[PMETAL] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.11%
YoY- -6.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,794,636 3,039,172 2,094,892 2,129,682 1,689,038 1,078,948 1,217,120 20.85%
PBT 239,946 124,336 113,488 139,960 123,102 9,482 63,566 24.76%
Tax -37,836 -24,538 -19,324 -37,992 -20,756 -9,030 -8,236 28.91%
NP 202,110 99,798 94,164 101,968 102,346 452 55,330 24.08%
-
NP to SH 176,114 90,574 83,684 89,492 95,228 9,832 54,072 21.73%
-
Tax Rate 15.77% 19.74% 17.03% 27.14% 16.86% 95.23% 12.96% -
Total Cost 3,592,526 2,939,374 2,000,728 2,027,714 1,586,692 1,078,496 1,161,790 20.69%
-
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 103,413 - 8,799 8,671 7,359 5,462 5,465 63.20%
Div Payout % 58.72% - 10.52% 9.69% 7.73% 55.56% 10.11% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
NOSH 517,069 508,271 439,978 433,585 367,959 364,148 364,366 6.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.33% 3.28% 4.49% 4.79% 6.06% 0.04% 4.55% -
ROE 10.35% 6.91% 7.92% 10.75% 12.81% 1.36% 7.89% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 733.87 597.94 476.13 491.18 459.03 296.29 334.04 14.01%
EPS 34.06 17.82 19.02 20.64 25.88 2.70 14.84 14.84%
DPS 20.00 0.00 2.00 2.00 2.00 1.50 1.50 53.95%
NAPS 3.29 2.58 2.40 1.92 2.02 1.98 1.88 9.77%
Adjusted Per Share Value based on latest NOSH - 435,505
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.05 36.88 25.42 25.85 20.50 13.09 14.77 20.85%
EPS 2.14 1.10 1.02 1.09 1.16 0.12 0.66 21.64%
DPS 1.26 0.00 0.11 0.11 0.09 0.07 0.07 61.85%
NAPS 0.2065 0.1592 0.1282 0.101 0.0902 0.0875 0.0831 16.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.93 2.33 1.84 2.21 1.33 1.08 1.22 -
P/RPS 0.54 0.39 0.39 0.45 0.29 0.36 0.37 6.50%
P/EPS 11.54 13.08 9.67 10.71 5.14 40.00 8.22 5.81%
EY 8.67 7.65 10.34 9.34 19.46 2.50 12.16 -5.47%
DY 5.09 0.00 1.09 0.90 1.50 1.39 1.23 26.69%
P/NAPS 1.19 0.90 0.77 1.15 0.66 0.55 0.65 10.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 -
Price 6.10 2.02 1.70 1.89 1.39 1.20 1.16 -
P/RPS 0.83 0.34 0.36 0.38 0.30 0.41 0.35 15.47%
P/EPS 17.91 11.34 8.94 9.16 5.37 44.44 7.82 14.80%
EY 5.58 8.82 11.19 10.92 18.62 2.25 12.79 -12.90%
DY 3.28 0.00 1.18 1.06 1.44 1.25 1.29 16.81%
P/NAPS 1.85 0.78 0.71 0.98 0.69 0.61 0.62 19.97%

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