[PMETAL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.22%
YoY- 28.18%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,384,420 2,293,087 2,265,620 2,336,490 2,283,015 2,033,435 1,919,161 15.49%
PBT 100,144 105,157 114,736 127,515 127,972 121,845 111,744 -7.01%
Tax 121,684 137,578 -16,604 -23,691 -25,939 -23,375 -22,324 -
NP 221,828 242,735 98,132 103,824 102,033 98,470 89,420 82.75%
-
NP to SH 183,899 204,979 89,018 93,045 91,921 86,526 80,624 72.84%
-
Tax Rate -121.51% -130.83% 14.47% 18.58% 20.27% 19.18% 19.98% -
Total Cost 2,162,592 2,050,352 2,167,488 2,232,666 2,180,982 1,934,965 1,829,741 11.73%
-
Net Worth 966,789 1,186,131 1,056,054 1,038,262 1,044,881 1,010,995 836,170 10.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,693 13,249 8,790 8,745 8,745 8,654 8,654 35.59%
Div Payout % 7.45% 6.46% 9.87% 9.40% 9.51% 10.00% 10.73% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 966,789 1,186,131 1,056,054 1,038,262 1,044,881 1,010,995 836,170 10.11%
NOSH 483,394 445,914 440,022 439,941 439,025 439,563 435,505 7.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.30% 10.59% 4.33% 4.44% 4.47% 4.84% 4.66% -
ROE 19.02% 17.28% 8.43% 8.96% 8.80% 8.56% 9.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 493.27 514.24 514.89 531.09 520.02 462.60 440.67 7.77%
EPS 38.04 45.97 20.23 21.15 20.94 19.68 18.51 61.29%
DPS 2.83 3.00 2.00 2.00 2.00 1.97 2.00 25.90%
NAPS 2.00 2.66 2.40 2.36 2.38 2.30 1.92 2.74%
Adjusted Per Share Value based on latest NOSH - 439,941
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.92 27.82 27.48 28.34 27.69 24.67 23.28 15.48%
EPS 2.23 2.49 1.08 1.13 1.12 1.05 0.98 72.57%
DPS 0.17 0.16 0.11 0.11 0.11 0.10 0.10 42.21%
NAPS 0.1173 0.1439 0.1281 0.1259 0.1267 0.1226 0.1014 10.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.91 1.64 1.84 2.06 1.76 1.55 2.21 -
P/RPS 0.39 0.32 0.36 0.39 0.34 0.34 0.50 -15.20%
P/EPS 5.02 3.57 9.10 9.74 8.41 7.87 11.94 -43.73%
EY 19.92 28.03 10.99 10.27 11.90 12.70 8.38 77.64%
DY 1.48 1.83 1.09 0.97 1.14 1.27 0.90 39.10%
P/NAPS 0.96 0.62 0.77 0.87 0.74 0.67 1.15 -11.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 1.76 1.75 1.70 1.87 1.92 1.73 1.89 -
P/RPS 0.36 0.34 0.33 0.35 0.37 0.37 0.43 -11.12%
P/EPS 4.63 3.81 8.40 8.84 9.17 8.79 10.21 -40.83%
EY 21.62 26.27 11.90 11.31 10.90 11.38 9.80 69.06%
DY 1.61 1.71 1.18 1.07 1.04 1.14 1.06 31.96%
P/NAPS 0.88 0.66 0.71 0.79 0.81 0.75 0.98 -6.89%

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