Highlights

[PMETAL] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -76.46%    YoY -     -97.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,127,501 1,078,948 1,031,200 1,160,713 1,152,120 1,217,120 1,210,356 -4.61%
  QoQ % 4.50% 4.63% -11.16% 0.75% -5.34% 0.56% -
  Horiz. % 93.15% 89.14% 85.20% 95.90% 95.19% 100.56% 100.00%
PBT 21,337 9,482 -39,344 34,745 55,756 63,566 54,512 -46.46%
  QoQ % 125.03% 124.10% -213.24% -37.68% -12.29% 16.61% -
  Horiz. % 39.14% 17.39% -72.17% 63.74% 102.28% 116.61% 100.00%
Tax -8,533 -9,030 -12,808 -26,208 -10,413 -8,236 -7,512 8.86%
  QoQ % 5.50% 29.50% 51.13% -151.68% -26.44% -9.64% -
  Horiz. % 113.60% 120.21% 170.50% 348.88% 138.62% 109.64% 100.00%
NP 12,804 452 -52,152 8,537 45,342 55,330 47,000 -57.94%
  QoQ % 2,732.74% 100.87% -710.89% -81.17% -18.05% 17.72% -
  Horiz. % 27.24% 0.96% -110.96% 18.16% 96.47% 117.72% 100.00%
NP to SH 18,766 9,832 -35,228 10,476 44,497 54,072 45,724 -44.74%
  QoQ % 90.87% 127.91% -436.27% -76.46% -17.71% 18.26% -
  Horiz. % 41.04% 21.50% -77.04% 22.91% 97.32% 118.26% 100.00%
Tax Rate 39.99 % 95.23 % - % 75.43 % 18.68 % 12.96 % 13.78 % 103.32%
  QoQ % -58.01% 0.00% 0.00% 303.80% 44.14% -5.95% -
  Horiz. % 290.20% 691.07% 0.00% 547.39% 135.56% 94.05% 100.00%
Total Cost 1,114,697 1,078,496 1,083,352 1,152,176 1,106,777 1,161,790 1,163,356 -2.81%
  QoQ % 3.36% -0.45% -5.97% 4.10% -4.74% -0.13% -
  Horiz. % 95.82% 92.71% 93.12% 99.04% 95.14% 99.87% 100.00%
Net Worth 721,981 721,013 720,572 717,792 717,738 685,009 673,482 4.74%
  QoQ % 0.13% 0.06% 0.39% 0.01% 4.78% 1.71% -
  Horiz. % 107.20% 107.06% 106.99% 106.58% 106.57% 101.71% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,646 5,462 - 6,376 - 5,465 - -
  QoQ % -33.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.72% 99.94% 0.00% 116.67% 0.00% 100.00% -
Div Payout % 19.43 % 55.56 % - % 60.87 % - % 10.11 % - % -
  QoQ % -65.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.19% 549.55% 0.00% 602.08% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 721,981 721,013 720,572 717,792 717,738 685,009 673,482 4.74%
  QoQ % 0.13% 0.06% 0.39% 0.01% 4.78% 1.71% -
  Horiz. % 107.20% 107.06% 106.99% 106.58% 106.57% 101.71% 100.00%
NOSH 364,637 364,148 363,925 364,361 364,334 364,366 364,044 0.11%
  QoQ % 0.13% 0.06% -0.12% 0.01% -0.01% 0.09% -
  Horiz. % 100.16% 100.03% 99.97% 100.09% 100.08% 100.09% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.14 % 0.04 % -5.06 % 0.74 % 3.94 % 4.55 % 3.88 % -55.77%
  QoQ % 2,750.00% 100.79% -783.78% -81.22% -13.41% 17.27% -
  Horiz. % 29.38% 1.03% -130.41% 19.07% 101.55% 117.27% 100.00%
ROE 2.60 % 1.36 % -4.89 % 1.46 % 6.20 % 7.89 % 6.79 % -47.24%
  QoQ % 91.18% 127.81% -434.93% -76.45% -21.42% 16.20% -
  Horiz. % 38.29% 20.03% -72.02% 21.50% 91.31% 116.20% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 309.21 296.29 283.35 318.56 316.23 334.04 332.47 -4.72%
  QoQ % 4.36% 4.57% -11.05% 0.74% -5.33% 0.47% -
  Horiz. % 93.00% 89.12% 85.23% 95.82% 95.12% 100.47% 100.00%
EPS 5.15 2.70 -9.68 2.87 12.21 14.84 12.56 -44.78%
  QoQ % 90.74% 127.89% -437.28% -76.49% -17.72% 18.15% -
  Horiz. % 41.00% 21.50% -77.07% 22.85% 97.21% 118.15% 100.00%
