[PMETAL] YoY Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	795,343	522,385	593,255	449,507	281,674	305,971	329,377	15.81%
YoY %	52.25%	-11.95%	31.98%	59.58%	-7.94%	-7.11%	-	-
Horiz. %	241.47%	158.60%	180.11%	136.47%	85.52%	92.89%	100.00%	-
PBT	26,848	23,978	36,757	20,965	14,577	18,155	30,935	-2.33%
YoY %	11.97%	-34.77%	75.33%	43.82%	-19.71%	-41.31%	-	-
Horiz. %	86.79%	77.51%	118.82%	67.77%	47.12%	58.69%	100.00%	-
Tax	-4,027	-3,063	-10,150	-4,889	-1,313	-2,240	-803	30.79%
YoY %	-31.47%	69.82%	-107.61%	-272.35%	41.38%	-178.95%	-	-
Horiz. %	501.49%	381.44%	1,264.01%	608.84%	163.51%	278.95%	100.00%	-
NP	22,821	20,915	26,607	16,076	13,264	15,915	30,132	-4.52%
YoY %	9.11%	-21.39%	65.51%	21.20%	-16.66%	-47.18%	-	-
Horiz. %	75.74%	69.41%	88.30%	53.35%	44.02%	52.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,041	19,229	23,256	15,224	13,723	15,605	27,152	-4.93%
YoY %	4.22%	-17.32%	52.76%	10.94%	-12.06%	-42.53%	-	-
Horiz. %	73.81%	70.82%	85.65%	56.07%	50.54%	57.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.00%	12.77%	27.61%	23.32%	9.01%	12.34%	2.60%	-
YoY %	17.46%	-53.75%	18.40%	158.82%	-26.99%	374.62%	-	-
Horiz. %	576.92%	491.15%	1,061.92%	896.92%	346.54%	474.62%	100.00%	-
Total Cost	772,522	501,470	566,648	433,431	268,410	290,056	299,245	17.10%
YoY %	54.05%	-11.50%	30.74%	61.48%	-7.46%	-3.07%	-	-
Horiz. %	258.16%	167.58%	189.36%	144.84%	89.70%	96.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,309,007	1,056,054	836,170	742,813	722,647	685,453	285,060	28.89%
YoY %	23.95%	26.30%	12.57%	2.79%	5.43%	140.46%	-	-
Horiz. %	459.20%	370.47%	293.33%	260.58%	253.51%	240.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	4,400	4,355	3,677	2,737	2,734	5,344	-
YoY %	-	1.03%	18.44%	34.34%	0.11%	-48.84%	-	-
Horiz. %	-	82.34%	81.49%	68.81%	51.22%	51.16%	100.00%	-
Div Payout %	-	22.88%	18.73%	24.15%	19.95%	17.52%	19.69%	-
YoY %	-	22.16%	-22.44%	21.05%	13.87%	-11.02%	-	-
Horiz. %	-	116.20%	95.12%	122.65%	101.32%	88.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,309,007	1,056,054	836,170	742,813	722,647	685,453	285,060	28.89%
YoY %	23.95%	26.30%	12.57%	2.79%	5.43%	140.46%	-	-
Horiz. %	459.20%	370.47%	293.33%	260.58%	253.51%	240.46%	100.00%	-
NOSH	507,367	440,022	435,505	367,729	364,973	364,602	356,325	6.06%
YoY %	15.30%	1.04%	18.43%	0.76%	0.10%	2.32%	-	-
Horiz. %	142.39%	123.49%	122.22%	103.20%	102.43%	102.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.87%	4.00%	4.48%	3.58%	4.71%	5.20%	9.15%	-
YoY %	-28.25%	-10.71%	25.14%	-23.99%	-9.42%	-43.17%	-	-
Horiz. %	31.37%	43.72%	48.96%	39.13%	51.48%	56.83%	100.00%	-
ROE	1.53%	1.82%	2.78%	2.05%	1.90%	2.28%	9.53%	-
YoY %	-15.93%	-34.53%	35.61%	7.89%	-16.67%	-76.08%	-	-
Horiz. %	16.05%	19.10%	29.17%	21.51%	19.94%	23.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	156.76	118.72	136.22	122.24	77.18	83.92	92.44	9.19%
YoY %	32.04%	-12.85%	11.44%	58.38%	-8.03%	-9.22%	-	-
Horiz. %	169.58%	128.43%	147.36%	132.24%	83.49%	90.78%	100.00%	-
EPS	3.95	4.37	5.34	4.14	3.76	4.28	7.62	-10.36%
