[PMETAL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 29.89%
YoY- 339.39%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,314,046 1,656,581 1,646,508 1,311,913 845,626 864,090 958,941 15.79%
PBT 13,800 77,233 100,048 81,518 16,003 41,817 434,959 -43.70%
Tax 37,966 137,993 -25,524 -15,854 -6,400 -7,810 -12,171 -
NP 51,766 215,226 74,524 65,664 9,603 34,007 422,788 -29.51%
-
NP to SH 43,638 177,935 64,878 61,844 14,075 33,373 415,293 -31.28%
-
Tax Rate -275.12% -178.67% 25.51% 19.45% 39.99% 18.68% 2.80% -
Total Cost 2,262,280 1,441,355 1,571,984 1,246,249 836,023 830,083 536,153 27.09%
-
Net Worth 1,302,019 1,185,936 1,010,287 783,757 721,981 717,738 638,857 12.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,086 8,916 4,392 4,282 2,734 - - -
Div Payout % 11.66% 5.01% 6.77% 6.93% 19.43% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,302,019 1,185,936 1,010,287 783,757 721,981 717,738 638,857 12.58%
NOSH 508,601 445,840 439,255 428,282 364,637 364,334 358,908 5.97%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.24% 12.99% 4.53% 5.01% 1.14% 3.94% 44.09% -
ROE 3.35% 15.00% 6.42% 7.89% 1.95% 4.65% 65.01% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 454.98 371.56 374.84 306.32 231.91 237.17 267.18 9.26%
EPS 8.58 39.91 14.77 14.44 3.86 9.16 115.71 -35.15%
DPS 1.00 2.00 1.00 1.00 0.75 0.00 0.00 -
NAPS 2.56 2.66 2.30 1.83 1.98 1.97 1.78 6.23%
Adjusted Per Share Value based on latest NOSH - 428,614
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 28.08 20.11 19.98 15.92 10.26 10.49 11.64 15.79%
EPS 0.53 2.16 0.79 0.75 0.17 0.41 5.04 -31.27%
DPS 0.06 0.11 0.05 0.05 0.03 0.00 0.00 -
NAPS 0.158 0.1439 0.1226 0.0951 0.0876 0.0871 0.0775 12.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.21 1.64 1.55 1.50 1.28 1.00 1.56 -
P/RPS 0.49 0.44 0.41 0.49 0.55 0.42 0.58 -2.76%
P/EPS 25.76 4.11 10.49 10.39 33.16 10.92 1.35 63.39%
EY 3.88 24.34 9.53 9.63 3.02 9.16 74.17 -38.81%
DY 0.45 1.22 0.65 0.67 0.59 0.00 0.00 -
P/NAPS 0.86 0.62 0.67 0.82 0.65 0.51 0.88 -0.38%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 30/11/07 -
Price 2.36 1.75 1.73 2.13 1.23 0.65 1.65 -
P/RPS 0.52 0.47 0.46 0.70 0.53 0.27 0.62 -2.88%
P/EPS 27.51 4.38 11.71 14.75 31.87 7.10 1.43 63.61%
EY 3.64 22.81 8.54 6.78 3.14 14.09 70.13 -38.89%
DY 0.42 1.14 0.58 0.47 0.61 0.00 0.00 -
P/NAPS 0.92 0.66 0.75 1.16 0.62 0.33 0.93 -0.17%

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