DPS 1.00 1.50 0.00 1.75 0.00 1.50 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 116.67% 0.00% 100.00% -
NAPS 1.9800 1.9800 1.9800 1.9700 1.9700 1.8800 1.8500 4.63%
  QoQ % 0.00% 0.00% 0.51% 0.00% 4.79% 1.62% -
  Horiz. % 107.03% 107.03% 107.03% 106.49% 106.49% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.92 26.72 25.54 28.74 28.53 30.14 29.97 -4.61%
  QoQ % 4.49% 4.62% -11.13% 0.74% -5.34% 0.57% -
  Horiz. % 93.16% 89.16% 85.22% 95.90% 95.20% 100.57% 100.00%
EPS 0.46 0.24 -0.87 0.26 1.10 1.34 1.13 -45.04%
  QoQ % 91.67% 127.59% -434.62% -76.36% -17.91% 18.58% -
  Horiz. % 40.71% 21.24% -76.99% 23.01% 97.35% 118.58% 100.00%
DPS 0.09 0.14 0.00 0.16 0.00 0.14 0.00 -
  QoQ % -35.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.29% 100.00% 0.00% 114.29% 0.00% 100.00% -
NAPS 0.1788 0.1786 0.1784 0.1778 0.1777 0.1696 0.1668 4.74%
  QoQ % 0.11% 0.11% 0.34% 0.06% 4.78% 1.68% -
  Horiz. % 107.19% 107.07% 106.95% 106.59% 106.53% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.2800 1.0800 0.6400 0.6400 1.0000 1.2200 1.1900 -
P/RPS 0.41 0.36 0.23 0.20 0.32 0.37 0.36 9.05%
  QoQ % 13.89% 56.52% 15.00% -37.50% -13.51% 2.78% -
  Horiz. % 113.89% 100.00% 63.89% 55.56% 88.89% 102.78% 100.00%
P/EPS 24.87 40.00 -6.61 22.26 8.19 8.22 9.47 90.24%
  QoQ % -37.82% 705.14% -129.69% 171.79% -0.36% -13.20% -
  Horiz. % 262.62% 422.39% -69.80% 235.06% 86.48% 86.80% 100.00%
EY 4.02 2.50 -15.13 4.49 12.21 12.16 10.55 -47.41%
  QoQ % 60.80% 116.52% -436.97% -63.23% 0.41% 15.26% -
  Horiz. % 38.10% 23.70% -143.41% 42.56% 115.73% 115.26% 100.00%
DY 0.78 1.39 0.00 2.73 0.00 1.23 0.00 -
  QoQ % -43.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.41% 113.01% 0.00% 221.95% 0.00% 100.00% -
P/NAPS 0.65 0.55 0.32 0.32 0.51 0.65 0.64 1.04%
  QoQ % 18.18% 71.88% 0.00% -37.25% -21.54% 1.56% -
  Horiz. % 101.56% 85.94% 50.00% 50.00% 79.69% 101.56% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 21/08/08 22/05/08 -
Price 1.2300 1.2000 0.8800 0.6400 0.6500 1.1600 1.4700 -
P/RPS 0.40 0.41 0.31 0.20 0.21 0.35 0.44 -6.15%
  QoQ % -2.44% 32.26% 55.00% -4.76% -40.00% -20.45% -
  Horiz. % 90.91% 93.18% 70.45% 45.45% 47.73% 79.55% 100.00%
P/EPS 23.90 44.44 -9.09 22.26 5.32 7.82 11.70 60.92%
  QoQ % -46.22% 588.89% -140.84% 318.42% -31.97% -33.16% -
  Horiz. % 204.27% 379.83% -77.69% 190.26% 45.47% 66.84% 100.00%
EY 4.18 2.25 -11.00 4.49 18.79 12.79 8.54 -37.87%
  QoQ % 85.78% 120.45% -344.99% -76.10% 46.91% 49.77% -
  Horiz. % 48.95% 26.35% -128.81% 52.58% 220.02% 149.77% 100.00%
DY 0.81 1.25 0.00 2.73 0.00 1.29 0.00 -
  QoQ % -35.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.79% 96.90% 0.00% 211.63% 0.00% 100.00% -
P/NAPS 0.62 0.61 0.44 0.32 0.33 0.62 0.79 -14.90%
  QoQ % 1.64% 38.64% 37.50% -3.03% -46.77% -21.52% -
  Horiz. % 78.48% 77.22% 55.70% 40.51% 41.77% 78.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

476  216  542  987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.155+0.065 
 IRIS 0.27+0.01 
 PDZ-WB 0.045+0.015 
 ANZO 0.215-0.02 
 MQTECH 0.07+0.005 
 KNM 0.23+0.015 
 MLAB 0.040.00 
 VSOLAR 0.08+0.015 
 PA 0.065+0.005 
 JAG 0.065+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers