Highlights

[PMETAL] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     127.91%    YoY -     -81.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,580,048 1,133,181 1,127,501 1,078,948 1,031,200 1,160,713 1,152,120 23.46%
  QoQ % 39.43% 0.50% 4.50% 4.63% -11.16% 0.75% -
  Horiz. % 137.14% 98.36% 97.86% 93.65% 89.50% 100.75% 100.00%
PBT 162,344 40,125 21,337 9,482 -39,344 34,745 55,756 104.04%
  QoQ % 304.60% 88.05% 125.03% 124.10% -213.24% -37.68% -
  Horiz. % 291.17% 71.97% 38.27% 17.01% -70.56% 62.32% 100.00%
Tax -21,956 -11,430 -8,533 -9,030 -12,808 -26,208 -10,413 64.50%
  QoQ % -92.09% -33.95% 5.50% 29.50% 51.13% -151.68% -
  Horiz. % 210.85% 109.76% 81.95% 86.72% 123.00% 251.68% 100.00%
NP 140,388 28,695 12,804 452 -52,152 8,537 45,342 112.58%
  QoQ % 389.24% 124.11% 2,732.74% 100.87% -710.89% -81.17% -
  Horiz. % 309.62% 63.28% 28.24% 1.00% -115.02% 18.83% 100.00%
NP to SH 129,560 27,476 18,766 9,832 -35,228 10,476 44,497 104.04%
  QoQ % 371.54% 46.41% 90.87% 127.91% -436.27% -76.46% -
  Horiz. % 291.16% 61.75% 42.17% 22.10% -79.17% 23.54% 100.00%
Tax Rate 13.52 % 28.49 % 39.99 % 95.23 % - % 75.43 % 18.68 % -19.40%
  QoQ % -52.54% -28.76% -58.01% 0.00% 0.00% 303.80% -
  Horiz. % 72.38% 152.52% 214.08% 509.80% 0.00% 403.80% 100.00%
Total Cost 1,439,660 1,104,486 1,114,697 1,078,496 1,083,352 1,152,176 1,106,777 19.18%
  QoQ % 30.35% -0.92% 3.36% -0.45% -5.97% 4.10% -
  Horiz. % 130.08% 99.79% 100.72% 97.44% 97.88% 104.10% 100.00%
Net Worth 745,774 734,558 721,981 721,013 720,572 717,792 717,738 2.59%
  QoQ % 1.53% 1.74% 0.13% 0.06% 0.39% 0.01% -
  Horiz. % 103.91% 102.34% 100.59% 100.46% 100.39% 100.01% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 6,395 3,646 5,462 - 6,376 - -
  QoQ % 0.00% 75.39% -33.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.30% 57.19% 85.66% 0.00% 100.00% -
Div Payout % - % 23.28 % 19.43 % 55.56 % - % 60.87 % - % -
  QoQ % 0.00% 19.81% -65.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.25% 31.92% 91.28% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 745,774 734,558 721,981 721,013 720,572 717,792 717,738 2.59%
  QoQ % 1.53% 1.74% 0.13% 0.06% 0.39% 0.01% -
  Horiz. % 103.91% 102.34% 100.59% 100.46% 100.39% 100.01% 100.00%
NOSH 365,575 365,452 364,637 364,148 363,925 364,361 364,334 0.23%
  QoQ % 0.03% 0.22% 0.13% 0.06% -0.12% 0.01% -
  Horiz. % 100.34% 100.31% 100.08% 99.95% 99.89% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.89 % 2.53 % 1.14 % 0.04 % -5.06 % 0.74 % 3.94 % 72.12%
  QoQ % 251.38% 121.93% 2,750.00% 100.79% -783.78% -81.22% -
  Horiz. % 225.63% 64.21% 28.93% 1.02% -128.43% 18.78% 100.00%
ROE 17.37 % 3.74 % 2.60 % 1.36 % -4.89 % 1.46 % 6.20 % 98.86%
  QoQ % 364.44% 43.85% 91.18% 127.81% -434.93% -76.45% -
  Horiz. % 280.16% 60.32% 41.94% 21.94% -78.87% 23.55% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 432.21 310.08 309.21 296.29 283.35 318.56 316.23 23.18%
  QoQ % 39.39% 0.28% 4.36% 4.57% -11.05% 0.74% -
  Horiz. % 136.68% 98.06% 97.78% 93.69% 89.60% 100.74% 100.00%
