Highlights

[PMETAL] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 22-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     371.54%    YoY -     467.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,698,839 1,749,217 1,689,038 1,580,048 1,133,181 1,127,501 1,078,948 35.23%
  QoQ % -2.88% 3.56% 6.90% 39.43% 0.50% 4.50% -
  Horiz. % 157.45% 162.12% 156.54% 146.44% 105.03% 104.50% 100.00%
PBT 103,315 108,690 123,102 162,344 40,125 21,337 9,482 389.35%
  QoQ % -4.95% -11.71% -24.17% 304.60% 88.05% 125.03% -
  Horiz. % 1,089.59% 1,146.28% 1,298.27% 1,712.13% 423.17% 225.03% 100.00%
Tax -13,705 -21,138 -20,756 -21,956 -11,430 -8,533 -9,030 31.97%
  QoQ % 35.17% -1.84% 5.47% -92.09% -33.95% 5.50% -
  Horiz. % 151.77% 234.09% 229.86% 243.15% 126.58% 94.50% 100.00%
NP 89,610 87,552 102,346 140,388 28,695 12,804 452 3,267.40%
  QoQ % 2.35% -14.45% -27.10% 389.24% 124.11% 2,732.74% -
  Horiz. % 19,825.22% 19,369.91% 22,642.92% 31,059.29% 6,348.45% 2,832.74% 100.00%
NP to SH 83,493 82,458 95,228 129,560 27,476 18,766 9,832 314.62%
  QoQ % 1.25% -13.41% -26.50% 371.54% 46.41% 90.87% -
  Horiz. % 849.20% 838.68% 968.55% 1,317.74% 279.45% 190.87% 100.00%
Tax Rate 13.27 % 19.45 % 16.86 % 13.52 % 28.49 % 39.99 % 95.23 % -73.03%
  QoQ % -31.77% 15.36% 24.70% -52.54% -28.76% -58.01% -
  Horiz. % 13.93% 20.42% 17.70% 14.20% 29.92% 41.99% 100.00%
Total Cost 1,609,229 1,661,665 1,586,692 1,439,660 1,104,486 1,114,697 1,078,496 30.48%
  QoQ % -3.16% 4.73% 10.21% 30.35% -0.92% 3.36% -
  Horiz. % 149.21% 154.07% 147.12% 133.49% 102.41% 103.36% 100.00%
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.15%
  QoQ % 2.06% 5.45% -0.33% 1.53% 1.74% 0.13% -
  Horiz. % 110.94% 108.70% 103.09% 103.43% 101.88% 100.13% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,600 5,710 7,359 - 6,395 3,646 5,462 35.24%
  QoQ % 50.62% -22.40% 0.00% 0.00% 75.39% -33.24% -
  Horiz. % 157.46% 104.54% 134.73% 0.00% 117.08% 66.76% 100.00%
Div Payout % 10.30 % 6.93 % 7.73 % - % 23.28 % 19.43 % 55.56 % -67.39%
  QoQ % 48.63% -10.35% 0.00% 0.00% 19.81% -65.03% -
  Horiz. % 18.54% 12.47% 13.91% 0.00% 41.90% 34.97% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 799,888 783,757 743,278 745,774 734,558 721,981 721,013 7.15%
  QoQ % 2.06% 5.45% -0.33% 1.53% 1.74% 0.13% -
  Horiz. % 110.94% 108.70% 103.09% 103.43% 101.88% 100.13% 100.00%
NOSH 430,047 428,282 367,959 365,575 365,452 364,637 364,148 11.69%
  QoQ % 0.41% 16.39% 0.65% 0.03% 0.22% 0.13% -
  Horiz. % 118.10% 117.61% 101.05% 100.39% 100.36% 100.13% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.27 % 5.01 % 6.06 % 8.89 % 2.53 % 1.14 % 0.04 % 2,466.29%
  QoQ % 5.19% -17.33% -31.83% 251.38% 121.93% 2,750.00% -
  Horiz. % 13,175.00% 12,525.00% 15,150.00% 22,225.00% 6,325.00% 2,850.00% 100.00%
ROE 10.44 % 10.52 % 12.81 % 17.37 % 3.74 % 2.60 % 1.36 % 287.70%
  QoQ % -0.76% -17.88% -26.25% 364.44% 43.85% 91.18% -
  Horiz. % 767.65% 773.53% 941.91% 1,277.21% 275.00% 191.18% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 395.04 408.43 459.03 432.21 310.08 309.21 296.29 21.08%
  QoQ % -3.28% -11.02% 6.21% 39.39% 0.28% 4.36% -
  Horiz. % 133.33% 137.85% 154.93% 145.87% 104.65% 104.36% 100.00%
EPS 21.87 19.25 25.88 35.44 7.53 5.15 2.70 301.79%
  QoQ % 13.61% -25.62% -26.98% 370.65% 46.21% 90.74% -
  Horiz. % 810.00% 712.96% 958.52% 1,312.59% 278.89% 190.74% 100.00%
DPS 2.00 1.33 2.00 0.00 1.75 1.00 1.50 21.08%
  QoQ % 50.38% -33.50% 0.00% 0.00% 75.00% -33.33% -
  Horiz. % 133.33% 88.67% 133.33% 0.00% 116.67% 66.67% 100.00%
NAPS 1.8600 1.8300 2.0200 2.0400 2.0100 1.9800 1.9800 -4.07%
  QoQ % 1.64% -9.41% -0.98% 1.49% 1.52% 0.00% -
  Horiz. % 93.94% 92.42% 102.02% 103.03% 101.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.07 43.32 41.83 39.13 28.06 27.92 26.72 35.23%
  QoQ % -2.89% 3.56% 6.90% 39.45% 0.50% 4.49% -
  Horiz. % 157.45% 162.13% 156.55% 146.44% 105.01% 104.49% 100.00%
EPS 2.07 2.04 2.36 3.21 0.68 0.46 0.24 318.92%
  QoQ % 1.47% -13.56% -26.48% 372.06% 47.83% 91.67% -
  Horiz. % 862.50% 850.00% 983.33% 1,337.50% 283.33% 191.67% 100.00%
DPS 0.21 0.14 0.18 0.00 0.16 0.09 0.14 30.94%
  QoQ % 50.00% -22.22% 0.00% 0.00% 77.78% -35.71% -
  Horiz. % 150.00% 100.00% 128.57% 0.00% 114.29% 64.29% 100.00%
NAPS 0.1981 0.1941 0.1841 0.1847 0.1819 0.1788 0.1786 7.13%
  QoQ % 2.06% 5.43% -0.32% 1.54% 1.73% 0.11% -
  Horiz. % 110.92% 108.68% 103.08% 103.42% 101.85% 100.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.6200 1.5000 1.3300 1.2700 1.2000 1.2800 1.0800 -
P/RPS 0.66 0.37 0.29 0.29 0.39 0.41 0.36 49.63%
  QoQ % 78.38% 27.59% 0.00% -25.64% -4.88% 13.89% -
  Horiz. % 183.33% 102.78% 80.56% 80.56% 108.33% 113.89% 100.00%
P/EPS 13.49 7.79 5.14 3.58 15.96 24.87 40.00 -51.45%
  QoQ % 73.17% 51.56% 43.58% -77.57% -35.83% -37.82% -
  Horiz. % 33.72% 19.48% 12.85% 8.95% 39.90% 62.17% 100.00%
EY 7.41 12.84 19.46 27.91 6.27 4.02 2.50 105.93%
  QoQ % -42.29% -34.02% -30.28% 345.14% 55.97% 60.80% -
  Horiz. % 296.40% 513.60% 778.40% 1,116.40% 250.80% 160.80% 100.00%
DY 0.76 0.89 1.50 0.00 1.46 0.78 1.39 -33.06%
  QoQ % -14.61% -40.67% 0.00% 0.00% 87.18% -43.88% -
  Horiz. % 54.68% 64.03% 107.91% 0.00% 105.04% 56.12% 100.00%
P/NAPS 1.41 0.82 0.66 0.62 0.60 0.65 0.55 86.99%
  QoQ % 71.95% 24.24% 6.45% 3.33% -7.69% 18.18% -
  Horiz. % 256.36% 149.09% 120.00% 112.73% 109.09% 118.18% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 -
Price 2.1500 2.1300 1.3900 1.3800 1.2000 1.2300 1.2000 -
P/RPS 0.54 0.52 0.30 0.32 0.39 0.40 0.41 20.09%
  QoQ % 3.85% 73.33% -6.25% -17.95% -2.50% -2.44% -
  Horiz. % 131.71% 126.83% 73.17% 78.05% 95.12% 97.56% 100.00%
P/EPS 11.07 11.06 5.37 3.89 15.96 23.90 44.44 -60.31%
  QoQ % 0.09% 105.96% 38.05% -75.63% -33.22% -46.22% -
  Horiz. % 24.91% 24.89% 12.08% 8.75% 35.91% 53.78% 100.00%
EY 9.03 9.04 18.62 25.68 6.27 4.18 2.25 151.91%
  QoQ % -0.11% -51.45% -27.49% 309.57% 50.00% 85.78% -
  Horiz. % 401.33% 401.78% 827.56% 1,141.33% 278.67% 185.78% 100.00%
DY 0.93 0.63 1.44 0.00 1.46 0.81 1.25 -17.85%
  QoQ % 47.62% -56.25% 0.00% 0.00% 80.25% -35.20% -
  Horiz. % 74.40% 50.40% 115.20% 0.00% 116.80% 64.80% 100.00%
P/NAPS 1.16 1.16 0.69 0.68 0.60 0.62 0.61 53.31%
  QoQ % 0.00% 68.12% 1.47% 13.33% -3.23% 1.64% -
  Horiz. % 190.16% 190.16% 113.11% 111.48% 98.36% 101.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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