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

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.06%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,283,015 2,033,435 1,919,161 1,775,413 1,698,839 1,646,693 1,485,451 33.07%
PBT 127,972 121,845 111,744 95,952 103,315 103,815 95,110 21.81%
Tax -25,939 -23,375 -22,324 -17,063 -13,705 -19,534 -15,943 38.20%
NP 102,033 98,470 89,420 78,889 89,610 84,281 79,167 18.37%
-
NP to SH 91,921 86,526 80,624 72,592 83,493 74,447 69,376 20.57%
-
Tax Rate 20.27% 19.18% 19.98% 17.78% 13.27% 18.82% 16.76% -
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%
-
Net Worth 1,044,881 1,010,995 836,170 819,861 429,956 784,364 742,813 25.46%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,745 8,654 8,654 7,976 7,976 7,330 7,330 12.45%
Div Payout % 9.51% 10.00% 10.73% 10.99% 9.55% 9.85% 10.57% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,044,881 1,010,995 836,170 819,861 429,956 784,364 742,813 25.46%
NOSH 439,025 439,563 435,505 431,506 429,956 428,614 367,729 12.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.47% 4.84% 4.66% 4.44% 5.27% 5.12% 5.33% -
ROE 8.80% 8.56% 9.64% 8.85% 19.42% 9.49% 9.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 520.02 462.60 440.67 411.45 395.12 384.19 403.95 18.28%
EPS 20.94 19.68 18.51 16.82 19.42 17.37 18.87 7.16%
DPS 2.00 1.97 2.00 1.85 1.86 1.71 2.00 0.00%
NAPS 2.38 2.30 1.92 1.90 1.00 1.83 2.02 11.52%
Adjusted Per Share Value based on latest NOSH - 431,506
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.71 24.68 23.29 21.55 20.62 19.99 18.03 33.07%
EPS 1.12 1.05 0.98 0.88 1.01 0.90 0.84 21.07%
DPS 0.11 0.11 0.11 0.10 0.10 0.09 0.09 14.27%
NAPS 0.1268 0.1227 0.1015 0.0995 0.0522 0.0952 0.0902 25.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 8.41 7.87 11.94 13.85 13.49 8.64 7.05 12.44%
EY 11.90 12.70 8.38 7.22 7.41 11.58 14.18 -11.00%
DY 1.14 1.27 0.90 0.79 0.71 1.14 1.50 -16.67%
P/NAPS 0.74 0.67 1.15 1.23 2.62 0.82 0.66 7.90%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 9.17 8.79 10.21 14.03 11.07 12.26 7.37 15.63%
EY 10.90 11.38 9.80 7.13 9.03 8.15 13.57 -13.55%
DY 1.04 1.14 1.06 0.78 0.86 0.80 1.44 -19.45%
P/NAPS 0.81 0.75 0.98 1.24 2.15 1.16 0.69 11.24%

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