[PMETAL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 154.42%
YoY- 781.27%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,583,602 2,336,490 1,775,413 1,317,618 1,075,181 1,291,393 844,101 20.47%
PBT 102,698 127,515 95,952 88,722 11,251 427,473 57,695 10.07%
Tax 120,041 -23,691 -17,063 -12,367 -27,777 -1,871 -8,708 -
NP 222,739 103,824 78,889 76,355 -16,526 425,602 48,987 28.68%
-
NP to SH 186,532 93,045 72,592 67,875 -9,963 420,543 44,422 26.98%
-
Tax Rate -116.89% 18.58% 17.78% 13.94% 246.88% 0.44% 15.09% -
Total Cost 2,360,863 2,232,666 1,696,524 1,241,263 1,091,707 865,791 795,114 19.86%
-
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,693 8,745 7,976 6,390 6,377 12,638 4,806 19.04%
Div Payout % 7.34% 9.40% 10.99% 9.41% 0.00% 3.01% 10.82% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,280,078 1,038,262 819,861 745,774 720,572 673,482 260,043 30.39%
NOSH 507,967 439,941 431,506 365,575 363,925 364,044 351,410 6.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.62% 4.44% 4.44% 5.79% -1.54% 32.96% 5.80% -
ROE 14.57% 8.96% 8.85% 9.10% -1.38% 62.44% 17.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 508.62 531.09 411.45 360.42 295.44 354.73 240.20 13.30%
EPS 36.72 21.15 16.82 18.57 -2.74 115.52 12.64 19.43%
DPS 2.70 2.00 1.85 1.75 1.75 3.47 1.37 11.95%
NAPS 2.52 2.36 1.90 2.04 1.98 1.85 0.74 22.63%
Adjusted Per Share Value based on latest NOSH - 365,575
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.34 28.34 21.54 15.98 13.04 15.66 10.24 20.47%
EPS 2.26 1.13 0.88 0.82 -0.12 5.10 0.54 26.91%
DPS 0.17 0.11 0.10 0.08 0.08 0.15 0.06 18.93%
NAPS 0.1553 0.1259 0.0995 0.0905 0.0874 0.0817 0.0315 30.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.76 2.06 2.33 1.27 0.64 1.19 1.04 -
P/RPS 0.35 0.39 0.57 0.35 0.22 0.34 0.43 -3.36%
P/EPS 4.79 9.74 13.85 6.84 -23.38 1.03 8.23 -8.61%
EY 20.86 10.27 7.22 14.62 -4.28 97.08 12.15 9.41%
DY 1.53 0.97 0.79 1.38 2.73 2.92 1.32 2.48%
P/NAPS 0.70 0.87 1.23 0.62 0.32 0.64 1.41 -11.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 29/05/07 -
Price 2.34 1.87 2.36 1.38 0.88 1.47 1.66 -
P/RPS 0.46 0.35 0.57 0.38 0.30 0.41 0.69 -6.52%
P/EPS 6.37 8.84 14.03 7.43 -32.14 1.27 13.13 -11.34%
EY 15.69 11.31 7.13 13.45 -3.11 78.58 7.62 12.77%
DY 1.15 1.07 0.78 1.27 1.99 2.36 0.82 5.79%
P/NAPS 0.93 0.79 1.24 0.68 0.44 0.79 2.24 -13.61%

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