Highlights

[PMETAL] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1.25%    YoY -     203.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,195,344 2,129,682 1,886,344 1,698,839 1,749,217 1,689,038 1,580,048 24.49%
  QoQ % 3.08% 12.90% 11.04% -2.88% 3.56% 6.90% -
  Horiz. % 138.94% 134.79% 119.39% 107.52% 110.71% 106.90% 100.00%
PBT 133,397 139,960 132,892 103,315 108,690 123,102 162,344 -12.26%
  QoQ % -4.69% 5.32% 28.63% -4.95% -11.71% -24.17% -
  Horiz. % 82.17% 86.21% 81.86% 63.64% 66.95% 75.83% 100.00%
Tax -34,032 -37,992 -35,388 -13,705 -21,138 -20,756 -21,956 33.90%
  QoQ % 10.42% -7.36% -158.21% 35.17% -1.84% 5.47% -
  Horiz. % 155.00% 173.04% 161.18% 62.42% 96.28% 94.53% 100.00%
NP 99,365 101,968 97,504 89,610 87,552 102,346 140,388 -20.56%
  QoQ % -2.55% 4.58% 8.81% 2.35% -14.45% -27.10% -
  Horiz. % 70.78% 72.63% 69.45% 63.83% 62.36% 72.90% 100.00%
NP to SH 86,504 89,492 85,956 83,493 82,458 95,228 129,560 -23.59%
  QoQ % -3.34% 4.11% 2.95% 1.25% -13.41% -26.50% -
  Horiz. % 66.77% 69.07% 66.34% 64.44% 63.65% 73.50% 100.00%
Tax Rate 25.51 % 27.14 % 26.63 % 13.27 % 19.45 % 16.86 % 13.52 % 52.64%
  QoQ % -6.01% 1.92% 100.68% -31.77% 15.36% 24.70% -
  Horiz. % 188.68% 200.74% 196.97% 98.15% 143.86% 124.70% 100.00%
Total Cost 2,095,978 2,027,714 1,788,840 1,609,229 1,661,665 1,586,692 1,439,660 28.43%
  QoQ % 3.37% 13.35% 11.16% -3.16% 4.73% 10.21% -
  Horiz. % 145.59% 140.85% 124.25% 111.78% 115.42% 110.21% 100.00%
Net Worth 1,010,286 832,483 819,861 799,888 783,757 743,278 745,774 22.41%
  QoQ % 21.36% 1.54% 2.50% 2.06% 5.45% -0.33% -
  Horiz. % 135.47% 111.63% 109.93% 107.26% 105.09% 99.67% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,856 8,671 - 8,600 5,710 7,359 - -
  QoQ % -32.46% 0.00% 0.00% 50.62% -22.40% 0.00% -
  Horiz. % 79.58% 117.83% 0.00% 116.87% 77.60% 100.00% -
Div Payout % 6.77 % 9.69 % - % 10.30 % 6.93 % 7.73 % - % -
  QoQ % -30.13% 0.00% 0.00% 48.63% -10.35% 0.00% -
  Horiz. % 87.58% 125.36% 0.00% 133.25% 89.65% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,010,286 832,483 819,861 799,888 783,757 743,278 745,774 22.41%
  QoQ % 21.36% 1.54% 2.50% 2.06% 5.45% -0.33% -
  Horiz. % 135.47% 111.63% 109.93% 107.26% 105.09% 99.67% 100.00%
NOSH 439,255 433,585 431,506 430,047 428,282 367,959 365,575 13.01%
  QoQ % 1.31% 0.48% 0.34% 0.41% 16.39% 0.65% -
  Horiz. % 120.15% 118.60% 118.03% 117.64% 117.15% 100.65% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.53 % 4.79 % 5.17 % 5.27 % 5.01 % 6.06 % 8.89 % -36.18%
  QoQ % -5.43% -7.35% -1.90% 5.19% -17.33% -31.83% -
  Horiz. % 50.96% 53.88% 58.16% 59.28% 56.36% 68.17% 100.00%
ROE 8.56 % 10.75 % 10.48 % 10.44 % 10.52 % 12.81 % 17.37 % -37.58%
  QoQ % -20.37% 2.58% 0.38% -0.76% -17.88% -26.25% -
  Horiz. % 49.28% 61.89% 60.33% 60.10% 60.56% 73.75% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 499.79 491.18 437.15 395.04 408.43 459.03 432.21 10.16%
  QoQ % 1.75% 12.36% 10.66% -3.28% -11.02% 6.21% -
  Horiz. % 115.64% 113.64% 101.14% 91.40% 94.50% 106.21% 100.00%
EPS 19.69 20.64 19.92 21.87 19.25 25.88 35.44 -32.39%
