Highlights

[PMETAL] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     90.87%    YoY -     -57.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,689,038 1,580,048 1,133,181 1,127,501 1,078,948 1,031,200 1,160,713 28.50%
  QoQ % 6.90% 39.43% 0.50% 4.50% 4.63% -11.16% -
  Horiz. % 145.52% 136.13% 97.63% 97.14% 92.96% 88.84% 100.00%
PBT 123,102 162,344 40,125 21,337 9,482 -39,344 34,745 132.95%
  QoQ % -24.17% 304.60% 88.05% 125.03% 124.10% -213.24% -
  Horiz. % 354.30% 467.24% 115.48% 61.41% 27.29% -113.24% 100.00%
Tax -20,756 -21,956 -11,430 -8,533 -9,030 -12,808 -26,208 -14.44%
  QoQ % 5.47% -92.09% -33.95% 5.50% 29.50% 51.13% -
  Horiz. % 79.20% 83.78% 43.61% 32.56% 34.46% 48.87% 100.00%
NP 102,346 140,388 28,695 12,804 452 -52,152 8,537 426.20%
  QoQ % -27.10% 389.24% 124.11% 2,732.74% 100.87% -710.89% -
  Horiz. % 1,198.85% 1,644.47% 336.13% 149.98% 5.29% -610.89% 100.00%
NP to SH 95,228 129,560 27,476 18,766 9,832 -35,228 10,476 337.32%
  QoQ % -26.50% 371.54% 46.41% 90.87% 127.91% -436.27% -
  Horiz. % 909.01% 1,236.73% 262.28% 179.14% 93.85% -336.27% 100.00%
Tax Rate 16.86 % 13.52 % 28.49 % 39.99 % 95.23 % - % 75.43 % -63.27%
  QoQ % 24.70% -52.54% -28.76% -58.01% 0.00% 0.00% -
  Horiz. % 22.35% 17.92% 37.77% 53.02% 126.25% 0.00% 100.00%
Total Cost 1,586,692 1,439,660 1,104,486 1,114,697 1,078,496 1,083,352 1,152,176 23.85%
  QoQ % 10.21% 30.35% -0.92% 3.36% -0.45% -5.97% -
  Horiz. % 137.71% 124.95% 95.86% 96.75% 93.61% 94.03% 100.00%
Net Worth 743,278 745,774 734,558 721,981 721,013 720,572 717,792 2.36%
  QoQ % -0.33% 1.53% 1.74% 0.13% 0.06% 0.39% -
  Horiz. % 103.55% 103.90% 102.34% 100.58% 100.45% 100.39% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,359 - 6,395 3,646 5,462 - 6,376 10.06%
  QoQ % 0.00% 0.00% 75.39% -33.24% 0.00% 0.00% -
  Horiz. % 115.41% 0.00% 100.30% 57.19% 85.66% 0.00% 100.00%
Div Payout % 7.73 % - % 23.28 % 19.43 % 55.56 % - % 60.87 % -74.83%
  QoQ % 0.00% 0.00% 19.81% -65.03% 0.00% 0.00% -
  Horiz. % 12.70% 0.00% 38.25% 31.92% 91.28% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 743,278 745,774 734,558 721,981 721,013 720,572 717,792 2.36%
  QoQ % -0.33% 1.53% 1.74% 0.13% 0.06% 0.39% -
  Horiz. % 103.55% 103.90% 102.34% 100.58% 100.45% 100.39% 100.00%
NOSH 367,959 365,575 365,452 364,637 364,148 363,925 364,361 0.66%
  QoQ % 0.65% 0.03% 0.22% 0.13% 0.06% -0.12% -
  Horiz. % 100.99% 100.33% 100.30% 100.08% 99.94% 99.88% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.06 % 8.89 % 2.53 % 1.14 % 0.04 % -5.06 % 0.74 % 307.85%
  QoQ % -31.83% 251.38% 121.93% 2,750.00% 100.79% -783.78% -
  Horiz. % 818.92% 1,201.35% 341.89% 154.05% 5.41% -683.78% 100.00%
ROE 12.81 % 17.37 % 3.74 % 2.60 % 1.36 % -4.89 % 1.46 % 327.10%
  QoQ % -26.25% 364.44% 43.85% 91.18% 127.81% -434.93% -
  Horiz. % 877.40% 1,189.73% 256.16% 178.08% 93.15% -334.93% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 459.03 432.21 310.08 309.21 296.29 283.35 318.56 27.66%
  QoQ % 6.21% 39.39% 0.28% 4.36% 4.57% -11.05% -
  Horiz. % 144.10% 135.68% 97.34% 97.06% 93.01% 88.95% 100.00%
