[PMETAL] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,050,884	1,075,181	1,119,970	1,232,021	1,267,987	1,291,393	1,289,377	-12.75%
YoY %	-2.26%	-4.00%	-9.09%	-2.84%	-1.81%	0.16%	-	-
Horiz. %	81.50%	83.39%	86.86%	95.55%	98.34%	100.16%	100.00%	-
PBT	7,673	11,251	34,715	51,434	414,693	427,473	444,558	-93.33%
YoY %	-31.80%	-67.59%	-32.51%	-87.60%	-2.99%	-3.84%	-	-
Horiz. %	1.73%	2.53%	7.81%	11.57%	93.28%	96.16%	100.00%	-
Tax	-26,850	-27,777	-26,453	1,662	-3,308	-1,871	-2,700	363.08%
YoY %	3.34%	-5.01%	-1,691.64%	150.24%	-76.80%	30.70%	-	-
Horiz. %	994.44%	1,028.78%	979.74%	-61.56%	122.52%	69.30%	100.00%	-
NP	-19,177	-16,526	8,262	53,096	411,385	425,602	441,858	-
YoY %	-16.04%	-300.02%	-84.44%	-87.09%	-3.34%	-3.68%	-	-
Horiz. %	-4.34%	-3.74%	1.87%	12.02%	93.10%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,845	-9,963	10,275	52,373	408,996	420,543	434,273	-
YoY %	-18.89%	-196.96%	-80.38%	-87.19%	-2.75%	-3.16%	-	-
Horiz. %	-2.73%	-2.29%	2.37%	12.06%	94.18%	96.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	349.93%	246.88%	76.20%	-3.23%	0.80%	0.44%	0.61%	-
YoY %	41.74%	223.99%	2,459.13%	-503.75%	81.82%	-27.87%	-	-
Horiz. %	57,365.57%	40,472.13%	12,491.80%	-529.51%	131.15%	72.13%	100.00%	-
Total Cost	1,070,061	1,091,707	1,111,708	1,178,925	856,602	865,791	847,519	16.83%
YoY %	-1.98%	-1.80%	-5.70%	37.63%	-1.06%	2.16%	-	-
Horiz. %	126.26%	128.81%	131.17%	139.10%	101.07%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	722,647	720,572	699,497	717,464	685,453	673,482	660,076	6.22%
YoY %	0.29%	3.01%	-2.50%	4.67%	1.78%	2.03%	-	-
Horiz. %	109.48%	109.17%	105.97%	108.69%	103.84%	102.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	6,380	6,377	6,377	10,028	10,028	12,638	12,638	-36.62%
YoY %	0.05%	0.00%	-36.41%	0.00%	-20.65%	0.00%	-	-
Horiz. %	50.48%	50.46%	50.46%	79.35%	79.35%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	62.07%	19.15%	2.45%	3.01%	2.91%	-
YoY %	0.00%	0.00%	224.13%	681.63%	-18.60%	3.44%	-	-
Horiz. %	0.00%	0.00%	2,132.99%	658.08%	84.19%	103.44%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	722,647	720,572	699,497	717,464	685,453	673,482	660,076	6.22%
YoY %	0.29%	3.01%	-2.50%	4.67%	1.78%	2.03%	-	-
Horiz. %	109.48%	109.17%	105.97%	108.69%	103.84%	102.03%	100.00%	-
NOSH	364,973	363,925	364,321	364,195	364,602	364,044	364,683	0.05%
YoY %	0.29%	-0.11%	0.03%	-0.11%	0.15%	-0.18%	-	-
Horiz. %	100.08%	99.79%	99.90%	99.87%	99.98%	99.82%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-1.82%	-1.54%	0.74%	4.31%	32.44%	32.96%	34.27%	-
YoY %	-18.18%	-308.11%	-82.83%	-86.71%	-1.58%	-3.82%	-	-
Horiz. %	-5.31%	-4.49%	2.16%	12.58%	94.66%	96.18%	100.00%	-
ROE	-1.64%	-1.38%	1.47%	7.30%	59.67%	62.44%	65.79%	-
YoY %	-18.84%	-193.88%	-79.86%	-87.77%	-4.44%	-5.09%	-	-
Horiz. %	-2.49%	-2.10%	2.23%	11.10%	90.70%	94.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	287.93	295.44	307.41	338.29	347.77	354.73	353.56	-12.80%
YoY %	-2.54%	-3.89%	-9.13%	-2.73%	-1.96%	0.33%	-	-
Horiz. %	81.44%	83.56%	86.95%	95.68%	98.36%	100.33%	100.00%	-
EPS	-3.25	-2.74	2.82	14.38	112.18	115.52	119.08	-
YoY %	-18.61%	-197.16%	-80.39%	-87.18%	-2.89%	-2.99%	-	-
Horiz. %	-2.73%	-2.30%	2.37%	12.08%	94.21%	97.01%	100.00%	-
DPS	1.75	1.75	1.75	2.75	2.75	3.47	3.47	-36.66%
YoY %	0.00%	0.00%	-36.36%	0.00%	-20.75%	0.00%	-	-
Horiz. %	50.43%	50.43%	50.43%	79.25%	79.25%	100.00%	100.00%	-
NAPS	1.98	1.98	1.92	1.97	1.88	1.85	1.81	6.17%
YoY %	0.00%	3.12%	-2.54%	4.79%	1.62%	2.21%	-	-
Horiz. %	109.39%	109.39%	106.08%	108.84%	103.87%	102.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 364,195
RPS	12.75	13.05	13.59	14.95	15.39	15.67	15.65	-12.78%
YoY %	-2.30%	-3.97%	-9.10%	-2.86%	-1.79%	0.13%	-	-
Horiz. %	81.47%	83.39%	86.84%	95.53%	98.34%	100.13%	100.00%	-
EPS	-0.14	-0.12	0.12	0.64	4.96	5.10	5.27	-
YoY %	-16.67%	-200.00%	-81.25%	-87.10%	-2.75%	-3.23%	-	-
Horiz. %	-2.66%	-2.28%	2.28%	12.14%	94.12%	96.77%	100.00%	-
DPS	0.08	0.08	0.08	0.12	0.12	0.15	0.15	-34.25%
YoY %	0.00%	0.00%	-33.33%	0.00%	-20.00%	0.00%	-	-
Horiz. %	53.33%	53.33%	53.33%	80.00%	80.00%	100.00%	100.00%	-
NAPS	0.0877	0.0875	0.0849	0.0871	0.0832	0.0817	0.0801	6.23%
YoY %	0.23%	3.06%	-2.53%	4.69%	1.84%	2.00%	-	-
Horiz. %	109.49%	109.24%	105.99%	108.74%	103.87%	102.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.08	0.64	0.64	1.00	1.22	1.19	1.59	-
P/RPS	0.38	0.22	0.21	0.30	0.35	0.34	0.45	-10.66%
YoY %	72.73%	4.76%	-30.00%	-14.29%	2.94%	-24.44%	-	-
Horiz. %	84.44%	48.89%	46.67%	66.67%	77.78%	75.56%	100.00%	-
P/EPS	-33.28	-23.38	22.69	6.95	1.09	1.03	1.34	-
YoY %	-42.34%	-203.04%	226.47%	537.61%	5.83%	-23.13%	-	-
Horiz. %	-2,483.58%	-1,744.78%	1,693.28%	518.66%	81.34%	76.87%	100.00%	-
EY	-3.01	-4.28	4.41	14.38	91.95	97.08	74.89	-
YoY %	29.67%	-197.05%	-69.33%	-84.36%	-5.28%	29.63%	-	-
Horiz. %	-4.02%	-5.72%	5.89%	19.20%	122.78%	129.63%	100.00%	-
DY	1.62	2.73	2.73	2.75	2.25	2.92	2.18	-17.97%
YoY %	-40.66%	0.00%	-0.73%	22.22%	-22.95%	33.94%	-	-
Horiz. %	74.31%	125.23%	125.23%	126.15%	103.21%	133.94%	100.00%	-
P/NAPS	0.55	0.32	0.33	0.51	0.65	0.64	0.88	-26.92%
YoY %	71.88%	-3.03%	-35.29%	-21.54%	1.56%	-27.27%	-	-
Horiz. %	62.50%	36.36%	37.50%	57.95%	73.86%	72.73%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	27/05/09	26/02/09	28/11/08	21/08/08	22/05/08	27/02/08	-
Price	1.20	0.88	0.64	0.65	1.16	1.47	1.32	-
P/RPS	0.42	0.30	0.21	0.19	0.33	0.41	0.37	8.82%
YoY %	40.00%	42.86%	10.53%	-42.42%	-19.51%	10.81%	-	-
Horiz. %	113.51%	81.08%	56.76%	51.35%	89.19%	110.81%	100.00%	-
P/EPS	-36.97	-32.14	22.69	4.52	1.03	1.27	1.11	-
YoY %	-15.03%	-241.65%	401.99%	338.83%	-18.90%	14.41%	-	-
Horiz. %	-3,330.63%	-2,895.50%	2,044.14%	407.21%	92.79%	114.41%	100.00%	-
EY	-2.70	-3.11	4.41	22.12	96.70	78.58	90.21	-
YoY %	13.18%	-170.52%	-80.06%	-77.13%	23.06%	-12.89%	-	-
Horiz. %	-2.99%	-3.45%	4.89%	24.52%	107.19%	87.11%	100.00%	-
DY	1.46	1.99	2.73	4.23	2.37	2.36	2.63	-32.47%
YoY %	-26.63%	-27.11%	-35.46%	78.48%	0.42%	-10.27%	-	-
Horiz. %	55.51%	75.67%	103.80%	160.84%	90.11%	89.73%	100.00%	-
P/NAPS	0.61	0.44	0.33	0.33	0.62	0.79	0.73	-11.29%
YoY %	38.64%	33.33%	0.00%	-46.77%	-21.52%	8.22%	-	-
Horiz. %	83.56%	60.27%	45.21%	45.21%	84.93%	108.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos