[PMETAL] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -76.46%
YoY- -97.59%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,268,751 1,698,839 1,133,181 1,160,713 1,328,349 664,049 428,154 32.02%
PBT 123,077 103,315 40,125 34,745 444,116 28,985 11,112 49.27%
Tax -21,971 -13,705 -11,430 -26,208 -2,382 -6,374 419 -
NP 101,106 89,610 28,695 8,537 441,734 22,611 11,531 43.57%
-
NP to SH 90,291 83,493 27,476 10,476 434,347 20,630 10,769 42.50%
-
Tax Rate 17.85% 13.27% 28.49% 75.43% 0.54% 21.99% -3.77% -
Total Cost 2,167,645 1,609,229 1,104,486 1,152,176 886,615 641,438 416,623 31.61%
-
Net Worth 999,057 799,888 734,558 717,792 648,574 217,832 154,630 36.45%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,725 8,600 6,395 6,376 7,206 4,805 2,494 23.19%
Div Payout % 9.66% 10.30% 23.28% 60.87% 1.66% 23.29% 23.16% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 999,057 799,888 734,558 717,792 648,574 217,832 154,630 36.45%
NOSH 436,269 430,047 365,452 364,361 360,319 320,341 249,404 9.76%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.46% 5.27% 2.53% 0.74% 33.25% 3.41% 2.69% -
ROE 9.04% 10.44% 3.74% 1.46% 66.97% 9.47% 6.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 520.03 395.04 310.08 318.56 368.66 207.29 171.67 20.27%
EPS 20.72 21.87 7.53 2.87 121.04 6.44 3.37 35.33%
DPS 2.00 2.00 1.75 1.75 2.00 1.50 1.00 12.24%
NAPS 2.29 1.86 2.01 1.97 1.80 0.68 0.62 24.31%
Adjusted Per Share Value based on latest NOSH - 364,321
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.53 20.62 13.75 14.09 16.12 8.06 5.20 32.00%
EPS 1.10 1.01 0.33 0.13 5.27 0.25 0.13 42.72%
DPS 0.11 0.10 0.08 0.08 0.09 0.06 0.03 24.16%
NAPS 0.1213 0.0971 0.0891 0.0871 0.0787 0.0264 0.0188 36.42%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.76 2.62 1.20 0.64 1.59 0.58 0.28 -
P/RPS 0.34 0.66 0.39 0.20 0.43 0.28 0.16 13.37%
P/EPS 8.50 13.49 15.96 22.26 1.32 9.01 6.48 4.62%
EY 11.76 7.41 6.27 4.49 75.81 11.10 15.42 -4.41%
DY 1.14 0.76 1.46 2.73 1.26 2.59 3.57 -17.31%
P/NAPS 0.77 1.41 0.60 0.32 0.88 0.85 0.45 9.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 -
Price 1.92 2.15 1.20 0.64 1.32 0.93 0.37 -
P/RPS 0.37 0.54 0.39 0.20 0.36 0.45 0.22 9.04%
P/EPS 9.28 11.07 15.96 22.26 1.10 14.44 8.57 1.33%
EY 10.78 9.03 6.27 4.49 91.32 6.92 11.67 -1.31%
DY 1.04 0.93 1.46 2.73 1.52 1.61 2.70 -14.69%
P/NAPS 0.84 1.16 0.60 0.32 0.73 1.37 0.60 5.76%

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