[PMETAL] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.32%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,733,629 3,041,885 2,293,087 2,033,435 1,646,693 1,101,507 1,232,021 20.28%
PBT 231,296 133,447 105,157 121,845 103,815 8,902 51,434 28.46%
Tax -64,520 -75,079 137,578 -23,375 -19,534 -25,043 1,662 -
NP 166,776 58,368 242,735 98,470 84,281 -16,141 53,096 21.00%
-
NP to SH 142,031 49,602 204,979 86,526 74,447 -9,023 52,373 18.08%
-
Tax Rate 27.89% 56.26% -130.83% 19.18% 18.82% 281.32% -3.23% -
Total Cost 3,566,853 2,983,517 2,050,352 1,934,965 1,562,412 1,117,648 1,178,925 20.25%
-
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.58%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 72,421 15,060 13,249 8,654 7,330 6,380 10,028 39.00%
Div Payout % 50.99% 30.36% 6.46% 10.00% 9.85% 0.00% 19.15% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,802,763 1,319,199 1,186,131 1,010,995 784,364 722,502 717,464 16.58%
NOSH 527,123 515,312 445,914 439,563 428,614 364,900 364,195 6.35%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.47% 1.92% 10.59% 4.84% 5.12% -1.47% 4.31% -
ROE 7.88% 3.76% 17.28% 8.56% 9.49% -1.25% 7.30% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 708.30 590.30 514.24 462.60 384.19 301.87 338.29 13.10%
EPS 26.94 9.63 45.97 19.68 17.37 -2.47 14.38 11.02%
DPS 13.74 2.92 3.00 1.97 1.71 1.75 2.75 30.73%
NAPS 3.42 2.56 2.66 2.30 1.83 1.98 1.97 9.62%
Adjusted Per Share Value based on latest NOSH - 439,563
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 45.29 36.90 27.82 24.67 19.97 13.36 14.94 20.29%
EPS 1.72 0.60 2.49 1.05 0.90 -0.11 0.64 17.90%
DPS 0.88 0.18 0.16 0.10 0.09 0.08 0.12 39.36%
NAPS 0.2187 0.16 0.1439 0.1226 0.0951 0.0876 0.087 16.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.25 2.21 1.64 1.55 1.50 1.28 1.00 -
P/RPS 0.88 0.37 0.32 0.34 0.39 0.42 0.30 19.63%
P/EPS 23.20 22.96 3.57 7.87 8.64 -51.76 6.95 22.23%
EY 4.31 4.36 28.03 12.70 11.58 -1.93 14.38 -18.18%
DY 2.20 1.32 1.83 1.27 1.14 1.37 2.75 -3.64%
P/NAPS 1.83 0.86 0.62 0.67 0.82 0.65 0.51 23.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/10/14 18/11/13 08/11/12 23/11/11 29/11/10 24/11/09 28/11/08 -
Price 6.85 2.36 1.75 1.73 2.13 1.23 0.65 -
P/RPS 0.97 0.40 0.34 0.37 0.55 0.41 0.19 31.20%
P/EPS 25.42 24.52 3.81 8.79 12.26 -49.74 4.52 33.33%
EY 3.93 4.08 26.27 11.38 8.15 -2.01 22.12 -25.01%
DY 2.01 1.24 1.71 1.14 0.80 1.42 4.23 -11.65%
P/NAPS 2.00 0.92 0.66 0.75 1.16 0.62 0.33 35.00%

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
Post a Comment