[PMETAL] QoQ TTM 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- 12.15%
YoY- 212.97%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,033,435 1,919,161 1,775,413 1,698,839 1,646,693 1,485,451 1,317,618 33.50%
PBT 121,845 111,744 95,952 103,315 103,815 95,110 88,722 23.52%
Tax -23,375 -22,324 -17,063 -13,705 -19,534 -15,943 -12,367 52.81%
NP 98,470 89,420 78,889 89,610 84,281 79,167 76,355 18.46%
-
NP to SH 86,526 80,624 72,592 83,493 74,447 69,376 67,875 17.55%
-
Tax Rate 19.18% 19.98% 17.78% 13.27% 18.82% 16.76% 13.94% -
Total Cost 1,934,965 1,829,741 1,696,524 1,609,229 1,562,412 1,406,284 1,241,263 34.40%
-
Net Worth 1,010,995 836,170 819,861 429,956 784,364 742,813 745,774 22.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,654 8,654 7,976 7,976 7,330 7,330 6,390 22.38%
Div Payout % 10.00% 10.73% 10.99% 9.55% 9.85% 10.57% 9.41% -
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 1,010,995 836,170 819,861 429,956 784,364 742,813 745,774 22.46%
NOSH 439,563 435,505 431,506 429,956 428,614 367,729 365,575 13.06%
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 4.84% 4.66% 4.44% 5.27% 5.12% 5.33% 5.79% -
ROE 8.56% 9.64% 8.85% 19.42% 9.49% 9.34% 9.10% -
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 462.60 440.67 411.45 395.12 384.19 403.95 360.42 18.08%
EPS 19.68 18.51 16.82 19.42 17.37 18.87 18.57 3.94%
DPS 1.97 2.00 1.85 1.86 1.71 2.00 1.75 8.20%
NAPS 2.30 1.92 1.90 1.00 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 24.67 23.28 21.54 20.61 19.97 18.02 15.98 33.54%
EPS 1.05 0.98 0.88 1.01 0.90 0.84 0.82 17.90%
DPS 0.10 0.10 0.10 0.10 0.09 0.09 0.08 16.02%
NAPS 0.1226 0.1014 0.0995 0.0522 0.0951 0.0901 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 0.34 0.50 0.57 0.66 0.39 0.33 0.35 -1.91%
P/EPS 7.87 11.94 13.85 13.49 8.64 7.05 6.84 9.79%
EY 12.70 8.38 7.22 7.41 11.58 14.18 14.62 -8.95%
DY 1.27 0.90 0.79 0.71 1.14 1.50 1.38 -5.38%
P/NAPS 0.67 1.15 1.23 2.62 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 0.37 0.43 0.57 0.54 0.55 0.34 0.38 -1.76%
P/EPS 8.79 10.21 14.03 11.07 12.26 7.37 7.43 11.84%
EY 11.38 9.80 7.13 9.03 8.15 13.57 13.45 -10.53%
DY 1.14 1.06 0.78 0.86 0.80 1.44 1.27 -6.94%
P/NAPS 0.75 0.98 1.24 2.15 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