[PMETAL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.06%
YoY- 6.95%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,294,519 2,583,602 2,336,490 1,775,413 1,317,618 1,075,181 1,291,393 16.88%
PBT 106,673 102,698 127,515 95,952 88,722 11,251 427,473 -20.64%
Tax -94,743 120,041 -23,691 -17,063 -12,367 -27,777 -1,871 92.28%
NP 11,930 222,739 103,824 78,889 76,355 -16,526 425,602 -44.86%
-
NP to SH 17,744 186,532 93,045 72,592 67,875 -9,963 420,543 -40.98%
-
Tax Rate 88.82% -116.89% 18.58% 17.78% 13.94% 246.88% 0.44% -
Total Cost 3,282,589 2,360,863 2,232,666 1,696,524 1,241,263 1,091,707 865,791 24.85%
-
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 40,894 13,693 8,745 7,976 6,390 6,377 12,638 21.60%
Div Payout % 230.47% 7.34% 9.40% 10.99% 9.41% 0.00% 3.01% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,278,786 1,280,078 1,038,262 819,861 745,774 720,572 673,482 11.27%
NOSH 511,514 507,967 439,941 431,506 365,575 363,925 364,044 5.82%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.36% 8.62% 4.44% 4.44% 5.79% -1.54% 32.96% -
ROE 1.39% 14.57% 8.96% 8.85% 9.10% -1.38% 62.44% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 644.07 508.62 531.09 411.45 360.42 295.44 354.73 10.44%
EPS 3.47 36.72 21.15 16.82 18.57 -2.74 115.52 -44.23%
DPS 8.00 2.70 2.00 1.85 1.75 1.75 3.47 14.92%
NAPS 2.50 2.52 2.36 1.90 2.04 1.98 1.85 5.14%
Adjusted Per Share Value based on latest NOSH - 431,506
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 39.98 31.36 28.36 21.55 15.99 13.05 15.67 16.88%
EPS 0.22 2.26 1.13 0.88 0.82 -0.12 5.10 -40.76%
DPS 0.50 0.17 0.11 0.10 0.08 0.08 0.15 22.20%
NAPS 0.1552 0.1554 0.126 0.0995 0.0905 0.0875 0.0817 11.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.26 1.76 2.06 2.33 1.27 0.64 1.19 -
P/RPS 0.35 0.35 0.39 0.57 0.35 0.22 0.34 0.48%
P/EPS 65.15 4.79 9.74 13.85 6.84 -23.38 1.03 99.54%
EY 1.53 20.86 10.27 7.22 14.62 -4.28 97.08 -49.91%
DY 3.54 1.53 0.97 0.79 1.38 2.73 2.92 3.25%
P/NAPS 0.90 0.70 0.87 1.23 0.62 0.32 0.64 5.84%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 29/05/13 29/05/12 30/05/11 22/06/10 27/05/09 22/05/08 -
Price 3.55 2.34 1.87 2.36 1.38 0.88 1.47 -
P/RPS 0.55 0.46 0.35 0.57 0.38 0.30 0.41 5.01%
P/EPS 102.34 6.37 8.84 14.03 7.43 -32.14 1.27 107.76%
EY 0.98 15.69 11.31 7.13 13.45 -3.11 78.58 -51.82%
DY 2.25 1.15 1.07 0.78 1.27 1.99 2.36 -0.79%
P/NAPS 1.42 0.93 0.79 1.24 0.68 0.44 0.79 10.26%

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