Highlights

[PMETAL] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 12-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -26.50%    YoY -     868.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,886,344 1,698,839 1,749,217 1,689,038 1,580,048 1,133,181 1,127,501 40.97%
  QoQ % 11.04% -2.88% 3.56% 6.90% 39.43% 0.50% -
  Horiz. % 167.30% 150.67% 155.14% 149.80% 140.14% 100.50% 100.00%
PBT 132,892 103,315 108,690 123,102 162,344 40,125 21,337 238.89%
  QoQ % 28.63% -4.95% -11.71% -24.17% 304.60% 88.05% -
  Horiz. % 622.81% 484.20% 509.39% 576.93% 760.84% 188.05% 100.00%
Tax -35,388 -13,705 -21,138 -20,756 -21,956 -11,430 -8,533 158.35%
  QoQ % -158.21% 35.17% -1.84% 5.47% -92.09% -33.95% -
  Horiz. % 414.70% 160.61% 247.72% 243.23% 257.30% 133.95% 100.00%
NP 97,504 89,610 87,552 102,346 140,388 28,695 12,804 287.54%
  QoQ % 8.81% 2.35% -14.45% -27.10% 389.24% 124.11% -
  Horiz. % 761.51% 699.86% 683.79% 799.33% 1,096.44% 224.11% 100.00%
NP to SH 85,956 83,493 82,458 95,228 129,560 27,476 18,766 176.05%
  QoQ % 2.95% 1.25% -13.41% -26.50% 371.54% 46.41% -
  Horiz. % 458.02% 444.90% 439.39% 507.43% 690.37% 146.41% 100.00%
Tax Rate 26.63 % 13.27 % 19.45 % 16.86 % 13.52 % 28.49 % 39.99 % -23.76%
  QoQ % 100.68% -31.77% 15.36% 24.70% -52.54% -28.76% -
  Horiz. % 66.59% 33.18% 48.64% 42.16% 33.81% 71.24% 100.00%
Total Cost 1,788,840 1,609,229 1,661,665 1,586,692 1,439,660 1,104,486 1,114,697 37.11%
  QoQ % 11.16% -3.16% 4.73% 10.21% 30.35% -0.92% -
  Horiz. % 160.48% 144.36% 149.07% 142.34% 129.15% 99.08% 100.00%
Net Worth 819,861 799,888 783,757 743,278 745,774 734,558 721,981 8.85%
  QoQ % 2.50% 2.06% 5.45% -0.33% 1.53% 1.74% -
  Horiz. % 113.56% 110.79% 108.56% 102.95% 103.30% 101.74% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 8,600 5,710 7,359 - 6,395 3,646 -
  QoQ % 0.00% 50.62% -22.40% 0.00% 0.00% 75.39% -
  Horiz. % 0.00% 235.88% 156.61% 201.82% 0.00% 175.39% 100.00%
Div Payout % - % 10.30 % 6.93 % 7.73 % - % 23.28 % 19.43 % -
  QoQ % 0.00% 48.63% -10.35% 0.00% 0.00% 19.81% -
  Horiz. % 0.00% 53.01% 35.67% 39.78% 0.00% 119.81% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 819,861 799,888 783,757 743,278 745,774 734,558 721,981 8.85%
  QoQ % 2.50% 2.06% 5.45% -0.33% 1.53% 1.74% -
  Horiz. % 113.56% 110.79% 108.56% 102.95% 103.30% 101.74% 100.00%
NOSH 431,506 430,047 428,282 367,959 365,575 365,452 364,637 11.89%
  QoQ % 0.34% 0.41% 16.39% 0.65% 0.03% 0.22% -
  Horiz. % 118.34% 117.94% 117.45% 100.91% 100.26% 100.22% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.17 % 5.27 % 5.01 % 6.06 % 8.89 % 2.53 % 1.14 % 174.24%
  QoQ % -1.90% 5.19% -17.33% -31.83% 251.38% 121.93% -
  Horiz. % 453.51% 462.28% 439.47% 531.58% 779.82% 221.93% 100.00%
ROE 10.48 % 10.44 % 10.52 % 12.81 % 17.37 % 3.74 % 2.60 % 153.49%
  QoQ % 0.38% -0.76% -17.88% -26.25% 364.44% 43.85% -
  Horiz. % 403.08% 401.54% 404.62% 492.69% 668.08% 143.85% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 437.15 395.04 408.43 459.03 432.21 310.08 309.21 25.99%
  QoQ % 10.66% -3.28% -11.02% 6.21% 39.39% 0.28% -
  Horiz. % 141.38% 127.76% 132.09% 148.45% 139.78% 100.28% 100.00%
EPS 19.92 21.87 19.25 25.88 35.44 7.53 5.15 146.61%
  QoQ % -8.92% 13.61% -25.62% -26.98% 370.65% 46.21% -
