Div Payout %	9.51%	10.00%	10.73%	10.99%	9.55%	9.85%	10.57%	-
YoY %	-4.90%	-6.80%	-2.37%	15.08%	-3.05%	-6.81%	-	-
Horiz. %	89.97%	94.61%	101.51%	103.97%	90.35%	93.19%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,044,881	1,010,995	836,170	819,861	429,956	784,364	742,813	25.46%
YoY %	3.35%	20.91%	1.99%	90.68%	-45.18%	5.59%	-	-
Horiz. %	140.67%	136.10%	112.57%	110.37%	57.88%	105.59%	100.00%	-
NOSH	439,025	439,563	435,505	431,506	429,956	428,614	367,729	12.50%
YoY %	-0.12%	0.93%	0.93%	0.36%	0.31%	16.56%	-	-
Horiz. %	119.39%	119.53%	118.43%	117.34%	116.92%	116.56%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	4.47%	4.84%	4.66%	4.44%	5.27%	5.12%	5.33%	-
YoY %	-7.64%	3.86%	4.95%	-15.75%	2.93%	-3.94%	-	-
Horiz. %	83.86%	90.81%	87.43%	83.30%	98.87%	96.06%	100.00%	-
ROE	8.80%	8.56%	9.64%	8.85%	19.42%	9.49%	9.34%	-
YoY %	2.80%	-11.20%	8.93%	-54.43%	104.64%	1.61%	-	-
Horiz. %	94.22%	91.65%	103.21%	94.75%	207.92%	101.61%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	520.02	462.60	440.67	411.45	395.12	384.19	403.95	18.28%
YoY %	12.41%	4.98%	7.10%	4.13%	2.84%	-4.89%	-	-
Horiz. %	128.73%	114.52%	109.09%	101.86%	97.81%	95.11%	100.00%	-
EPS	20.94	19.68	18.51	16.82	19.42	17.37	18.87	7.16%
YoY %	6.40%	6.32%	10.05%	-13.39%	11.80%	-7.95%	-	-
Horiz. %	110.97%	104.29%	98.09%	89.14%	102.91%	92.05%	100.00%	-
DPS	2.00	1.97	2.00	1.85	1.86	1.71	2.00	0.00%
YoY %	1.52%	-1.50%	8.11%	-0.54%	8.77%	-14.50%	-	-
Horiz. %	100.00%	98.50%	100.00%	92.50%	93.00%	85.50%	100.00%	-
NAPS	2.38	2.30	1.92	1.90	1.00	1.83	2.02	11.52%
YoY %	3.48%	19.79%	1.05%	90.00%	-45.36%	-9.41%	-	-
Horiz. %	117.82%	113.86%	95.05%	94.06%	49.50%	90.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 431,506
RPS	27.71	24.68	23.29	21.55	20.62	19.99	18.03	33.07%
YoY %	12.28%	5.97%	8.07%	4.51%	3.15%	10.87%	-	-
Horiz. %	153.69%	136.88%	129.17%	119.52%	114.36%	110.87%	100.00%	-
EPS	1.12	1.05	0.98	0.88	1.01	0.90	0.84	21.07%
YoY %	6.67%	7.14%	11.36%	-12.87%	12.22%	7.14%	-	-
Horiz. %	133.33%	125.00%	116.67%	104.76%	120.24%	107.14%	100.00%	-
DPS	0.11	0.11	0.11	0.10	0.10	0.09	0.09	14.27%
YoY %	0.00%	0.00%	10.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	122.22%	122.22%	122.22%	111.11%	111.11%	100.00%	100.00%	-
NAPS	0.1268	0.1227	0.1015	0.0995	0.0522	0.0952	0.0902	25.41%
YoY %	3.34%	20.89%	2.01%	90.61%	-45.17%	5.54%	-	-
Horiz. %	140.58%	136.03%	112.53%	110.31%	57.87%	105.54%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.76	1.55	2.21	2.33	2.62	1.50	1.33	-
P/RPS	0.34	0.34	0.50	0.57	0.66	0.39	0.33	2.00%
YoY %	0.00%	-32.00%	-12.28%	-13.64%	69.23%	18.18%	-	-
Horiz. %	103.03%	103.03%	151.52%	172.73%	200.00%	118.18%	100.00%	-
P/EPS	8.41	7.87	11.94	13.85	13.49	8.64	7.05	12.44%
YoY %	6.86%	-34.09%	-13.79%	2.67%	56.13%	22.55%	-	-
Horiz. %	119.29%	111.63%	169.36%	196.45%	191.35%	122.55%	100.00%	-
EY	11.90	12.70	8.38	7.22	7.41	11.58	14.18	-11.00%
YoY %	-6.30%	51.55%	16.07%	-2.56%	-36.01%	-18.34%	-	-
Horiz. %	83.92%	89.56%	59.10%	50.92%	52.26%	81.66%	100.00%	-
DY	1.14	1.27	0.90	0.79	0.71	1.14	1.50	-16.67%
YoY %	-10.24%	41.11%	13.92%	11.27%	-37.72%	-24.00%	-	-
Horiz. %	76.00%	84.67%	60.00%	52.67%	47.33%	76.00%	100.00%	-
P/NAPS	0.74	0.67	1.15	1.23	2.62	0.82	0.66	7.90%
YoY %	10.45%	-41.74%	-6.50%	-53.05%	219.51%	24.24%	-	-
Horiz. %	112.12%	101.52%	174.24%	186.36%	396.97%	124.24%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	25/08/11	30/05/11	28/02/11	29/11/10	12/08/10	-
Price	1.92	1.73	1.89	2.36	2.15	2.13	1.39	-
P/RPS	0.37	0.37	0.43	0.57	0.54	0.55	0.34	5.78%
YoY %	0.00%	-13.95%	-24.56%	5.56%	-1.82%	61.76%	-	-
Horiz. %	108.82%	108.82%	126.47%	167.65%	158.82%	161.76%	100.00%	-
P/EPS	9.17	8.79	10.21	14.03	11.07	12.26	7.37	15.63%
YoY %	4.32%	-13.91%	-27.23%	26.74%	-9.71%	66.35%	-	-
Horiz. %	124.42%	119.27%	138.53%	190.37%	150.20%	166.35%	100.00%	-
EY	10.90	11.38	9.80	7.13	9.03	8.15	13.57	-13.55%
YoY %	-4.22%	16.12%	37.45%	-21.04%	10.80%	-39.94%	-	-
Horiz. %	80.32%	83.86%	72.22%	52.54%	66.54%	60.06%	100.00%	-
DY	1.04	1.14	1.06	0.78	0.86	0.80	1.44	-19.45%
YoY %	-8.77%	7.55%	35.90%	-9.30%	7.50%	-44.44%	-	-
Horiz. %	72.22%	79.17%	73.61%	54.17%	59.72%	55.56%	100.00%	-
P/NAPS	0.81	0.75	0.98	1.24	2.15	1.16	0.69	11.24%
YoY %	8.00%	-23.47%	-20.97%	-42.33%	85.34%	68.12%	-	-
Horiz. %	117.39%	108.70%	142.03%	179.71%	311.59%	168.12%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 June 2024

MQ Trader

MQ Trading Signals

2024-06-11 15:35:00

EMA 5

5 Mins

SELL

2024-06-11 15:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-11 15:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-11 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-11 15:20:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

597

DSONIC

DATASONIC GROUP BERHAD

445

MPI

MALAYSIAN PACIFIC INDUSTRIES

430

PTRANS

PERAK TRANSIT BERHAD

412

GENTING

GENTING BHD

407

HLIND

HONG LEONG INDUSTRIES BHD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

PBBANK

PUBLIC BANK BHD

346

MAYBANK

MALAYAN BANKING BHD

328

Daily Stocks

0.105

+0.01

233,681,900

JCY

0.745

+0.08

150,508,600

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.11

0.00

141,620,300

YNHPROP

0.80

+0.13

138,505,700

SNS

0.73

+0.08

115,837,700

TALAMT

0.025

+0.01

111,807,100

HSI-HU8

0.12

0.00

108,856,800

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.17

-0.01

72,545,900

More active Stocks

DLADY

38.14

+0.62

29,400

VITROX

4.73

+0.48

1,965,500

SUNCON

3.72

+0.41

15,132,300

GAMUDA

6.42

+0.30

17,577,900

SAM

6.71

+0.28

1,060,200

6.55

+0.26

12,241,600

SUNCON-C5

0.905

+0.205

471,500

HUPSENG

1.21

+0.20

19,633,400

IDEAL

3.70

+0.20

5,500

VSTECS

4.25

+0.18

3,345,000

More gainer Stocks

NESTLE

124.10

-2.20

21,000

PETDAG

17.60

-0.50

1,090,200

HSI-CVX

1.12

-0.41

19,500

DIALOG-C1O

0.08

-0.26

150,900

HSI-CVV

0.675

-0.235

15,800

F&N

31.88

-0.22

152,500

UTDPLT

24.44

-0.18

320,000

HSI-CXT

0.895

-0.175

100,000

HSI-CVG

0.35

-0.17

10,000

HSI-CXD

1.28

-0.17

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More