YoY %	-9.61%	-18.16%	28.99%	10.11%	-12.15%	-43.83%	-	-
Horiz. %	51.84%	57.35%	70.08%	54.33%	49.34%	56.17%	100.00%	-
DPS	0.00	1.00	1.00	1.00	0.75	0.75	1.50	-
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	-50.00%	-	-
Horiz. %	0.00%	66.67%	66.67%	66.67%	50.00%	50.00%	100.00%	-
NAPS	2.58	2.40	1.92	2.02	1.98	1.88	0.80	21.52%
YoY %	7.50%	25.00%	-4.95%	2.02%	5.32%	135.00%	-	-
Horiz. %	322.50%	300.00%	240.00%	252.50%	247.50%	235.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 367,729
RPS	9.65	6.34	7.20	5.46	3.42	3.71	4.00	15.79%
YoY %	52.21%	-11.94%	31.87%	59.65%	-7.82%	-7.25%	-	-
Horiz. %	241.25%	158.50%	180.00%	136.50%	85.50%	92.75%	100.00%	-
EPS	0.24	0.23	0.28	0.18	0.17	0.19	0.33	-5.16%
YoY %	4.35%	-17.86%	55.56%	5.88%	-10.53%	-42.42%	-	-
Horiz. %	72.73%	69.70%	84.85%	54.55%	51.52%	57.58%	100.00%	-
DPS	0.00	0.05	0.05	0.04	0.03	0.03	0.06	-
YoY %	0.00%	0.00%	25.00%	33.33%	0.00%	-50.00%	-	-
Horiz. %	0.00%	83.33%	83.33%	66.67%	50.00%	50.00%	100.00%	-
NAPS	0.1589	0.1282	0.1015	0.0902	0.0877	0.0832	0.0346	28.89%
YoY %	23.95%	26.31%	12.53%	2.85%	5.41%	140.46%	-	-
Horiz. %	459.25%	370.52%	293.35%	260.69%	253.47%	240.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.33	1.84	2.21	1.33	1.08	1.22	1.78	-
P/RPS	1.49	1.55	1.62	1.09	1.40	1.45	1.93	-4.21%
YoY %	-3.87%	-4.32%	48.62%	-22.14%	-3.45%	-24.87%	-	-
Horiz. %	77.20%	80.31%	83.94%	56.48%	72.54%	75.13%	100.00%	-
P/EPS	58.99	42.11	41.39	32.13	28.72	28.50	23.36	16.67%
YoY %	40.09%	1.74%	28.82%	11.87%	0.77%	22.00%	-	-
Horiz. %	252.53%	180.27%	177.18%	137.54%	122.95%	122.00%	100.00%	-
EY	1.70	2.38	2.42	3.11	3.48	3.51	4.28	-14.25%
YoY %	-28.57%	-1.65%	-22.19%	-10.63%	-0.85%	-17.99%	-	-
Horiz. %	39.72%	55.61%	56.54%	72.66%	81.31%	82.01%	100.00%	-
DY	0.00	0.54	0.45	0.75	0.69	0.61	0.84	-
YoY %	0.00%	20.00%	-40.00%	8.70%	13.11%	-27.38%	-	-
Horiz. %	0.00%	64.29%	53.57%	89.29%	82.14%	72.62%	100.00%	-
P/NAPS	0.90	0.77	1.15	0.66	0.55	0.65	2.23	-14.02%
YoY %	16.88%	-33.04%	74.24%	20.00%	-15.38%	-70.85%	-	-
Horiz. %	40.36%	34.53%	51.57%	29.60%	24.66%	29.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	30/08/12	25/08/11	12/08/10	27/08/09	21/08/08	29/08/07	-
Price	2.02	1.70	1.89	1.39	1.20	1.16	1.63	-
P/RPS	1.29	1.43	1.39	1.14	1.55	1.38	1.76	-5.04%
YoY %	-9.79%	2.88%	21.93%	-26.45%	12.32%	-21.59%	-	-
Horiz. %	73.30%	81.25%	78.98%	64.77%	88.07%	78.41%	100.00%	-
P/EPS	51.14	38.90	35.39	33.57	31.91	27.10	21.39	15.62%
YoY %	31.47%	9.92%	5.42%	5.20%	17.75%	26.69%	-	-
Horiz. %	239.08%	181.86%	165.45%	156.94%	149.18%	126.69%	100.00%	-
EY	1.96	2.57	2.83	2.98	3.13	3.69	4.67	-13.46%
YoY %	-23.74%	-9.19%	-5.03%	-4.79%	-15.18%	-20.99%	-	-
Horiz. %	41.97%	55.03%	60.60%	63.81%	67.02%	79.01%	100.00%	-
DY	0.00	0.59	0.53	0.72	0.62	0.65	0.92	-
YoY %	0.00%	11.32%	-26.39%	16.13%	-4.62%	-29.35%	-	-
Horiz. %	0.00%	64.13%	57.61%	78.26%	67.39%	70.65%	100.00%	-
P/NAPS	0.78	0.71	0.98	0.69	0.61	0.62	2.04	-14.79%
YoY %	9.86%	-27.55%	42.03%	13.11%	-1.61%	-69.61%	-	-
Horiz. %	38.24%	34.80%	48.04%	33.82%	29.90%	30.39%	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