[PMETAL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.01%
YoY- 203.88%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,646,508 1,064,841 471,586 1,698,839 1,311,913 844,519 395,012 158.77%
PBT 100,048 69,980 33,223 103,315 81,518 61,551 40,586 82.38%
Tax -25,524 -18,996 -8,847 -13,705 -15,854 -10,378 -5,489 178.33%
NP 74,524 50,984 24,376 89,610 65,664 51,173 35,097 65.12%
-
NP to SH 64,878 44,746 21,489 83,493 61,844 47,614 32,390 58.83%
-
Tax Rate 25.51% 27.14% 26.63% 13.27% 19.45% 16.86% 13.52% -
Total Cost 1,571,984 1,013,857 447,210 1,609,229 1,246,249 793,346 359,915 166.95%
-
Net Worth 1,010,287 832,483 819,861 799,888 783,757 743,278 745,774 22.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,392 4,335 - 8,600 4,282 3,679 - -
Div Payout % 6.77% 9.69% - 10.30% 6.93% 7.73% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,010,287 832,483 819,861 799,888 783,757 743,278 745,774 22.40%
NOSH 439,255 433,585 431,506 430,047 428,282 367,959 365,575 13.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.53% 4.79% 5.17% 5.27% 5.01% 6.06% 8.89% -
ROE 6.42% 5.38% 2.62% 10.44% 7.89% 6.41% 4.34% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 374.84 245.59 109.29 395.04 306.32 229.51 108.05 128.99%
EPS 14.77 10.32 4.98 21.87 14.44 12.94 8.86 40.54%
DPS 1.00 1.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 2.30 1.92 1.90 1.86 1.83 2.02 2.04 8.31%
Adjusted Per Share Value based on latest NOSH - 429,956
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.98 12.92 5.72 20.62 15.92 10.25 4.79 158.89%
EPS 0.79 0.54 0.26 1.01 0.75 0.58 0.39 60.02%
DPS 0.05 0.05 0.00 0.10 0.05 0.04 0.00 -
NAPS 0.1226 0.101 0.0995 0.0971 0.0951 0.0902 0.0905 22.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.55 2.21 2.33 2.62 1.50 1.33 1.27 -
P/RPS 0.41 0.90 2.13 0.66 0.49 0.58 1.18 -50.54%
P/EPS 10.49 21.41 46.79 13.49 10.39 10.28 14.33 -18.76%
EY 9.53 4.67 2.14 7.41 9.63 9.73 6.98 23.04%
DY 0.65 0.45 0.00 0.76 0.67 0.75 0.00 -
P/NAPS 0.67 1.15 1.23 1.41 0.82 0.66 0.62 5.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 -
Price 1.73 1.89 2.36 2.15 2.13 1.39 1.38 -
P/RPS 0.46 0.77 2.16 0.54 0.70 0.61 1.28 -49.42%
P/EPS 11.71 18.31 47.39 11.07 14.75 10.74 15.58 -17.31%
EY 8.54 5.46 2.11 9.03 6.78 9.31 6.42 20.93%
DY 0.58 0.53 0.00 0.93 0.47 0.72 0.00 -
P/NAPS 0.75 0.98 1.24 1.16 1.16 0.69 0.68 6.74%

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