[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.88%
YoY- 467.78%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,698,839 1,311,913 844,519 395,012 1,133,181 845,626 539,474 114.39%
PBT 103,315 81,518 61,551 40,586 40,125 16,003 4,741 675.81%
Tax -13,705 -15,854 -10,378 -5,489 -11,430 -6,400 -4,515 109.21%
NP 89,610 65,664 51,173 35,097 28,695 9,603 226 5238.66%
-
NP to SH 83,493 61,844 47,614 32,390 27,476 14,075 4,916 557.33%
-
Tax Rate 13.27% 19.45% 16.86% 13.52% 28.49% 39.99% 95.23% -
Total Cost 1,609,229 1,246,249 793,346 359,915 1,104,486 836,023 539,248 106.86%
-
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,600 4,282 3,679 - 6,395 2,734 2,731 114.39%
Div Payout % 10.30% 6.93% 7.73% - 23.28% 19.43% 55.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.14%
NOSH 430,047 428,282 367,959 365,575 365,452 364,637 364,148 11.69%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.27% 5.01% 6.06% 8.89% 2.53% 1.14% 0.04% -
ROE 10.44% 7.89% 6.41% 4.34% 3.74% 1.95% 0.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.04 306.32 229.51 108.05 310.08 231.91 148.15 91.94%
EPS 21.87 14.44 12.94 8.86 7.53 3.86 1.35 537.00%
DPS 2.00 1.00 1.00 0.00 1.75 0.75 0.75 91.95%
NAPS 1.86 1.83 2.02 2.04 2.01 1.98 1.98 -4.07%
Adjusted Per Share Value based on latest NOSH - 365,575
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.62 15.92 10.25 4.79 13.75 10.26 6.55 114.35%
EPS 1.01 0.75 0.58 0.39 0.33 0.17 0.06 553.45%
DPS 0.10 0.05 0.04 0.00 0.08 0.03 0.03 122.65%
NAPS 0.0971 0.0951 0.0902 0.0905 0.0891 0.0876 0.0875 7.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.62 1.50 1.33 1.27 1.20 1.28 1.08 -
P/RPS 0.66 0.49 0.58 1.18 0.39 0.55 0.73 -6.48%
P/EPS 13.49 10.39 10.28 14.33 15.96 33.16 80.00 -69.37%
EY 7.41 9.63 9.73 6.98 6.27 3.02 1.25 226.48%
DY 0.76 0.67 0.75 0.00 1.46 0.59 0.69 6.63%
P/NAPS 1.41 0.82 0.66 0.62 0.60 0.65 0.55 86.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 -
Price 2.15 2.13 1.39 1.38 1.20 1.23 1.20 -
P/RPS 0.54 0.70 0.61 1.28 0.39 0.53 0.81 -23.62%
P/EPS 11.07 14.75 10.74 15.58 15.96 31.87 88.89 -74.96%
EY 9.03 6.78 9.31 6.42 6.27 3.14 1.13 298.19%
DY 0.93 0.47 0.72 0.00 1.46 0.61 0.62 30.94%
P/NAPS 1.16 1.16 0.69 0.68 0.60 0.62 0.61 53.31%

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