[PMETAL] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	2,033,435	1,646,693	1,101,507	1,232,021	1,105,428	593,649	386,902	31.84%
YoY %	23.49%	49.49%	-10.59%	11.45%	86.21%	53.44%	-	-
Horiz. %	525.57%	425.61%	284.70%	318.43%	285.71%	153.44%	100.00%	-
PBT	121,845	103,815	8,902	51,434	451,263	16,928	11,268	48.67%
YoY %	17.37%	1,066.20%	-82.69%	-88.60%	2,565.78%	50.23%	-	-
Horiz. %	1,081.34%	921.33%	79.00%	456.46%	4,004.82%	150.23%	100.00%	-
Tax	-23,375	-19,534	-25,043	1,662	-16,237	-638	-742	77.66%
YoY %	-19.66%	22.00%	-1,606.80%	110.24%	-2,444.98%	14.02%	-	-
Horiz. %	3,150.27%	2,632.61%	3,375.07%	-223.99%	2,188.27%	85.98%	100.00%	-
NP	98,470	84,281	-16,141	53,096	435,026	16,290	10,526	45.13%
YoY %	16.84%	622.15%	-130.40%	-87.79%	2,570.51%	54.76%	-	-
Horiz. %	935.49%	800.69%	-153.34%	504.43%	4,132.87%	154.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,526	74,447	-9,023	52,373	427,609	13,894	10,538	42.01%
YoY %	16.22%	925.08%	-117.23%	-87.75%	2,977.65%	31.85%	-	-
Horiz. %	821.09%	706.46%	-85.62%	496.99%	4,057.78%	131.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.18%	18.82%	281.32%	-3.23%	3.60%	3.77%	6.59%	-
YoY %	1.91%	-93.31%	8,809.60%	-189.72%	-4.51%	-42.79%	-	-
Horiz. %	291.05%	285.58%	4,268.89%	-49.01%	54.63%	57.21%	100.00%	-
Total Cost	1,934,965	1,562,412	1,117,648	1,178,925	670,402	577,359	376,376	31.35%
YoY %	23.84%	39.79%	-5.20%	75.85%	16.12%	53.40%	-	-
Horiz. %	514.10%	415.12%	296.95%	313.23%	178.12%	153.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,010,995	784,364	722,502	717,464	638,849	204,509	0	-
YoY %	28.89%	8.56%	0.70%	12.31%	212.38%	0.00%	-	-
Horiz. %	494.35%	383.54%	353.29%	350.82%	312.38%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	8,654	7,330	6,380	10,028	10,151	2,488	1,915	28.56%
YoY %	18.06%	14.89%	-36.38%	-1.21%	308.00%	29.92%	-	-
Horiz. %	451.91%	382.77%	333.16%	523.66%	530.08%	129.92%	100.00%	-
Div Payout %	10.00%	9.85%	0.00%	19.15%	2.37%	17.91%	18.18%	-
YoY %	1.52%	0.00%	0.00%	708.02%	-86.77%	-1.49%	-	-
Horiz. %	55.01%	54.18%	0.00%	105.34%	13.04%	98.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	1,010,995	784,364	722,502	717,464	638,849	204,509	0	-
YoY %	28.89%	8.56%	0.70%	12.31%	212.38%	0.00%	-	-
Horiz. %	494.35%	383.54%	353.29%	350.82%	312.38%	100.00%	-	-
NOSH	439,563	428,614	364,900	364,195	358,904	319,545	192,540	14.74%
YoY %	2.55%	17.46%	0.19%	1.47%	12.32%	65.96%	-	-
Horiz. %	228.30%	222.61%	189.52%	189.15%	186.40%	165.96%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	4.84%	5.12%	-1.47%	4.31%	39.35%	2.74%	2.72%	-
YoY %	-5.47%	448.30%	-134.11%	-89.05%	1,336.13%	0.74%	-	-
Horiz. %	177.94%	188.24%	-54.04%	158.46%	1,446.69%	100.74%	100.00%	-
ROE	8.56%	9.49%	-1.25%	7.30%	66.93%	6.79%	0.00%	-
YoY %	-9.80%	859.20%	-117.12%	-89.09%	885.71%	0.00%	-	-
Horiz. %	126.07%	139.76%	-18.41%	107.51%	985.71%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	462.60	384.19	301.87	338.29	308.00	185.78	200.95	14.90%
YoY %	20.41%	27.27%	-10.77%	9.83%	65.79%	-7.55%	-	-
Horiz. %	230.21%	191.19%	150.22%	168.35%	153.27%	92.45%	100.00%	-
EPS	19.68	17.37	-2.47	14.38	119.14	4.35	5.47	23.77%
