Highlights

[PMETAL] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     155.82%    YoY -     -81.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 395,012 1,133,181 845,626 539,474 257,800 1,160,713 864,090 -40.69%
  QoQ % -65.14% 34.00% 56.75% 109.26% -77.79% 34.33% -
  Horiz. % 45.71% 131.14% 97.86% 62.43% 29.83% 134.33% 100.00%
PBT 40,586 40,125 16,003 4,741 -9,836 34,745 41,817 -1.97%
  QoQ % 1.15% 150.73% 237.54% 148.20% -128.31% -16.91% -
  Horiz. % 97.06% 95.95% 38.27% 11.34% -23.52% 83.09% 100.00%
Tax -5,489 -11,430 -6,400 -4,515 -3,202 -26,208 -7,810 -20.97%
  QoQ % 51.98% -78.59% -41.75% -41.01% 87.78% -235.57% -
  Horiz. % 70.28% 146.35% 81.95% 57.81% 41.00% 335.57% 100.00%
NP 35,097 28,695 9,603 226 -13,038 8,537 34,007 2.13%
  QoQ % 22.31% 198.81% 4,149.12% 101.73% -252.72% -74.90% -
  Horiz. % 103.21% 84.38% 28.24% 0.66% -38.34% 25.10% 100.00%
NP to SH 32,390 27,476 14,075 4,916 -8,807 10,476 33,373 -1.98%
  QoQ % 17.88% 95.21% 186.31% 155.82% -184.07% -68.61% -
  Horiz. % 97.05% 82.33% 42.17% 14.73% -26.39% 31.39% 100.00%
Tax Rate 13.52 % 28.49 % 39.99 % 95.23 % - % 75.43 % 18.68 % -19.40%
  QoQ % -52.54% -28.76% -58.01% 0.00% 0.00% 303.80% -
  Horiz. % 72.38% 152.52% 214.08% 509.80% 0.00% 403.80% 100.00%
Total Cost 359,915 1,104,486 836,023 539,248 270,838 1,152,176 830,083 -42.74%
  QoQ % -67.41% 32.11% 55.03% 99.10% -76.49% 38.80% -
  Horiz. % 43.36% 133.06% 100.72% 64.96% 32.63% 138.80% 100.00%
Net Worth 745,774 734,558 721,981 721,013 720,572 717,792 717,738 2.59%
  QoQ % 1.53% 1.74% 0.13% 0.06% 0.39% 0.01% -
  Horiz. % 103.91% 102.34% 100.59% 100.46% 100.39% 100.01% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 6,395 2,734 2,731 - 6,376 - -
  QoQ % 0.00% 133.85% 0.13% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.30% 42.89% 42.83% 0.00% 100.00% -
Div Payout % - % 23.28 % 19.43 % 55.56 % - % 60.87 % - % -
  QoQ % 0.00% 19.81% -65.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.25% 31.92% 91.28% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 745,774 734,558 721,981 721,013 720,572 717,792 717,738 2.59%
  QoQ % 1.53% 1.74% 0.13% 0.06% 0.39% 0.01% -
  Horiz. % 103.91% 102.34% 100.59% 100.46% 100.39% 100.01% 100.00%
NOSH 365,575 365,452 364,637 364,148 363,925 364,361 364,334 0.23%
  QoQ % 0.03% 0.22% 0.13% 0.06% -0.12% 0.01% -
  Horiz. % 100.34% 100.31% 100.08% 99.95% 99.89% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.89 % 2.53 % 1.14 % 0.04 % -5.06 % 0.74 % 3.94 % 72.12%
  QoQ % 251.38% 121.93% 2,750.00% 100.79% -783.78% -81.22% -
  Horiz. % 225.63% 64.21% 28.93% 1.02% -128.43% 18.78% 100.00%
ROE 4.34 % 3.74 % 1.95 % 0.68 % -1.22 % 1.46 % 4.65 % -4.50%
  QoQ % 16.04% 91.79% 186.76% 155.74% -183.56% -68.60% -
  Horiz. % 93.33% 80.43% 41.94% 14.62% -26.24% 31.40% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 108.05 310.08 231.91 148.15 70.84 318.56 237.17 -40.82%
  QoQ % -65.15% 33.71% 56.54% 109.13% -77.76% 34.32% -
  Horiz. % 45.56% 130.74% 97.78% 62.47% 29.87% 134.32% 100.00%
EPS 8.86 7.53 3.86 1.35 -2.42 2.87 9.16 -2.20%
