[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 186.31%
YoY- -57.83%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,656,581 1,646,508 1,311,913 845,626 864,090 958,941 480,066 22.90%
PBT 77,233 100,048 81,518 16,003 41,817 434,959 12,662 35.13%
Tax 137,993 -25,524 -15,854 -6,400 -7,810 -12,171 -2,309 -
NP 215,226 74,524 65,664 9,603 34,007 422,788 10,353 65.74%
-
NP to SH 177,935 64,878 61,844 14,075 33,373 415,293 8,294 66.61%
-
Tax Rate -178.67% 25.51% 19.45% 39.99% 18.68% 2.80% 18.24% -
Total Cost 1,441,355 1,571,984 1,246,249 836,023 830,083 536,153 469,713 20.52%
-
Net Worth 1,185,936 1,010,287 783,757 721,981 717,738 638,857 204,948 33.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,916 4,392 4,282 2,734 - - - -
Div Payout % 5.01% 6.77% 6.93% 19.43% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,185,936 1,010,287 783,757 721,981 717,738 638,857 204,948 33.95%
NOSH 445,840 439,255 428,282 364,637 364,334 358,908 320,231 5.66%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.99% 4.53% 5.01% 1.14% 3.94% 44.09% 2.16% -
ROE 15.00% 6.42% 7.89% 1.95% 4.65% 65.01% 4.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 371.56 374.84 306.32 231.91 237.17 267.18 149.91 16.31%
EPS 39.91 14.77 14.44 3.86 9.16 115.71 2.59 57.68%
DPS 2.00 1.00 1.00 0.75 0.00 0.00 0.00 -
NAPS 2.66 2.30 1.83 1.98 1.97 1.78 0.64 26.77%
Adjusted Per Share Value based on latest NOSH - 364,900
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.09 19.97 15.91 10.26 10.48 11.63 5.82 22.91%
EPS 2.16 0.79 0.75 0.17 0.40 5.04 0.10 66.80%
DPS 0.11 0.05 0.05 0.03 0.00 0.00 0.00 -
NAPS 0.1439 0.1226 0.0951 0.0876 0.0871 0.0775 0.0249 33.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.55 1.50 1.28 1.00 1.56 0.41 -
P/RPS 0.44 0.41 0.49 0.55 0.42 0.58 0.27 8.47%
P/EPS 4.11 10.49 10.39 33.16 10.92 1.35 15.83 -20.11%
EY 24.34 9.53 9.63 3.02 9.16 74.17 6.32 25.17%
DY 1.22 0.65 0.67 0.59 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.82 0.65 0.51 0.88 0.64 -0.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 22/11/06 -
Price 1.75 1.73 2.13 1.23 0.65 1.65 0.50 -
P/RPS 0.47 0.46 0.70 0.53 0.27 0.62 0.33 6.06%
P/EPS 4.38 11.71 14.75 31.87 7.10 1.43 19.31 -21.88%
EY 22.81 8.54 6.78 3.14 14.09 70.13 5.18 27.99%
DY 1.14 0.58 0.47 0.61 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 1.16 0.62 0.33 0.93 0.78 -2.74%

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