EPS 25.88 35.44 7.53 5.15 2.70 -9.68 2.87 334.98%
  QoQ % -26.98% 370.65% 46.21% 90.74% 127.89% -437.28% -
  Horiz. % 901.74% 1,234.84% 262.37% 179.44% 94.08% -337.28% 100.00%
DPS 2.00 0.00 1.75 1.00 1.50 0.00 1.75 9.34%
  QoQ % 0.00% 0.00% 75.00% -33.33% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 100.00% 57.14% 85.71% 0.00% 100.00%
NAPS 2.0200 2.0400 2.0100 1.9800 1.9800 1.9800 1.9700 1.69%
  QoQ % -0.98% 1.49% 1.52% 0.00% 0.00% 0.51% -
  Horiz. % 102.54% 103.55% 102.03% 100.51% 100.51% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.98 39.27 28.16 28.02 26.82 25.63 28.85 28.50%
  QoQ % 6.90% 39.45% 0.50% 4.47% 4.64% -11.16% -
  Horiz. % 145.51% 136.12% 97.61% 97.12% 92.96% 88.84% 100.00%
EPS 2.37 3.22 0.68 0.47 0.24 -0.88 0.26 338.13%
  QoQ % -26.40% 373.53% 44.68% 95.83% 127.27% -438.46% -
  Horiz. % 911.54% 1,238.46% 261.54% 180.77% 92.31% -338.46% 100.00%
DPS 0.18 0.00 0.16 0.09 0.14 0.00 0.16 8.19%
  QoQ % 0.00% 0.00% 77.78% -35.71% 0.00% 0.00% -
  Horiz. % 112.50% 0.00% 100.00% 56.25% 87.50% 0.00% 100.00%
NAPS 0.1847 0.1853 0.1826 0.1794 0.1792 0.1791 0.1784 2.35%
  QoQ % -0.32% 1.48% 1.78% 0.11% 0.06% 0.39% -
  Horiz. % 103.53% 103.87% 102.35% 100.56% 100.45% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 -
P/RPS 0.29 0.29 0.39 0.41 0.36 0.23 0.20 28.20%
  QoQ % 0.00% -25.64% -4.88% 13.89% 56.52% 15.00% -
  Horiz. % 145.00% 145.00% 195.00% 205.00% 180.00% 115.00% 100.00%
P/EPS 5.14 3.58 15.96 24.87 40.00 -6.61 22.26 -62.46%
  QoQ % 43.58% -77.57% -35.83% -37.82% 705.14% -129.69% -
  Horiz. % 23.09% 16.08% 71.70% 111.73% 179.69% -29.69% 100.00%
EY 19.46 27.91 6.27 4.02 2.50 -15.13 4.49 166.54%
  QoQ % -30.28% 345.14% 55.97% 60.80% 116.52% -436.97% -
  Horiz. % 433.41% 621.60% 139.64% 89.53% 55.68% -336.97% 100.00%
DY 1.50 0.00 1.46 0.78 1.39 0.00 2.73 -32.99%
  QoQ % 0.00% 0.00% 87.18% -43.88% 0.00% 0.00% -
  Horiz. % 54.95% 0.00% 53.48% 28.57% 50.92% 0.00% 100.00%
P/NAPS 0.66 0.62 0.60 0.65 0.55 0.32 0.32 62.25%
  QoQ % 6.45% 3.33% -7.69% 18.18% 71.88% 0.00% -
  Horiz. % 206.25% 193.75% 187.50% 203.12% 171.88% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 -
Price 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 -
P/RPS 0.30 0.32 0.39 0.40 0.41 0.31 0.20 31.13%
  QoQ % -6.25% -17.95% -2.50% -2.44% 32.26% 55.00% -
  Horiz. % 150.00% 160.00% 195.00% 200.00% 205.00% 155.00% 100.00%
P/EPS 5.37 3.89 15.96 23.90 44.44 -9.09 22.26 -61.35%
  QoQ % 38.05% -75.63% -33.22% -46.22% 588.89% -140.84% -
  Horiz. % 24.12% 17.48% 71.70% 107.37% 199.64% -40.84% 100.00%
EY 18.62 25.68 6.27 4.18 2.25 -11.00 4.49 158.79%
  QoQ % -27.49% 309.57% 50.00% 85.78% 120.45% -344.99% -
  Horiz. % 414.70% 571.94% 139.64% 93.10% 50.11% -244.99% 100.00%
DY 1.44 0.00 1.46 0.81 1.25 0.00 2.73 -34.79%
  QoQ % 0.00% 0.00% 80.25% -35.20% 0.00% 0.00% -
  Horiz. % 52.75% 0.00% 53.48% 29.67% 45.79% 0.00% 100.00%
P/NAPS 0.69 0.68 0.60 0.62 0.61 0.44 0.32 67.14%
  QoQ % 1.47% 13.33% -3.23% 1.64% 38.64% 37.50% -
  Horiz. % 215.62% 212.50% 187.50% 193.75% 190.63% 137.50% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers