[PMETAL] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 108.23%
YoY- -6.02%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,897,318 1,519,586 1,047,446 1,064,841 844,519 539,474 608,560 20.85%
PBT 119,973 62,168 56,744 69,980 61,551 4,741 31,783 24.76%
Tax -18,918 -12,269 -9,662 -18,996 -10,378 -4,515 -4,118 28.91%
NP 101,055 49,899 47,082 50,984 51,173 226 27,665 24.08%
-
NP to SH 88,057 45,287 41,842 44,746 47,614 4,916 27,036 21.73%
-
Tax Rate 15.77% 19.74% 17.03% 27.14% 16.86% 95.23% 12.96% -
Total Cost 1,796,263 1,469,687 1,000,364 1,013,857 793,346 539,248 580,895 20.69%
-
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 51,706 - 4,399 4,335 3,679 2,731 2,732 63.20%
Div Payout % 58.72% - 10.52% 9.69% 7.73% 55.56% 10.11% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,701,159 1,311,340 1,055,949 832,483 743,278 721,013 685,009 16.36%
NOSH 517,069 508,271 439,978 433,585 367,959 364,148 364,366 6.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.33% 3.28% 4.49% 4.79% 6.06% 0.04% 4.55% -
ROE 5.18% 3.45% 3.96% 5.38% 6.41% 0.68% 3.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 366.94 298.97 238.07 245.59 229.51 148.15 167.02 14.01%
EPS 17.03 8.91 9.51 10.32 12.94 1.35 7.42 14.84%
DPS 10.00 0.00 1.00 1.00 1.00 0.75 0.75 53.95%
NAPS 3.29 2.58 2.40 1.92 2.02 1.98 1.88 9.77%
Adjusted Per Share Value based on latest NOSH - 435,505
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.03 18.44 12.71 12.92 10.25 6.55 7.39 20.84%
EPS 1.07 0.55 0.51 0.54 0.58 0.06 0.33 21.64%
DPS 0.63 0.00 0.05 0.05 0.04 0.03 0.03 66.06%
NAPS 0.2065 0.1592 0.1282 0.101 0.0902 0.0875 0.0831 16.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.93 2.33 1.84 2.21 1.33 1.08 1.22 -
P/RPS 1.07 0.78 0.77 0.90 0.58 0.73 0.73 6.57%
P/EPS 23.08 26.15 19.35 21.41 10.28 80.00 16.44 5.81%
EY 4.33 3.82 5.17 4.67 9.73 1.25 6.08 -5.49%
DY 2.54 0.00 0.54 0.45 0.75 0.69 0.61 26.82%
P/NAPS 1.19 0.90 0.77 1.15 0.66 0.55 0.65 10.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 28/08/13 30/08/12 25/08/11 12/08/10 27/08/09 21/08/08 -
Price 6.10 2.02 1.70 1.89 1.39 1.20 1.16 -
P/RPS 1.66 0.68 0.71 0.77 0.61 0.81 0.69 15.74%
P/EPS 35.82 22.67 17.88 18.31 10.74 88.89 15.63 14.81%
EY 2.79 4.41 5.59 5.46 9.31 1.13 6.40 -12.91%
DY 1.64 0.00 0.59 0.53 0.72 0.62 0.65 16.66%
P/NAPS 1.85 0.78 0.71 0.98 0.69 0.61 0.62 19.97%

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