  QoQ % -4.60% 3.61% -8.92% 13.61% -25.62% -26.98% -
  Horiz. % 55.56% 58.24% 56.21% 61.71% 54.32% 73.02% 100.00%
DPS 1.33 2.00 0.00 2.00 1.33 2.00 0.00 -
  QoQ % -33.50% 0.00% 0.00% 50.38% -33.50% 0.00% -
  Horiz. % 66.50% 100.00% 0.00% 100.00% 66.50% 100.00% -
NAPS 2.3000 1.9200 1.9000 1.8600 1.8300 2.0200 2.0400 8.32%
  QoQ % 19.79% 1.05% 2.15% 1.64% -9.41% -0.98% -
  Horiz. % 112.75% 94.12% 93.14% 91.18% 89.71% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,729
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.56 52.93 46.88 42.22 43.47 41.98 39.27 24.49%
  QoQ % 3.08% 12.91% 11.04% -2.88% 3.55% 6.90% -
  Horiz. % 138.94% 134.78% 119.38% 107.51% 110.70% 106.90% 100.00%
EPS 2.15 2.22 2.14 2.08 2.05 2.37 3.22 -23.59%
  QoQ % -3.15% 3.74% 2.88% 1.46% -13.50% -26.40% -
  Horiz. % 66.77% 68.94% 66.46% 64.60% 63.66% 73.60% 100.00%
DPS 0.15 0.22 0.00 0.21 0.14 0.18 0.00 -
  QoQ % -31.82% 0.00% 0.00% 50.00% -22.22% 0.00% -
  Horiz. % 83.33% 122.22% 0.00% 116.67% 77.78% 100.00% -
NAPS 0.2511 0.2069 0.2038 0.1988 0.1948 0.1847 0.1853 22.43%
  QoQ % 21.36% 1.52% 2.52% 2.05% 5.47% -0.32% -
  Horiz. % 135.51% 111.66% 109.98% 107.29% 105.13% 99.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.5500 2.2100 2.3300 2.6200 1.5000 1.3300 1.2700 -
P/RPS 0.31 0.45 0.53 0.66 0.37 0.29 0.29 4.54%
  QoQ % -31.11% -15.09% -19.70% 78.38% 27.59% 0.00% -
  Horiz. % 106.90% 155.17% 182.76% 227.59% 127.59% 100.00% 100.00%
P/EPS 7.87 10.71 11.70 13.49 7.79 5.14 3.58 68.99%
  QoQ % -26.52% -8.46% -13.27% 73.17% 51.56% 43.58% -
  Horiz. % 219.83% 299.16% 326.82% 376.82% 217.60% 143.58% 100.00%
EY 12.71 9.34 8.55 7.41 12.84 19.46 27.91 -40.78%
  QoQ % 36.08% 9.24% 15.38% -42.29% -34.02% -30.28% -
  Horiz. % 45.54% 33.46% 30.63% 26.55% 46.01% 69.72% 100.00%
DY 0.86 0.90 0.00 0.76 0.89 1.50 0.00 -
  QoQ % -4.44% 0.00% 0.00% -14.61% -40.67% 0.00% -
  Horiz. % 57.33% 60.00% 0.00% 50.67% 59.33% 100.00% -
P/NAPS 0.67 1.15 1.23 1.41 0.82 0.66 0.62 5.30%
  QoQ % -41.74% -6.50% -12.77% 71.95% 24.24% 6.45% -
  Horiz. % 108.06% 185.48% 198.39% 227.42% 132.26% 106.45% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 -
Price 1.7300 1.8900 2.3600 2.1500 2.1300 1.3900 1.3800 -
P/RPS 0.35 0.38 0.54 0.54 0.52 0.30 0.32 6.15%
  QoQ % -7.89% -29.63% 0.00% 3.85% 73.33% -6.25% -
  Horiz. % 109.38% 118.75% 168.75% 168.75% 162.50% 93.75% 100.00%
P/EPS 8.78 9.16 11.85 11.07 11.06 5.37 3.89 71.98%
  QoQ % -4.15% -22.70% 7.05% 0.09% 105.96% 38.05% -
  Horiz. % 225.71% 235.48% 304.63% 284.58% 284.32% 138.05% 100.00%
EY 11.38 10.92 8.44 9.03 9.04 18.62 25.68 -41.85%
  QoQ % 4.21% 29.38% -6.53% -0.11% -51.45% -27.49% -
  Horiz. % 44.31% 42.52% 32.87% 35.16% 35.20% 72.51% 100.00%
DY 0.77 1.06 0.00 0.93 0.63 1.44 0.00 -
  QoQ % -27.36% 0.00% 0.00% 47.62% -56.25% 0.00% -
  Horiz. % 53.47% 73.61% 0.00% 64.58% 43.75% 100.00% -
P/NAPS 0.75 0.98 1.24 1.16 1.16 0.69 0.68 6.74%
  QoQ % -23.47% -20.97% 6.90% 0.00% 68.12% 1.47% -
  Horiz. % 110.29% 144.12% 182.35% 170.59% 170.59% 101.47% 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