[PMETAL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.96%
YoY- 5.23%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,384,420 1,656,581 1,047,446 525,061 2,268,751 1,646,508 1,064,841 70.74%
PBT 100,144 77,233 56,744 32,766 123,077 100,048 69,980 26.85%
Tax 121,684 137,993 -9,662 -6,599 -21,971 -25,524 -18,996 -
NP 221,828 215,226 47,082 26,167 101,106 74,524 50,984 165.33%
-
NP to SH 183,899 177,935 41,842 22,613 90,291 64,878 44,746 155.47%
-
Tax Rate -121.51% -178.67% 17.03% 20.14% 17.85% 25.51% 27.14% -
Total Cost 2,162,592 1,441,355 1,000,364 498,894 2,167,645 1,571,984 1,013,857 65.32%
-
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 22.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,727 8,916 4,399 - 8,725 4,392 4,335 114.88%
Div Payout % 7.46% 5.01% 10.52% - 9.66% 6.77% 9.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,130,195 1,185,936 1,055,949 1,038,262 999,057 1,010,287 832,483 22.49%
NOSH 457,568 445,840 439,978 439,941 436,269 439,255 433,585 3.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.30% 12.99% 4.49% 4.98% 4.46% 4.53% 4.79% -
ROE 16.27% 15.00% 3.96% 2.18% 9.04% 6.42% 5.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 521.11 371.56 238.07 119.35 520.03 374.84 245.59 64.74%
EPS 40.29 39.91 9.51 5.14 20.72 14.77 10.32 146.91%
DPS 3.00 2.00 1.00 0.00 2.00 1.00 1.00 107.31%
NAPS 2.47 2.66 2.40 2.36 2.29 2.30 1.92 18.19%
Adjusted Per Share Value based on latest NOSH - 439,941
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.94 20.11 12.71 6.37 27.53 19.98 12.92 70.77%
EPS 2.23 2.16 0.51 0.27 1.10 0.79 0.54 156.29%
DPS 0.17 0.11 0.05 0.00 0.11 0.05 0.05 125.27%
NAPS 0.1372 0.1439 0.1282 0.126 0.1213 0.1226 0.101 22.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.91 1.64 1.84 2.06 1.76 1.55 2.21 -
P/RPS 0.37 0.44 0.77 1.73 0.34 0.41 0.90 -44.56%
P/EPS 4.75 4.11 19.35 40.08 8.50 10.49 21.41 -63.18%
EY 21.04 24.34 5.17 2.50 11.76 9.53 4.67 171.54%
DY 1.57 1.22 0.54 0.00 1.14 0.65 0.45 129.16%
P/NAPS 0.77 0.62 0.77 0.87 0.77 0.67 1.15 -23.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 08/11/12 30/08/12 29/05/12 27/02/12 23/11/11 25/08/11 -
Price 1.76 1.75 1.70 1.87 1.92 1.73 1.89 -
P/RPS 0.34 0.47 0.71 1.57 0.37 0.46 0.77 -41.86%
P/EPS 4.38 4.38 17.88 36.38 9.28 11.71 18.31 -61.29%
EY 22.84 22.81 5.59 2.75 10.78 8.54 5.46 158.49%
DY 1.70 1.14 0.59 0.00 1.04 0.58 0.53 116.72%
P/NAPS 0.71 0.66 0.71 0.79 0.84 0.75 0.98 -19.25%

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