[PMETAL] YoY TTM 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- -80.38%
YoY- -97.63%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,283,015 1,698,839 1,180,406 1,119,970 1,289,377 664,049 428,154 32.15%
PBT 127,972 103,315 38,300 34,715 444,558 28,985 11,112 50.24%
Tax -25,939 -13,705 -10,080 -26,453 -2,700 -6,374 419 -
NP 102,033 89,610 28,220 8,262 441,858 22,611 11,531 43.79%
-
NP to SH 91,921 83,493 26,678 10,275 434,273 20,630 11,206 41.99%
-
Tax Rate 20.27% 13.27% 26.32% 76.20% 0.61% 21.99% -3.77% -
Total Cost 2,180,982 1,609,229 1,152,186 1,111,708 847,519 641,438 416,623 31.75%
-
Net Worth 1,044,881 429,956 741,567 699,497 660,076 217,882 154,276 37.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 8,745 7,976 6,390 6,377 12,638 4,806 2,488 23.29%
Div Payout % 9.51% 9.55% 23.95% 62.07% 2.91% 23.30% 22.21% -
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 1,044,881 429,956 741,567 699,497 660,076 217,882 154,276 37.53%
NOSH 439,025 429,956 365,304 364,321 364,683 320,415 248,833 9.92%
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 4.47% 5.27% 2.39% 0.74% 34.27% 3.41% 2.69% -
ROE 8.80% 19.42% 3.60% 1.47% 65.79% 9.47% 7.26% -
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 520.02 395.12 323.13 307.41 353.56 207.25 172.06 20.23%
EPS 20.94 19.42 7.30 2.82 119.08 6.44 4.50 29.19%
DPS 2.00 1.86 1.75 1.75 3.47 1.50 1.00 12.24%
NAPS 2.38 1.00 2.03 1.92 1.81 0.68 0.62 25.11%
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 27.71 20.62 14.33 13.59 15.65 8.06 5.20 32.14%
EPS 1.12 1.01 0.32 0.12 5.27 0.25 0.14 41.39%
DPS 0.11 0.10 0.08 0.08 0.15 0.06 0.03 24.16%
NAPS 0.1268 0.0522 0.09 0.0849 0.0801 0.0264 0.0187 37.55%
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 0.37 0.21 0.45 0.28 0.16 13.37%
P/EPS 8.41 13.49 16.43 22.69 1.34 9.01 6.22 5.15%
EY 11.90 7.41 6.09 4.41 74.89 11.10 16.08 -4.89%
DY 1.14 0.71 1.46 2.73 2.18 2.59 3.57 -17.31%
P/NAPS 0.74 2.62 0.59 0.33 0.88 0.85 0.45 8.63%
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 0.37 0.21 0.37 0.45 0.22 9.04%
P/EPS 9.17 11.07 16.43 22.69 1.11 14.44 8.22 1.83%
EY 10.90 9.03 6.09 4.41 90.21 6.92 12.17 -1.81%
DY 1.04 0.86 1.46 2.73 2.63 1.61 2.70 -14.69%
P/NAPS 0.81 2.15 0.59 0.33 0.73 1.37 0.60 5.12%

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