  Horiz. % 386.80% 424.66% 373.79% 502.52% 688.16% 146.21% 100.00%
DPS 0.00 2.00 1.33 2.00 0.00 1.75 1.00 -
  QoQ % 0.00% 50.38% -33.50% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 200.00% 133.00% 200.00% 0.00% 175.00% 100.00%
NAPS 1.9000 1.8600 1.8300 2.0200 2.0400 2.0100 1.9800 -2.71%
  QoQ % 2.15% 1.64% -9.41% -0.98% 1.49% 1.52% -
  Horiz. % 95.96% 93.94% 92.42% 102.02% 103.03% 101.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.88 42.22 43.47 41.98 39.27 28.16 28.02 40.98%
  QoQ % 11.04% -2.88% 3.55% 6.90% 39.45% 0.50% -
  Horiz. % 167.31% 150.68% 155.14% 149.82% 140.15% 100.50% 100.00%
EPS 2.14 2.08 2.05 2.37 3.22 0.68 0.47 174.97%
  QoQ % 2.88% 1.46% -13.50% -26.40% 373.53% 44.68% -
  Horiz. % 455.32% 442.55% 436.17% 504.26% 685.11% 144.68% 100.00%
DPS 0.00 0.21 0.14 0.18 0.00 0.16 0.09 -
  QoQ % 0.00% 50.00% -22.22% 0.00% 0.00% 77.78% -
  Horiz. % 0.00% 233.33% 155.56% 200.00% 0.00% 177.78% 100.00%
NAPS 0.2038 0.1988 0.1948 0.1847 0.1853 0.1826 0.1794 8.88%
  QoQ % 2.52% 2.05% 5.47% -0.32% 1.48% 1.78% -
  Horiz. % 113.60% 110.81% 108.58% 102.95% 103.29% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.3300 2.6200 1.5000 1.3300 1.2700 1.2000 1.2800 -
P/RPS 0.53 0.66 0.37 0.29 0.29 0.39 0.41 18.69%
  QoQ % -19.70% 78.38% 27.59% 0.00% -25.64% -4.88% -
  Horiz. % 129.27% 160.98% 90.24% 70.73% 70.73% 95.12% 100.00%
P/EPS 11.70 13.49 7.79 5.14 3.58 15.96 24.87 -39.54%
  QoQ % -13.27% 73.17% 51.56% 43.58% -77.57% -35.83% -
  Horiz. % 47.04% 54.24% 31.32% 20.67% 14.39% 64.17% 100.00%
EY 8.55 7.41 12.84 19.46 27.91 6.27 4.02 65.46%
  QoQ % 15.38% -42.29% -34.02% -30.28% 345.14% 55.97% -
  Horiz. % 212.69% 184.33% 319.40% 484.08% 694.28% 155.97% 100.00%
DY 0.00 0.76 0.89 1.50 0.00 1.46 0.78 -
  QoQ % 0.00% -14.61% -40.67% 0.00% 0.00% 87.18% -
  Horiz. % 0.00% 97.44% 114.10% 192.31% 0.00% 187.18% 100.00%
P/NAPS 1.23 1.41 0.82 0.66 0.62 0.60 0.65 53.05%
  QoQ % -12.77% 71.95% 24.24% 6.45% 3.33% -7.69% -
  Horiz. % 189.23% 216.92% 126.15% 101.54% 95.38% 92.31% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 -
Price 2.3600 2.1500 2.1300 1.3900 1.3800 1.2000 1.2300 -
P/RPS 0.54 0.54 0.52 0.30 0.32 0.39 0.40 22.17%
  QoQ % 0.00% 3.85% 73.33% -6.25% -17.95% -2.50% -
  Horiz. % 135.00% 135.00% 130.00% 75.00% 80.00% 97.50% 100.00%
P/EPS 11.85 11.07 11.06 5.37 3.89 15.96 23.90 -37.38%
  QoQ % 7.05% 0.09% 105.96% 38.05% -75.63% -33.22% -
  Horiz. % 49.58% 46.32% 46.28% 22.47% 16.28% 66.78% 100.00%
EY 8.44 9.03 9.04 18.62 25.68 6.27 4.18 59.82%
  QoQ % -6.53% -0.11% -51.45% -27.49% 309.57% 50.00% -
  Horiz. % 201.91% 216.03% 216.27% 445.45% 614.35% 150.00% 100.00%
DY 0.00 0.93 0.63 1.44 0.00 1.46 0.81 -
  QoQ % 0.00% 47.62% -56.25% 0.00% 0.00% 80.25% -
  Horiz. % 0.00% 114.81% 77.78% 177.78% 0.00% 180.25% 100.00%
P/NAPS 1.24 1.16 1.16 0.69 0.68 0.60 0.62 58.81%
  QoQ % 6.90% 0.00% 68.12% 1.47% 13.33% -3.23% -
  Horiz. % 200.00% 187.10% 187.10% 111.29% 109.68% 96.77% 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.
 


 

239  441  452  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BARAKAH 0.07-0.015 
 LAMBO 0.065-0.005 
 ARMADA 0.19-0.005 
 PHB 0.0250.00 
 VC-PA 0.07-0.005 
 IMPIANA 0.035-0.01 
 LAMBO-WB 0.010.00 
 NIHSIN-WB 0.06-0.02 
 TIGER 0.045+0.005 
 IOIPG 1.190.00 
Partners & Brokers