Highlights

[PMETAL] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     46.41%    YoY -     162.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,749,217 1,689,038 1,580,048 1,133,181 1,127,501 1,078,948 1,031,200 42.19%
  QoQ % 3.56% 6.90% 39.43% 0.50% 4.50% 4.63% -
  Horiz. % 169.63% 163.79% 153.22% 109.89% 109.34% 104.63% 100.00%
PBT 108,690 123,102 162,344 40,125 21,337 9,482 -39,344 -
  QoQ % -11.71% -24.17% 304.60% 88.05% 125.03% 124.10% -
  Horiz. % -276.26% -312.89% -412.63% -101.99% -54.23% -24.10% 100.00%
Tax -21,138 -20,756 -21,956 -11,430 -8,533 -9,030 -12,808 39.61%
  QoQ % -1.84% 5.47% -92.09% -33.95% 5.50% 29.50% -
  Horiz. % 165.04% 162.05% 171.42% 89.24% 66.63% 70.50% 100.00%
NP 87,552 102,346 140,388 28,695 12,804 452 -52,152 -
  QoQ % -14.45% -27.10% 389.24% 124.11% 2,732.74% 100.87% -
  Horiz. % -167.88% -196.25% -269.19% -55.02% -24.55% -0.87% 100.00%
NP to SH 82,458 95,228 129,560 27,476 18,766 9,832 -35,228 -
  QoQ % -13.41% -26.50% 371.54% 46.41% 90.87% 127.91% -
  Horiz. % -234.07% -270.32% -367.78% -77.99% -53.27% -27.91% 100.00%
Tax Rate 19.45 % 16.86 % 13.52 % 28.49 % 39.99 % 95.23 % - % -
  QoQ % 15.36% 24.70% -52.54% -28.76% -58.01% 0.00% -
  Horiz. % 20.42% 17.70% 14.20% 29.92% 41.99% 100.00% -
Total Cost 1,661,665 1,586,692 1,439,660 1,104,486 1,114,697 1,078,496 1,083,352 32.96%
  QoQ % 4.73% 10.21% 30.35% -0.92% 3.36% -0.45% -
  Horiz. % 153.38% 146.46% 132.89% 101.95% 102.89% 99.55% 100.00%
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.76%
  QoQ % 5.45% -0.33% 1.53% 1.74% 0.13% 0.06% -
  Horiz. % 108.77% 103.15% 103.50% 101.94% 100.20% 100.06% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,710 7,359 - 6,395 3,646 5,462 - -
  QoQ % -22.40% 0.00% 0.00% 75.39% -33.24% 0.00% -
  Horiz. % 104.54% 134.73% 0.00% 117.08% 66.76% 100.00% -
Div Payout % 6.93 % 7.73 % - % 23.28 % 19.43 % 55.56 % - % -
  QoQ % -10.35% 0.00% 0.00% 19.81% -65.03% 0.00% -
  Horiz. % 12.47% 13.91% 0.00% 41.90% 34.97% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 783,757 743,278 745,774 734,558 721,981 721,013 720,572 5.76%
  QoQ % 5.45% -0.33% 1.53% 1.74% 0.13% 0.06% -
  Horiz. % 108.77% 103.15% 103.50% 101.94% 100.20% 100.06% 100.00%
NOSH 428,282 367,959 365,575 365,452 364,637 364,148 363,925 11.46%
  QoQ % 16.39% 0.65% 0.03% 0.22% 0.13% 0.06% -
  Horiz. % 117.68% 101.11% 100.45% 100.42% 100.20% 100.06% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.01 % 6.06 % 8.89 % 2.53 % 1.14 % 0.04 % -5.06 % -
  QoQ % -17.33% -31.83% 251.38% 121.93% 2,750.00% 100.79% -
  Horiz. % -99.01% -119.76% -175.69% -50.00% -22.53% -0.79% 100.00%
ROE 10.52 % 12.81 % 17.37 % 3.74 % 2.60 % 1.36 % -4.89 % -
  QoQ % -17.88% -26.25% 364.44% 43.85% 91.18% 127.81% -
  Horiz. % -215.13% -261.96% -355.21% -76.48% -53.17% -27.81% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 408.43 459.03 432.21 310.08 309.21 296.29 283.35 27.58%
  QoQ % -11.02% 6.21% 39.39% 0.28% 4.36% 4.57% -
  Horiz. % 144.14% 162.00% 152.54% 109.43% 109.13% 104.57% 100.00%
EPS 19.25 25.88 35.44 7.53 5.15 2.70 -9.68 -
  QoQ % -25.62% -26.98% 370.65% 46.21% 90.74% 127.89% -
  Horiz. % -198.86% -267.36% -366.12% -77.79% -53.20% -27.89% 100.00%
DPS 1.33 2.00 0.00 1.75 1.00 1.50 0.00 -
  QoQ % -33.50% 0.00% 0.00% 75.00% -33.33% 0.00% -
  Horiz. % 88.67% 133.33% 0.00% 116.67% 66.67% 100.00% -
NAPS 1.8300 2.0200 2.0400 2.0100 1.9800 1.9800 1.9800 -5.11%
  QoQ % -9.41% -0.98% 1.49% 1.52% 0.00% 0.00% -
  Horiz. % 92.42% 102.02% 103.03% 101.52% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.32 41.83 39.13 28.06 27.92 26.72 25.54 42.18%
  QoQ % 3.56% 6.90% 39.45% 0.50% 4.49% 4.62% -
  Horiz. % 169.62% 163.78% 153.21% 109.87% 109.32% 104.62% 100.00%
EPS 2.04 2.36 3.21 0.68 0.46 0.24 -0.87 -
  QoQ % -13.56% -26.48% 372.06% 47.83% 91.67% 127.59% -
  Horiz. % -234.48% -271.26% -368.97% -78.16% -52.87% -27.59% 100.00%
DPS 0.14 0.18 0.00 0.16 0.09 0.14 0.00 -
  QoQ % -22.22% 0.00% 0.00% 77.78% -35.71% 0.00% -
  Horiz. % 100.00% 128.57% 0.00% 114.29% 64.29% 100.00% -
NAPS 0.1941 0.1841 0.1847 0.1819 0.1788 0.1786 0.1784 5.78%
  QoQ % 5.43% -0.32% 1.54% 1.73% 0.11% 0.11% -
  Horiz. % 108.80% 103.20% 103.53% 101.96% 100.22% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.5000 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 -
P/RPS 0.37 0.29 0.29 0.39 0.41 0.36 0.23 37.25%
  QoQ % 27.59% 0.00% -25.64% -4.88% 13.89% 56.52% -
  Horiz. % 160.87% 126.09% 126.09% 169.57% 178.26% 156.52% 100.00%
P/EPS 7.79 5.14 3.58 15.96 24.87 40.00 -6.61 -
  QoQ % 51.56% 43.58% -77.57% -35.83% -37.82% 705.14% -
  Horiz. % -117.85% -77.76% -54.16% -241.45% -376.25% -605.14% 100.00%
EY 12.84 19.46 27.91 6.27 4.02 2.50 -15.13 -
  QoQ % -34.02% -30.28% 345.14% 55.97% 60.80% 116.52% -
  Horiz. % -84.86% -128.62% -184.47% -41.44% -26.57% -16.52% 100.00%
DY 0.89 1.50 0.00 1.46 0.78 1.39 0.00 -
  QoQ % -40.67% 0.00% 0.00% 87.18% -43.88% 0.00% -
  Horiz. % 64.03% 107.91% 0.00% 105.04% 56.12% 100.00% -
P/NAPS 0.82 0.66 0.62 0.60 0.65 0.55 0.32 87.15%
  QoQ % 24.24% 6.45% 3.33% -7.69% 18.18% 71.88% -
  Horiz. % 256.25% 206.25% 193.75% 187.50% 203.12% 171.88% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 -
Price 2.1300 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 -
P/RPS 0.52 0.30 0.32 0.39 0.40 0.41 0.31 41.13%
  QoQ % 73.33% -6.25% -17.95% -2.50% -2.44% 32.26% -
  Horiz. % 167.74% 96.77% 103.23% 125.81% 129.03% 132.26% 100.00%
P/EPS 11.06 5.37 3.89 15.96 23.90 44.44 -9.09 -
  QoQ % 105.96% 38.05% -75.63% -33.22% -46.22% 588.89% -
  Horiz. % -121.67% -59.08% -42.79% -175.58% -262.93% -488.89% 100.00%
EY 9.04 18.62 25.68 6.27 4.18 2.25 -11.00 -
  QoQ % -51.45% -27.49% 309.57% 50.00% 85.78% 120.45% -
  Horiz. % -82.18% -169.27% -233.45% -57.00% -38.00% -20.45% 100.00%
DY 0.63 1.44 0.00 1.46 0.81 1.25 0.00 -
  QoQ % -56.25% 0.00% 0.00% 80.25% -35.20% 0.00% -
  Horiz. % 50.40% 115.20% 0.00% 116.80% 64.80% 100.00% -
P/NAPS 1.16 0.69 0.68 0.60 0.62 0.61 0.44 90.73%
  QoQ % 68.12% 1.47% 13.33% -3.23% 1.64% 38.64% -
  Horiz. % 263.64% 156.82% 154.55% 136.36% 140.91% 138.64% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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