[PMETAL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.41%
YoY- 339.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,085,394 2,208,774 2,195,344 1,749,217 1,127,501 1,152,120 1,278,588 15.79%
PBT 18,400 102,977 133,397 108,690 21,337 55,756 579,945 -43.70%
Tax 50,621 183,990 -34,032 -21,138 -8,533 -10,413 -16,228 -
NP 69,021 286,968 99,365 87,552 12,804 45,342 563,717 -29.51%
-
NP to SH 58,184 237,246 86,504 82,458 18,766 44,497 553,724 -31.28%
-
Tax Rate -275.11% -178.67% 25.51% 19.45% 39.99% 18.68% 2.80% -
Total Cost 3,016,373 1,921,806 2,095,978 1,661,665 1,114,697 1,106,777 714,870 27.09%
-
Net Worth 1,302,019 1,185,936 1,010,286 783,757 721,981 717,738 638,857 12.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,781 11,889 5,856 5,710 3,646 - - -
Div Payout % 11.66% 5.01% 6.77% 6.93% 19.43% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,302,019 1,185,936 1,010,286 783,757 721,981 717,738 638,857 12.58%
NOSH 508,601 445,840 439,255 428,282 364,637 364,334 358,908 5.97%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.24% 12.99% 4.53% 5.01% 1.14% 3.94% 44.09% -
ROE 4.47% 20.01% 8.56% 10.52% 2.60% 6.20% 86.67% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 606.64 495.42 499.79 408.43 309.21 316.23 356.24 9.26%
EPS 11.44 53.21 19.69 19.25 5.15 12.21 154.28 -35.15%
DPS 1.33 2.67 1.33 1.33 1.00 0.00 0.00 -
NAPS 2.56 2.66 2.30 1.83 1.98 1.97 1.78 6.23%
Adjusted Per Share Value based on latest NOSH - 428,614
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.45 26.81 26.64 21.23 13.68 13.98 15.52 15.79%
EPS 0.71 2.88 1.05 1.00 0.23 0.54 6.72 -31.21%
DPS 0.08 0.14 0.07 0.07 0.04 0.00 0.00 -
NAPS 0.158 0.1439 0.1226 0.0951 0.0876 0.0871 0.0775 12.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.21 1.64 1.55 1.50 1.28 1.00 1.56 -
P/RPS 0.36 0.33 0.31 0.37 0.41 0.32 0.44 -3.28%
P/EPS 19.32 3.08 7.87 7.79 24.87 8.19 1.01 63.46%
EY 5.18 32.45 12.71 12.84 4.02 12.21 98.90 -38.80%
DY 0.60 1.63 0.86 0.89 0.78 0.00 0.00 -
P/NAPS 0.86 0.62 0.67 0.82 0.65 0.51 0.88 -0.38%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 -
Price 2.36 1.75 1.73 2.13 1.23 0.65 1.65 -
P/RPS 0.39 0.35 0.35 0.52 0.40 0.21 0.46 -2.71%
P/EPS 20.63 3.29 8.78 11.06 23.90 5.32 1.07 63.67%
EY 4.85 30.41 11.38 9.04 4.18 18.79 93.50 -38.90%
DY 0.56 1.52 0.77 0.63 0.81 0.00 0.00 -
P/NAPS 0.92 0.66 0.75 1.16 0.62 0.33 0.93 -0.17%

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