[PMETAL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 11.06%
YoY- 16.21%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,336,490 2,283,015 2,033,435 1,919,161 1,775,413 1,698,839 1,646,693 26.24%
PBT 127,515 127,972 121,845 111,744 95,952 103,315 103,815 14.67%
Tax -23,691 -25,939 -23,375 -22,324 -17,063 -13,705 -19,534 13.71%
NP 103,824 102,033 98,470 89,420 78,889 89,610 84,281 14.90%
-
NP to SH 93,045 91,921 86,526 80,624 72,592 83,493 74,447 16.01%
-
Tax Rate 18.58% 20.27% 19.18% 19.98% 17.78% 13.27% 18.82% -
Total Cost 2,232,666 2,180,982 1,934,965 1,829,741 1,696,524 1,609,229 1,562,412 26.84%
-
Net Worth 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 784,364 20.53%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,745 8,745 8,654 8,654 7,976 7,976 7,330 12.47%
Div Payout % 9.40% 9.51% 10.00% 10.73% 10.99% 9.55% 9.85% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,038,262 1,044,881 1,010,995 836,170 819,861 429,956 784,364 20.53%
NOSH 439,941 439,025 439,563 435,505 431,506 429,956 428,614 1.75%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.44% 4.47% 4.84% 4.66% 4.44% 5.27% 5.12% -
ROE 8.96% 8.80% 8.56% 9.64% 8.85% 19.42% 9.49% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 531.09 520.02 462.60 440.67 411.45 395.12 384.19 24.06%
EPS 21.15 20.94 19.68 18.51 16.82 19.42 17.37 14.01%
DPS 2.00 2.00 1.97 2.00 1.85 1.86 1.71 10.99%
NAPS 2.36 2.38 2.30 1.92 1.90 1.00 1.83 18.46%
Adjusted Per Share Value based on latest NOSH - 435,505
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.34 27.69 24.67 23.28 21.54 20.61 19.97 26.25%
EPS 1.13 1.12 1.05 0.98 0.88 1.01 0.90 16.36%
DPS 0.11 0.11 0.10 0.10 0.10 0.10 0.09 14.30%
NAPS 0.1259 0.1267 0.1226 0.1014 0.0995 0.0522 0.0951 20.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.06 1.76 1.55 2.21 2.33 2.62 1.50 -
P/RPS 0.39 0.34 0.34 0.50 0.57 0.66 0.39 0.00%
P/EPS 9.74 8.41 7.87 11.94 13.85 13.49 8.64 8.30%
EY 10.27 11.90 12.70 8.38 7.22 7.41 11.58 -7.68%
DY 0.97 1.14 1.27 0.90 0.79 0.71 1.14 -10.19%
P/NAPS 0.87 0.74 0.67 1.15 1.23 2.62 0.82 4.02%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 -
Price 1.87 1.92 1.73 1.89 2.36 2.15 2.13 -
P/RPS 0.35 0.37 0.37 0.43 0.57 0.54 0.55 -25.99%
P/EPS 8.84 9.17 8.79 10.21 14.03 11.07 12.26 -19.57%
EY 11.31 10.90 11.38 9.80 7.13 9.03 8.15 24.38%
DY 1.07 1.04 1.14 1.06 0.78 0.86 0.80 21.37%
P/NAPS 0.79 0.81 0.75 0.98 1.24 2.15 1.16 -22.57%

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