[PMETAL] YoY TTM 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- 395.67%
YoY- 159.64%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM 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 2,283,015 1,698,839 1,180,406 1,119,970 1,289,377 664,049 23.72%
PBT 100,144 127,972 103,315 38,300 34,715 444,558 28,985 22.93%
Tax 121,684 -25,939 -13,705 -10,080 -26,453 -2,700 -6,374 -
NP 221,828 102,033 89,610 28,220 8,262 441,858 22,611 46.26%
-
NP to SH 183,899 91,921 83,493 26,678 10,275 434,273 20,630 43.94%
-
Tax Rate -121.51% 20.27% 13.27% 26.32% 76.20% 0.61% 21.99% -
Total Cost 2,162,592 2,180,982 1,609,229 1,152,186 1,111,708 847,519 641,438 22.43%
-
Net Worth 966,789 1,044,881 429,956 741,567 699,497 660,076 217,882 28.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,693 8,745 7,976 6,390 6,377 12,638 4,806 19.04%
Div Payout % 7.45% 9.51% 9.55% 23.95% 62.07% 2.91% 23.30% -
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 966,789 1,044,881 429,956 741,567 699,497 660,076 217,882 28.16%
NOSH 483,394 439,025 429,956 365,304 364,321 364,683 320,415 7.08%
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% 4.47% 5.27% 2.39% 0.74% 34.27% 3.41% -
ROE 19.02% 8.80% 19.42% 3.60% 1.47% 65.79% 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 493.27 520.02 395.12 323.13 307.41 353.56 207.25 15.53%
EPS 38.04 20.94 19.42 7.30 2.82 119.08 6.44 34.41%
DPS 2.83 2.00 1.86 1.75 1.75 3.47 1.50 11.14%
NAPS 2.00 2.38 1.00 2.03 1.92 1.81 0.68 19.67%
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 27.69 20.61 14.32 13.59 15.64 8.06 23.70%
EPS 2.23 1.12 1.01 0.32 0.12 5.27 0.25 43.96%
DPS 0.17 0.11 0.10 0.08 0.08 0.15 0.06 18.93%
NAPS 0.1173 0.1267 0.0522 0.09 0.0849 0.0801 0.0264 28.18%
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 0.39 0.34 0.66 0.37 0.21 0.45 0.28 5.67%
P/EPS 5.02 8.41 13.49 16.43 22.69 1.34 9.01 -9.28%
EY 19.92 11.90 7.41 6.09 4.41 74.89 11.10 10.22%
DY 1.48 1.14 0.71 1.46 2.73 2.18 2.59 -8.89%
P/NAPS 0.96 0.74 2.62 0.59 0.33 0.88 0.85 2.04%
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 0.36 0.37 0.54 0.37 0.21 0.37 0.45 -3.64%
P/EPS 4.63 9.17 11.07 16.43 22.69 1.11 14.44 -17.25%
EY 21.62 10.90 9.03 6.09 4.41 90.21 6.92 20.88%
DY 1.61 1.04 0.86 1.46 2.73 2.63 1.61 0.00%
P/NAPS 0.88 0.81 2.15 0.59 0.33 0.73 1.37 -7.10%

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