[PMETAL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 46.41%
YoY- 162.28%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,384,420 2,268,751 1,698,839 1,133,181 1,160,713 1,328,349 664,049 23.72%
PBT 100,144 123,077 103,315 40,125 34,745 444,116 28,985 22.93%
Tax 121,684 -21,971 -13,705 -11,430 -26,208 -2,382 -6,374 -
NP 221,828 101,106 89,610 28,695 8,537 441,734 22,611 46.26%
-
NP to SH 183,899 90,291 83,493 27,476 10,476 434,347 20,630 43.94%
-
Tax Rate -121.51% 17.85% 13.27% 28.49% 75.43% 0.54% 21.99% -
Total Cost 2,162,592 2,167,645 1,609,229 1,104,486 1,152,176 886,615 641,438 22.43%
-
Net Worth 1,130,195 999,057 799,888 734,558 717,792 648,574 217,832 31.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,727 8,725 8,600 6,395 6,376 7,206 4,805 19.09%
Div Payout % 7.46% 9.66% 10.30% 23.28% 60.87% 1.66% 23.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,130,195 999,057 799,888 734,558 717,792 648,574 217,832 31.54%
NOSH 457,568 436,269 430,047 365,452 364,361 360,319 320,341 6.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.30% 4.46% 5.27% 2.53% 0.74% 33.25% 3.41% -
ROE 16.27% 9.04% 10.44% 3.74% 1.46% 66.97% 9.47% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 521.11 520.03 395.04 310.08 318.56 368.66 207.29 16.59%
EPS 40.29 20.72 21.87 7.53 2.87 121.04 6.44 35.70%
DPS 3.00 2.00 2.00 1.75 1.75 2.00 1.50 12.23%
NAPS 2.47 2.29 1.86 2.01 1.97 1.80 0.68 23.95%
Adjusted Per Share Value based on latest NOSH - 365,304
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.92 27.52 20.61 13.75 14.08 16.11 8.06 23.70%
EPS 2.23 1.10 1.01 0.33 0.13 5.27 0.25 43.96%
DPS 0.17 0.11 0.10 0.08 0.08 0.09 0.06 18.93%
NAPS 0.1371 0.1212 0.097 0.0891 0.0871 0.0787 0.0264 31.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.91 1.76 2.62 1.20 0.64 1.59 0.58 -
P/RPS 0.37 0.34 0.66 0.39 0.20 0.43 0.28 4.75%
P/EPS 4.75 8.50 13.49 15.96 22.26 1.32 9.01 -10.11%
EY 21.04 11.76 7.41 6.27 4.49 75.81 11.10 11.23%
DY 1.57 1.14 0.76 1.46 2.73 1.26 2.59 -7.99%
P/NAPS 0.77 0.77 1.41 0.60 0.32 0.88 0.85 -1.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.76 1.92 2.15 1.20 0.64 1.32 0.93 -
P/RPS 0.34 0.37 0.54 0.39 0.20 0.36 0.45 -4.56%
P/EPS 4.38 9.28 11.07 15.96 22.26 1.10 14.44 -18.01%
EY 22.84 10.78 9.03 6.27 4.49 91.32 6.92 21.99%
DY 1.70 1.04 0.93 1.46 2.73 1.52 1.61 0.90%
P/NAPS 0.71 0.84 1.16 0.60 0.32 0.73 1.37 -10.36%

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