[PMETAL] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.95%
YoY- -33.66%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,588,420 2,896,972 2,100,244 1,886,344 1,580,048 1,031,200 1,210,356 19.84%
PBT 145,556 141,280 131,064 132,892 162,344 -39,344 54,512 17.77%
Tax -35,824 -32,968 -26,396 -35,388 -21,956 -12,808 -7,512 29.72%
NP 109,732 108,312 104,668 97,504 140,388 -52,152 47,000 15.17%
-
NP to SH 112,124 100,984 90,452 85,956 129,560 -35,228 45,724 16.11%
-
Tax Rate 24.61% 23.34% 20.14% 26.63% 13.52% - 13.78% -
Total Cost 3,478,688 2,788,660 1,995,576 1,788,840 1,439,660 1,083,352 1,163,356 20.01%
-
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 102,302 - - - - - - -
Div Payout % 91.24% - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
NOSH 511,514 507,967 439,941 431,506 365,575 363,925 364,044 5.82%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.06% 3.74% 4.98% 5.17% 8.89% -5.06% 3.88% -
ROE 8.77% 7.89% 8.71% 10.48% 17.37% -4.89% 6.79% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 701.53 570.31 477.39 437.15 432.21 283.35 332.47 13.24%
EPS 21.92 19.88 20.56 19.92 35.44 -9.68 12.56 9.72%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.52 2.36 1.90 2.04 1.98 1.85 5.14%
Adjusted Per Share Value based on latest NOSH - 431,506
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 43.55 35.16 25.49 22.89 19.18 12.52 14.69 19.84%
EPS 1.36 1.23 1.10 1.04 1.57 -0.43 0.55 16.27%
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1554 0.126 0.0995 0.0905 0.0875 0.0817 11.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.26 1.76 2.06 2.33 1.27 0.64 1.19 -
P/RPS 0.32 0.31 0.43 0.53 0.29 0.23 0.36 -1.94%
P/EPS 10.31 8.85 10.02 11.70 3.58 -6.61 9.47 1.42%
EY 9.70 11.30 9.98 8.55 27.91 -15.13 10.55 -1.38%
DY 8.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 0.87 1.23 0.62 0.32 0.64 5.84%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 -
Price 3.55 2.34 1.87 2.36 1.38 0.88 1.47 -
P/RPS 0.51 0.41 0.39 0.54 0.32 0.31 0.44 2.48%
P/EPS 16.20 11.77 9.10 11.85 3.89 -9.09 11.70 5.57%
EY 6.17 8.50 10.99 8.44 25.68 -11.00 8.54 -5.27%
DY 5.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.93 0.79 1.24 0.68 0.44 0.79 10.26%

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