[PMETAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 371.54%
YoY- 467.78%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,896,972 2,100,244 1,886,344 1,580,048 1,031,200 1,210,356 1,202,292 15.77%
PBT 141,280 131,064 132,892 162,344 -39,344 54,512 122,852 2.35%
Tax -32,968 -26,396 -35,388 -21,956 -12,808 -7,512 -10,828 20.36%
NP 108,312 104,668 97,504 140,388 -52,152 47,000 112,024 -0.55%
-
NP to SH 100,984 90,452 85,956 129,560 -35,228 45,724 100,644 0.05%
-
Tax Rate 23.34% 20.14% 26.63% 13.52% - 13.78% 8.81% -
Total Cost 2,788,660 1,995,576 1,788,840 1,439,660 1,083,352 1,163,356 1,090,268 16.92%
-
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
NOSH 507,967 439,941 431,506 365,575 363,925 364,044 351,410 6.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.74% 4.98% 5.17% 8.89% -5.06% 3.88% 9.32% -
ROE 7.89% 8.71% 10.48% 17.37% -4.89% 6.79% 38.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 570.31 477.39 437.15 432.21 283.35 332.47 342.13 8.88%
EPS 19.88 20.56 19.92 35.44 -9.68 12.56 28.64 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.36 1.90 2.04 1.98 1.85 0.74 22.63%
Adjusted Per Share Value based on latest NOSH - 365,575
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.16 25.49 22.89 19.18 12.52 14.69 14.59 15.77%
EPS 1.23 1.10 1.04 1.57 -0.43 0.55 1.22 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.126 0.0995 0.0905 0.0875 0.0817 0.0316 30.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.76 2.06 2.33 1.27 0.64 1.19 1.04 -
P/RPS 0.31 0.43 0.53 0.29 0.23 0.36 0.30 0.54%
P/EPS 8.85 10.02 11.70 3.58 -6.61 9.47 3.63 15.99%
EY 11.30 9.98 8.55 27.91 -15.13 10.55 27.54 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.87 1.23 0.62 0.32 0.64 1.41 -11.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 29/05/07 -
Price 2.34 1.87 2.36 1.38 0.88 1.47 1.66 -
P/RPS 0.41 0.39 0.54 0.32 0.31 0.44 0.49 -2.92%
P/EPS 11.77 9.10 11.85 3.89 -9.09 11.70 5.80 12.50%
EY 8.50 10.99 8.44 25.68 -11.00 8.54 17.25 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.79 1.24 0.68 0.44 0.79 2.24 -13.61%

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