[PMETAL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -436.27%
YoY- -177.04%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,100,244 1,886,344 1,580,048 1,031,200 1,210,356 1,202,292 482,084 27.76%
PBT 131,064 132,892 162,344 -39,344 54,512 122,852 8,012 59.25%
Tax -26,396 -35,388 -21,956 -12,808 -7,512 -10,828 -1,492 61.35%
NP 104,668 97,504 140,388 -52,152 47,000 112,024 6,520 58.76%
-
NP to SH 90,452 85,956 129,560 -35,228 45,724 100,644 6,520 54.94%
-
Tax Rate 20.14% 26.63% 13.52% - 13.78% 8.81% 18.62% -
Total Cost 1,995,576 1,788,840 1,439,660 1,083,352 1,163,356 1,090,268 475,564 26.97%
-
Net Worth 1,038,262 819,861 745,774 720,572 673,482 260,043 238,813 27.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,038,262 819,861 745,774 720,572 673,482 260,043 238,813 27.72%
NOSH 439,941 431,506 365,575 363,925 364,044 351,410 379,069 2.51%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.98% 5.17% 8.89% -5.06% 3.88% 9.32% 1.35% -
ROE 8.71% 10.48% 17.37% -4.89% 6.79% 38.70% 2.73% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 477.39 437.15 432.21 283.35 332.47 342.13 127.18 24.63%
EPS 20.56 19.92 35.44 -9.68 12.56 28.64 1.72 51.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 1.90 2.04 1.98 1.85 0.74 0.63 24.59%
Adjusted Per Share Value based on latest NOSH - 363,925
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.49 22.89 19.18 12.52 14.69 14.59 5.85 27.77%
EPS 1.10 1.04 1.57 -0.43 0.55 1.22 0.08 54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.0995 0.0905 0.0875 0.0817 0.0316 0.029 27.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.06 2.33 1.27 0.64 1.19 1.04 0.42 -
P/RPS 0.43 0.53 0.29 0.23 0.36 0.30 0.33 4.50%
P/EPS 10.02 11.70 3.58 -6.61 9.47 3.63 24.42 -13.78%
EY 9.98 8.55 27.91 -15.13 10.55 27.54 4.10 15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.23 0.62 0.32 0.64 1.41 0.67 4.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 29/05/07 13/06/06 -
Price 1.87 2.36 1.38 0.88 1.47 1.66 0.40 -
P/RPS 0.39 0.54 0.32 0.31 0.44 0.49 0.31 3.89%
P/EPS 9.10 11.85 3.89 -9.09 11.70 5.80 23.26 -14.46%
EY 10.99 8.44 25.68 -11.00 8.54 17.25 4.30 16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.24 0.68 0.44 0.79 2.24 0.63 3.84%

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