[PMETAL] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.38%
YoY- 8.14%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,208,774 2,094,892 2,100,244 2,268,751 2,195,344 2,129,682 1,886,344 11.06%
PBT 102,977 113,488 131,064 123,077 133,397 139,960 132,892 -15.59%
Tax 183,990 -19,324 -26,396 -21,971 -34,032 -37,992 -35,388 -
NP 286,968 94,164 104,668 101,106 99,365 101,968 97,504 104.96%
-
NP to SH 237,246 83,684 90,452 90,291 86,504 89,492 85,956 96.40%
-
Tax Rate -178.67% 17.03% 20.14% 17.85% 25.51% 27.14% 26.63% -
Total Cost 1,921,806 2,000,728 1,995,576 2,167,645 2,095,978 2,027,714 1,788,840 4.88%
-
Net Worth 1,185,936 1,055,949 1,038,262 999,057 1,010,286 832,483 819,861 27.81%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,889 8,799 - 8,725 5,856 8,671 - -
Div Payout % 5.01% 10.52% - 9.66% 6.77% 9.69% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,185,936 1,055,949 1,038,262 999,057 1,010,286 832,483 819,861 27.81%
NOSH 445,840 439,978 439,941 436,269 439,255 433,585 431,506 2.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.99% 4.49% 4.98% 4.46% 4.53% 4.79% 5.17% -
ROE 20.01% 7.92% 8.71% 9.04% 8.56% 10.75% 10.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 495.42 476.13 477.39 520.03 499.79 491.18 437.15 8.67%
EPS 53.21 19.02 20.56 20.72 19.69 20.64 19.92 92.17%
DPS 2.67 2.00 0.00 2.00 1.33 2.00 0.00 -
NAPS 2.66 2.40 2.36 2.29 2.30 1.92 1.90 25.06%
Adjusted Per Share Value based on latest NOSH - 439,025
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.81 25.42 25.49 27.53 26.64 25.85 22.89 11.08%
EPS 2.88 1.02 1.10 1.10 1.05 1.09 1.04 96.83%
DPS 0.14 0.11 0.00 0.11 0.07 0.11 0.00 -
NAPS 0.1439 0.1282 0.126 0.1213 0.1226 0.101 0.0995 27.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.64 1.84 2.06 1.76 1.55 2.21 2.33 -
P/RPS 0.33 0.39 0.43 0.34 0.31 0.45 0.53 -27.02%
P/EPS 3.08 9.67 10.02 8.50 7.87 10.71 11.70 -58.82%
EY 32.45 10.34 9.98 11.76 12.71 9.34 8.55 142.72%
DY 1.63 1.09 0.00 1.14 0.86 0.90 0.00 -
P/NAPS 0.62 0.77 0.87 0.77 0.67 1.15 1.23 -36.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 -
Price 1.75 1.70 1.87 1.92 1.73 1.89 2.36 -
P/RPS 0.35 0.36 0.39 0.37 0.35 0.38 0.54 -25.04%
P/EPS 3.29 8.94 9.10 9.28 8.78 9.16 11.85 -57.34%
EY 30.41 11.19 10.99 10.78 11.38 10.92 8.44 134.47%
DY 1.52 1.18 0.00 1.04 0.77 1.06 0.00 -
P/NAPS 0.66 0.71 0.79 0.84 0.75 0.98 1.24 -34.24%

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