EPS 35.44 7.53 5.15 2.70 -9.68 2.87 12.21 103.61%
  QoQ % 370.65% 46.21% 90.74% 127.89% -437.28% -76.49% -
  Horiz. % 290.25% 61.67% 42.18% 22.11% -79.28% 23.51% 100.00%
DPS 0.00 1.75 1.00 1.50 0.00 1.75 0.00 -
  QoQ % 0.00% 75.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 57.14% 85.71% 0.00% 100.00% -
NAPS 2.0400 2.0100 1.9800 1.9800 1.9800 1.9700 1.9700 2.36%
  QoQ % 1.49% 1.52% 0.00% 0.00% 0.51% 0.00% -
  Horiz. % 103.55% 102.03% 100.51% 100.51% 100.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.27 28.16 28.02 26.81 25.63 28.85 28.63 23.47%
  QoQ % 39.45% 0.50% 4.51% 4.60% -11.16% 0.77% -
  Horiz. % 137.16% 98.36% 97.87% 93.64% 89.52% 100.77% 100.00%
EPS 3.22 0.68 0.47 0.24 -0.88 0.26 1.11 103.53%
  QoQ % 373.53% 44.68% 95.83% 127.27% -438.46% -76.58% -
  Horiz. % 290.09% 61.26% 42.34% 21.62% -79.28% 23.42% 100.00%
DPS 0.00 0.16 0.09 0.14 0.00 0.16 0.00 -
  QoQ % 0.00% 77.78% -35.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 56.25% 87.50% 0.00% 100.00% -
NAPS 0.1853 0.1826 0.1794 0.1792 0.1791 0.1784 0.1784 2.56%
  QoQ % 1.48% 1.78% 0.11% 0.06% 0.39% 0.00% -
  Horiz. % 103.87% 102.35% 100.56% 100.45% 100.39% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 1.0000 -
P/RPS 0.29 0.39 0.41 0.36 0.23 0.20 0.32 -6.36%
  QoQ % -25.64% -4.88% 13.89% 56.52% 15.00% -37.50% -
  Horiz. % 90.62% 121.88% 128.12% 112.50% 71.88% 62.50% 100.00%
P/EPS 3.58 15.96 24.87 40.00 -6.61 22.26 8.19 -42.43%
  QoQ % -77.57% -35.83% -37.82% 705.14% -129.69% 171.79% -
  Horiz. % 43.71% 194.87% 303.66% 488.40% -80.71% 271.79% 100.00%
EY 27.91 6.27 4.02 2.50 -15.13 4.49 12.21 73.61%
  QoQ % 345.14% 55.97% 60.80% 116.52% -436.97% -63.23% -
  Horiz. % 228.58% 51.35% 32.92% 20.48% -123.91% 36.77% 100.00%
DY 0.00 1.46 0.78 1.39 0.00 2.73 0.00 -
  QoQ % 0.00% 87.18% -43.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.48% 28.57% 50.92% 0.00% 100.00% -
P/NAPS 0.62 0.60 0.65 0.55 0.32 0.32 0.51 13.92%
  QoQ % 3.33% -7.69% 18.18% 71.88% 0.00% -37.25% -
  Horiz. % 121.57% 117.65% 127.45% 107.84% 62.75% 62.75% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 -
Price 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 0.6500 -
P/RPS 0.32 0.39 0.40 0.41 0.31 0.20 0.21 32.45%
  QoQ % -17.95% -2.50% -2.44% 32.26% 55.00% -4.76% -
  Horiz. % 152.38% 185.71% 190.48% 195.24% 147.62% 95.24% 100.00%
P/EPS 3.89 15.96 23.90 44.44 -9.09 22.26 5.32 -18.85%
  QoQ % -75.63% -33.22% -46.22% 588.89% -140.84% 318.42% -
  Horiz. % 73.12% 300.00% 449.25% 835.34% -170.86% 418.42% 100.00%
EY 25.68 6.27 4.18 2.25 -11.00 4.49 18.79 23.18%
  QoQ % 309.57% 50.00% 85.78% 120.45% -344.99% -76.10% -
  Horiz. % 136.67% 33.37% 22.25% 11.97% -58.54% 23.90% 100.00%
DY 0.00 1.46 0.81 1.25 0.00 2.73 0.00 -
  QoQ % 0.00% 80.25% -35.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.48% 29.67% 45.79% 0.00% 100.00% -
P/NAPS 0.68 0.60 0.62 0.61 0.44 0.32 0.33 62.00%
  QoQ % 13.33% -3.23% 1.64% 38.64% 37.50% -3.03% -
  Horiz. % 206.06% 181.82% 187.88% 184.85% 133.33% 96.97% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers