[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 183.5%
YoY- 174.26%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,039,172 2,896,972 2,384,420 2,208,774 2,094,892 2,100,244 2,268,751 21.54%
PBT 124,336 141,280 100,144 102,977 113,488 131,064 123,077 0.68%
Tax -24,538 -32,968 121,684 183,990 -19,324 -26,396 -21,971 7.65%
NP 99,798 108,312 221,828 286,968 94,164 104,668 101,106 -0.86%
-
NP to SH 90,574 100,984 183,899 237,246 83,684 90,452 90,291 0.20%
-
Tax Rate 19.74% 23.34% -121.51% -178.67% 17.03% 20.14% 17.85% -
Total Cost 2,939,374 2,788,660 2,162,592 1,921,806 2,000,728 1,995,576 2,167,645 22.53%
-
Net Worth 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 19.90%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 13,727 11,889 8,799 - 8,725 -
Div Payout % - - 7.46% 5.01% 10.52% - 9.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,311,340 1,280,078 1,130,195 1,185,936 1,055,949 1,038,262 999,057 19.90%
NOSH 508,271 507,967 457,568 445,840 439,978 439,941 436,269 10.73%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.28% 3.74% 9.30% 12.99% 4.49% 4.98% 4.46% -
ROE 6.91% 7.89% 16.27% 20.01% 7.92% 8.71% 9.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 597.94 570.31 521.11 495.42 476.13 477.39 520.03 9.76%
EPS 17.82 19.88 40.29 53.21 19.02 20.56 20.72 -9.57%
DPS 0.00 0.00 3.00 2.67 2.00 0.00 2.00 -
NAPS 2.58 2.52 2.47 2.66 2.40 2.36 2.29 8.28%
Adjusted Per Share Value based on latest NOSH - 445,914
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.87 35.14 28.92 26.79 25.41 25.48 27.52 21.55%
EPS 1.10 1.22 2.23 2.88 1.02 1.10 1.10 0.00%
DPS 0.00 0.00 0.17 0.14 0.11 0.00 0.11 -
NAPS 0.1591 0.1553 0.1371 0.1439 0.1281 0.1259 0.1212 19.90%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.33 1.76 1.91 1.64 1.84 2.06 1.76 -
P/RPS 0.39 0.31 0.37 0.33 0.39 0.43 0.34 9.58%
P/EPS 13.08 8.85 4.75 3.08 9.67 10.02 8.50 33.32%
EY 7.65 11.30 21.04 32.45 10.34 9.98 11.76 -24.94%
DY 0.00 0.00 1.57 1.63 1.09 0.00 1.14 -
P/NAPS 0.90 0.70 0.77 0.62 0.77 0.87 0.77 10.97%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 -
Price 2.02 2.34 1.76 1.75 1.70 1.87 1.92 -
P/RPS 0.34 0.41 0.34 0.35 0.36 0.39 0.37 -5.48%
P/EPS 11.34 11.77 4.38 3.29 8.94 9.10 9.28 14.31%
EY 8.82 8.50 22.84 30.41 11.19 10.99 10.78 -12.53%
DY 0.00 0.00 1.70 1.52 1.18 0.00 1.04 -
P/NAPS 0.78 0.93 0.71 0.66 0.71 0.79 0.84 -4.82%

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