  QoQ % 17.66% 95.08% 185.93% 155.79% -184.32% -68.67% -
  Horiz. % 96.72% 82.21% 42.14% 14.74% -26.42% 31.33% 100.00%
DPS 0.00 1.75 0.75 0.75 0.00 1.75 0.00 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 42.86% 42.86% 0.00% 100.00% -
NAPS 2.0400 2.0100 1.9800 1.9800 1.9800 1.9700 1.9700 2.36%
  QoQ % 1.49% 1.52% 0.00% 0.00% 0.51% 0.00% -
  Horiz. % 103.55% 102.03% 100.51% 100.51% 100.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,985
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.82 28.16 21.01 13.41 6.41 28.84 21.47 -40.66%
  QoQ % -65.13% 34.03% 56.67% 109.20% -77.77% 34.33% -
  Horiz. % 45.74% 131.16% 97.86% 62.46% 29.86% 134.33% 100.00%
EPS 0.80 0.68 0.35 0.12 -0.22 0.26 0.83 -2.43%
  QoQ % 17.65% 94.29% 191.67% 154.55% -184.62% -68.67% -
  Horiz. % 96.39% 81.93% 42.17% 14.46% -26.51% 31.33% 100.00%
DPS 0.00 0.16 0.07 0.07 0.00 0.16 0.00 -
  QoQ % 0.00% 128.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 43.75% 43.75% 0.00% 100.00% -
NAPS 0.1853 0.1825 0.1794 0.1792 0.1791 0.1784 0.1784 2.56%
  QoQ % 1.53% 1.73% 0.11% 0.06% 0.39% 0.00% -
  Horiz. % 103.87% 102.30% 100.56% 100.45% 100.39% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 1.0000 -
P/RPS 1.18 0.39 0.55 0.73 0.90 0.20 0.42 99.23%
  QoQ % 202.56% -29.09% -24.66% -18.89% 350.00% -52.38% -
  Horiz. % 280.95% 92.86% 130.95% 173.81% 214.29% 47.62% 100.00%
P/EPS 14.33 15.96 33.16 80.00 -26.45 22.26 10.92 19.88%
  QoQ % -10.21% -51.87% -58.55% 402.46% -218.82% 103.85% -
  Horiz. % 131.23% 146.15% 303.66% 732.60% -242.22% 203.85% 100.00%
EY 6.98 6.27 3.02 1.25 -3.78 4.49 9.16 -16.59%
  QoQ % 11.32% 107.62% 141.60% 133.07% -184.19% -50.98% -
  Horiz. % 76.20% 68.45% 32.97% 13.65% -41.27% 49.02% 100.00%
DY 0.00 1.46 0.59 0.69 0.00 2.73 0.00 -
  QoQ % 0.00% 147.46% -14.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.48% 21.61% 25.27% 0.00% 100.00% -
P/NAPS 0.62 0.60 0.65 0.55 0.32 0.32 0.51 13.92%
  QoQ % 3.33% -7.69% 18.18% 71.88% 0.00% -37.25% -
  Horiz. % 121.57% 117.65% 127.45% 107.84% 62.75% 62.75% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 -
Price 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 0.6500 -
P/RPS 1.28 0.39 0.53 0.81 1.24 0.20 0.27 182.47%
  QoQ % 228.21% -26.42% -34.57% -34.68% 520.00% -25.93% -
  Horiz. % 474.07% 144.44% 196.30% 300.00% 459.26% 74.07% 100.00%
P/EPS 15.58 15.96 31.87 88.89 -36.36 22.26 7.10 68.95%
  QoQ % -2.38% -49.92% -64.15% 344.47% -263.34% 213.52% -
  Horiz. % 219.44% 224.79% 448.87% 1,251.97% -512.11% 313.52% 100.00%
EY 6.42 6.27 3.14 1.13 -2.75 4.49 14.09 -40.82%
  QoQ % 2.39% 99.68% 177.88% 141.09% -161.25% -68.13% -
  Horiz. % 45.56% 44.50% 22.29% 8.02% -19.52% 31.87% 100.00%
DY 0.00 1.46 0.61 0.62 0.00 2.73 0.00 -
  QoQ % 0.00% 139.34% -1.61% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.48% 22.34% 22.71% 0.00% 100.00% -
P/NAPS 0.68 0.60 0.62 0.61 0.44 0.32 0.33 62.00%
  QoQ % 13.33% -3.23% 1.64% 38.64% 37.50% -3.03% -
  Horiz. % 206.06% 181.82% 187.88% 184.85% 133.33% 96.97% 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 
Partners & Brokers