[PMETAL] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 6.24%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 4,060,595 3,121,657 2,384,420 2,283,015 1,698,839 1,180,406 1,119,970 23.93%
PBT 296,987 105,604 100,144 127,972 103,315 38,300 34,715 42.98%
Tax -30,407 -94,029 121,684 -25,939 -13,705 -10,080 -26,453 2.34%
NP 266,580 11,575 221,828 102,033 89,610 28,220 8,262 78.37%
-
NP to SH 212,733 14,959 183,899 91,921 83,493 26,678 10,275 65.66%
-
Tax Rate 10.24% 89.04% -121.51% 20.27% 13.27% 26.32% 76.20% -
Total Cost 3,794,015 3,110,082 2,162,592 2,180,982 1,609,229 1,152,186 1,111,708 22.69%
-
Net Worth 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 699,497 13.04%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 92,953 15,318 13,693 8,745 7,976 6,390 6,377 56.26%
Div Payout % 43.69% 102.40% 7.45% 9.51% 9.55% 23.95% 62.07% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,460,555 1,262,711 966,789 1,044,881 429,956 741,567 699,497 13.04%
NOSH 854,126 509,157 483,394 439,025 429,956 365,304 364,321 15.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.57% 0.37% 9.30% 4.47% 5.27% 2.39% 0.74% -
ROE 14.57% 1.18% 19.02% 8.80% 19.42% 3.60% 1.47% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 475.41 613.10 493.27 520.02 395.12 323.13 307.41 7.53%
EPS 24.91 2.94 38.04 20.94 19.42 7.30 2.82 43.75%
DPS 10.88 3.00 2.83 2.00 1.86 1.75 1.75 35.58%
NAPS 1.71 2.48 2.00 2.38 1.00 2.03 1.92 -1.91%
Adjusted Per Share Value based on latest NOSH - 439,025
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 49.26 37.87 28.92 27.69 20.61 14.32 13.59 23.92%
EPS 2.58 0.18 2.23 1.12 1.01 0.32 0.12 66.71%
DPS 1.13 0.19 0.17 0.11 0.10 0.08 0.08 55.44%
NAPS 0.1772 0.1532 0.1173 0.1267 0.0522 0.09 0.0849 13.04%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.59 2.32 1.91 1.76 2.62 1.20 0.64 -
P/RPS 0.54 0.38 0.39 0.34 0.66 0.37 0.21 17.03%
P/EPS 10.40 78.97 5.02 8.41 13.49 16.43 22.69 -12.18%
EY 9.62 1.27 19.92 11.90 7.41 6.09 4.41 13.87%
DY 4.20 1.29 1.48 1.14 0.71 1.46 2.73 7.44%
P/NAPS 1.51 0.94 0.96 0.74 2.62 0.59 0.33 28.83%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 -
Price 2.93 2.30 1.76 1.92 2.15 1.20 0.64 -
P/RPS 0.62 0.38 0.36 0.37 0.54 0.37 0.21 19.76%
P/EPS 11.76 78.28 4.63 9.17 11.07 16.43 22.69 -10.37%
EY 8.50 1.28 21.62 10.90 9.03 6.09 4.41 11.55%
DY 3.71 1.30 1.61 1.04 0.86 1.46 2.73 5.24%
P/NAPS 1.71 0.93 0.88 0.81 2.15 0.59 0.33 31.53%

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