YoY %	13.30%	803.24%	-117.18%	-87.93%	2,638.85%	-20.48%	-	-
Horiz. %	359.78%	317.55%	-45.16%	262.89%	2,178.06%	79.52%	100.00%	-
DPS	1.97	1.71	1.75	2.75	2.83	0.78	0.99	12.14%
YoY %	15.20%	-2.29%	-36.36%	-2.83%	262.82%	-21.21%	-	-
Horiz. %	198.99%	172.73%	176.77%	277.78%	285.86%	78.79%	100.00%	-
NAPS	2.30	1.83	1.98	1.97	1.78	0.64	0.00	-
YoY %	25.68%	-7.58%	0.51%	10.67%	178.12%	0.00%	-	-
Horiz. %	359.37%	285.94%	309.38%	307.81%	278.12%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 364,195
RPS	24.68	19.99	13.37	14.95	13.42	7.20	4.70	31.82%
YoY %	23.46%	49.51%	-10.57%	11.40%	86.39%	53.19%	-	-
Horiz. %	525.11%	425.32%	284.47%	318.09%	285.53%	153.19%	100.00%	-
EPS	1.05	0.90	-0.11	0.64	5.19	0.17	0.13	41.62%
YoY %	16.67%	918.18%	-117.19%	-87.67%	2,952.94%	30.77%	-	-
Horiz. %	807.69%	692.31%	-84.62%	492.31%	3,992.31%	130.77%	100.00%	-
DPS	0.11	0.09	0.08	0.12	0.12	0.03	0.02	32.84%
YoY %	22.22%	12.50%	-33.33%	0.00%	300.00%	50.00%	-	-
Horiz. %	550.00%	450.00%	400.00%	600.00%	600.00%	150.00%	100.00%	-
NAPS	0.1227	0.0952	0.0877	0.0871	0.0775	0.0248	0.00	-
YoY %	28.89%	8.55%	0.69%	12.39%	212.50%	0.00%	-	-
Horiz. %	494.76%	383.87%	353.63%	351.21%	312.50%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.55	1.50	1.28	1.00	1.56	0.41	0.30	-
P/RPS	0.34	0.39	0.42	0.30	0.51	0.22	0.15	14.60%
YoY %	-12.82%	-7.14%	40.00%	-41.18%	131.82%	46.67%	-	-
Horiz. %	226.67%	260.00%	280.00%	200.00%	340.00%	146.67%	100.00%	-
P/EPS	7.87	8.64	-51.76	6.95	1.31	9.43	5.48	6.21%
YoY %	-8.91%	116.69%	-844.75%	430.53%	-86.11%	72.08%	-	-
Horiz. %	143.61%	157.66%	-944.53%	126.82%	23.91%	172.08%	100.00%	-
EY	12.70	11.58	-1.93	14.38	76.37	10.61	18.24	-5.85%
YoY %	9.67%	700.00%	-113.42%	-81.17%	619.79%	-41.83%	-	-
Horiz. %	69.63%	63.49%	-10.58%	78.84%	418.70%	58.17%	100.00%	-
DY	1.27	1.14	1.37	2.75	1.81	1.90	3.32	-14.79%
YoY %	11.40%	-16.79%	-50.18%	51.93%	-4.74%	-42.77%	-	-
Horiz. %	38.25%	34.34%	41.27%	82.83%	54.52%	57.23%	100.00%	-
P/NAPS	0.67	0.82	0.65	0.51	0.88	0.64	0.00	-
YoY %	-18.29%	26.15%	27.45%	-42.05%	37.50%	0.00%	-	-
Horiz. %	104.69%	128.12%	101.56%	79.69%	137.50%	100.00%	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	29/11/10	24/11/09	28/11/08	30/11/07	22/11/06	17/11/05	-
Price	1.73	2.13	1.23	0.65	1.65	0.50	0.28	-
P/RPS	0.37	0.55	0.41	0.19	0.54	0.27	0.14	17.57%
YoY %	-32.73%	34.15%	115.79%	-64.81%	100.00%	92.86%	-	-
Horiz. %	264.29%	392.86%	292.86%	135.71%	385.71%	192.86%	100.00%	-
P/EPS	8.79	12.26	-49.74	4.52	1.38	11.50	5.12	9.42%
YoY %	-28.30%	124.65%	-1,200.44%	227.54%	-88.00%	124.61%	-	-
Horiz. %	171.68%	239.45%	-971.48%	88.28%	26.95%	224.61%	100.00%	-
EY	11.38	8.15	-2.01	22.12	72.21	8.70	19.55	-8.62%
YoY %	39.63%	505.47%	-109.09%	-69.37%	730.00%	-55.50%	-	-
Horiz. %	58.21%	41.69%	-10.28%	113.15%	369.36%	44.50%	100.00%	-
DY	1.14	0.80	1.42	4.23	1.71	1.56	3.55	-17.24%
YoY %	42.50%	-43.66%	-66.43%	147.37%	9.62%	-56.06%	-	-
Horiz. %	32.11%	22.54%	40.00%	119.15%	48.17%	43.94%	100.00%	-
P/NAPS	0.75	1.16	0.62	0.33	0.93	0.78	0.00	-
YoY %	-35.34%	87.10%	87.88%	-64.52%	19.23%	0.00%	-	-
Horiz. %	96.15%	148.72%	79.49%	42.31%	119.23%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos