[PMETAL] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.38%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,091,017 3,121,657 2,384,420 2,268,751 1,698,839 1,133,181 1,160,713 23.35%
PBT 304,065 8,868 100,144 123,077 103,315 40,125 34,745 43.52%
Tax -38,098 2,707 121,684 -21,971 -13,705 -11,430 -26,208 6.43%
NP 265,967 11,575 221,828 101,106 89,610 28,695 8,537 77.34%
-
NP to SH 214,910 14,959 183,899 90,291 83,493 27,476 10,476 65.41%
-
Tax Rate 12.53% -30.53% -121.51% 17.85% 13.27% 28.49% 75.43% -
Total Cost 3,825,050 3,110,082 2,162,592 2,167,645 1,609,229 1,104,486 1,152,176 22.12%
-
Net Worth 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 717,792 6.27%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 97,360 10,185 13,727 8,725 8,600 6,395 6,376 57.47%
Div Payout % 45.30% 68.09% 7.46% 9.66% 10.30% 23.28% 60.87% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,034,456 1,268,067 1,130,195 999,057 799,888 734,558 717,792 6.27%
NOSH 608,504 509,264 457,568 436,269 430,047 365,452 364,361 8.91%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.50% 0.37% 9.30% 4.46% 5.27% 2.53% 0.74% -
ROE 20.78% 1.18% 16.27% 9.04% 10.44% 3.74% 1.46% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 672.31 612.97 521.11 520.03 395.04 310.08 318.56 13.25%
EPS 20.21 2.94 40.29 20.72 21.87 7.53 2.87 38.42%
DPS 16.00 2.00 3.00 2.00 2.00 1.75 1.75 44.57%
NAPS 1.70 2.49 2.47 2.29 1.86 2.01 1.97 -2.42%
Adjusted Per Share Value based on latest NOSH - 439,025
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.65 37.89 28.94 27.53 20.62 13.75 14.09 23.34%
EPS 2.61 0.18 2.23 1.10 1.01 0.33 0.13 64.82%
DPS 1.18 0.12 0.17 0.11 0.10 0.08 0.08 56.57%
NAPS 0.1255 0.1539 0.1372 0.1213 0.0971 0.0891 0.0871 6.27%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.59 2.32 1.91 1.76 2.62 1.20 0.64 -
P/RPS 0.39 0.38 0.37 0.34 0.66 0.39 0.20 11.76%
P/EPS 7.33 78.98 4.75 8.50 13.49 15.96 22.26 -16.89%
EY 13.64 1.27 21.04 11.76 7.41 6.27 4.49 20.33%
DY 6.18 0.86 1.57 1.14 0.76 1.46 2.73 14.58%
P/NAPS 1.52 0.93 0.77 0.77 1.41 0.60 0.32 29.63%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.93 2.30 1.76 1.92 2.15 1.20 0.64 -
P/RPS 0.44 0.38 0.34 0.37 0.54 0.39 0.20 14.03%
P/EPS 8.30 78.30 4.38 9.28 11.07 15.96 22.26 -15.15%
EY 12.05 1.28 22.84 10.78 9.03 6.27 4.49 17.87%
DY 5.46 0.87 1.70 1.04 0.93 1.46 2.73 12.24%
P/NAPS 1.72 0.92 0.71 0.84 1.16 0.60 0.32 32.33%

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