[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.41%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,749,217 1,689,038 1,580,048 1,133,181 1,127,501 1,078,948 1,031,200 42.18%
PBT 108,690 123,102 162,344 40,125 21,337 9,482 -39,344 -
Tax -21,138 -20,756 -21,956 -11,430 -8,533 -9,030 -12,808 39.61%
NP 87,552 102,346 140,388 28,695 12,804 452 -52,152 -
-
NP to SH 82,458 95,228 129,560 27,476 18,766 9,832 -35,228 -
-
Tax Rate 19.45% 16.86% 13.52% 28.49% 39.99% 95.23% - -
Total Cost 1,661,665 1,586,692 1,439,660 1,104,486 1,114,697 1,078,496 1,083,352 32.96%
-
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,710 7,359 - 6,395 3,646 5,462 - -
Div Payout % 6.93% 7.73% - 23.28% 19.43% 55.56% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.75%
NOSH 428,282 367,959 365,575 365,452 364,637 364,148 363,925 11.45%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.01% 6.06% 8.89% 2.53% 1.14% 0.04% -5.06% -
ROE 10.52% 12.81% 17.37% 3.74% 2.60% 1.36% -4.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 408.43 459.03 432.21 310.08 309.21 296.29 283.35 27.57%
EPS 19.25 25.88 35.44 7.53 5.15 2.70 -9.68 -
DPS 1.33 2.00 0.00 1.75 1.00 1.50 0.00 -
NAPS 1.83 2.02 2.04 2.01 1.98 1.98 1.98 -5.11%
Adjusted Per Share Value based on latest NOSH - 365,304
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.23 20.50 19.18 13.75 13.68 13.09 12.52 42.15%
EPS 1.00 1.16 1.57 0.33 0.23 0.12 -0.43 -
DPS 0.07 0.09 0.00 0.08 0.04 0.07 0.00 -
NAPS 0.0951 0.0902 0.0905 0.0891 0.0876 0.0875 0.0875 5.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.50 1.33 1.27 1.20 1.28 1.08 0.64 -
P/RPS 0.37 0.29 0.29 0.39 0.41 0.36 0.23 37.25%
P/EPS 7.79 5.14 3.58 15.96 24.87 40.00 -6.61 -
EY 12.84 19.46 27.91 6.27 4.02 2.50 -15.13 -
DY 0.89 1.50 0.00 1.46 0.78 1.39 0.00 -
P/NAPS 0.82 0.66 0.62 0.60 0.65 0.55 0.32 87.15%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 2.13 1.39 1.38 1.20 1.23 1.20 0.88 -
P/RPS 0.52 0.30 0.32 0.39 0.40 0.41 0.31 41.13%
P/EPS 11.06 5.37 3.89 15.96 23.90 44.44 -9.09 -
EY 9.04 18.62 25.68 6.27 4.18 2.25 -11.00 -
DY 0.63 1.44 0.00 1.46 0.81 1.25 0.00 -
P/NAPS 1.16 0.69 0.68 0.60 0.62 0.61 0.44 90.72%

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