[PMETAL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 127.91%
YoY- -81.82%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,094,892 2,129,682 1,689,038 1,078,948 1,217,120 1,259,900 531,976 25.63%
PBT 113,488 139,960 123,102 9,482 63,566 123,294 12,390 44.59%
Tax -19,324 -37,992 -20,756 -9,030 -8,236 -7,020 -1,948 46.53%
NP 94,164 101,968 102,346 452 55,330 116,274 10,442 44.22%
-
NP to SH 83,684 89,492 95,228 9,832 54,072 104,626 6,746 52.08%
-
Tax Rate 17.03% 27.14% 16.86% 95.23% 12.96% 5.69% 15.72% -
Total Cost 2,000,728 2,027,714 1,586,692 1,078,496 1,161,790 1,143,626 521,534 25.09%
-
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,799 8,671 7,359 5,462 5,465 10,683 - -
Div Payout % 10.52% 9.69% 7.73% 55.56% 10.11% 10.21% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,055,949 832,483 743,278 721,013 685,009 284,890 202,380 31.66%
NOSH 439,978 433,585 367,959 364,148 364,366 356,113 321,238 5.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.49% 4.79% 6.06% 0.04% 4.55% 9.23% 1.96% -
ROE 7.92% 10.75% 12.81% 1.36% 7.89% 36.73% 3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 476.13 491.18 459.03 296.29 334.04 353.79 165.60 19.22%
EPS 19.02 20.64 25.88 2.70 14.84 29.38 2.10 44.32%
DPS 2.00 2.00 2.00 1.50 1.50 3.00 0.00 -
NAPS 2.40 1.92 2.02 1.98 1.88 0.80 0.63 24.94%
Adjusted Per Share Value based on latest NOSH - 364,973
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.42 25.85 20.50 13.09 14.77 15.29 6.46 25.62%
EPS 1.02 1.09 1.16 0.12 0.66 1.27 0.08 52.78%
DPS 0.11 0.11 0.09 0.07 0.07 0.13 0.00 -
NAPS 0.1282 0.101 0.0902 0.0875 0.0831 0.0346 0.0246 31.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.84 2.21 1.33 1.08 1.22 1.78 0.41 -
P/RPS 0.39 0.45 0.29 0.36 0.37 0.50 0.25 7.68%
P/EPS 9.67 10.71 5.14 40.00 8.22 6.06 19.52 -11.03%
EY 10.34 9.34 19.46 2.50 12.16 16.51 5.12 12.41%
DY 1.09 0.90 1.50 1.39 1.23 1.69 0.00 -
P/NAPS 0.77 1.15 0.66 0.55 0.65 2.23 0.65 2.86%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 29/08/07 24/08/06 -
Price 1.70 1.89 1.39 1.20 1.16 1.63 0.38 -
P/RPS 0.36 0.38 0.30 0.41 0.35 0.46 0.23 7.74%
P/EPS 8.94 9.16 5.37 44.44 7.82 5.55 18.10 -11.08%
EY 11.19 10.92 18.62 2.25 12.79 18.02 5.53 12.45%
DY 1.18 1.06 1.44 1.25 1.29 1.84 0.00 -
P/NAPS 0.71 0.98 0.69 0.61 0.62 2.04 0.60 2.84%

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