Highlights

[PMETAL] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     186.31%    YoY -     -57.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 844,519 395,012 1,133,181 845,626 539,474 257,800 1,160,713 -19.15%
  QoQ % 113.80% -65.14% 34.00% 56.75% 109.26% -77.79% -
  Horiz. % 72.76% 34.03% 97.63% 72.85% 46.48% 22.21% 100.00%
PBT 61,551 40,586 40,125 16,003 4,741 -9,836 34,745 46.56%
  QoQ % 51.66% 1.15% 150.73% 237.54% 148.20% -128.31% -
  Horiz. % 177.15% 116.81% 115.48% 46.06% 13.65% -28.31% 100.00%
Tax -10,378 -5,489 -11,430 -6,400 -4,515 -3,202 -26,208 -46.17%
  QoQ % -89.07% 51.98% -78.59% -41.75% -41.01% 87.78% -
  Horiz. % 39.60% 20.94% 43.61% 24.42% 17.23% 12.22% 100.00%
NP 51,173 35,097 28,695 9,603 226 -13,038 8,537 231.07%
  QoQ % 45.80% 22.31% 198.81% 4,149.12% 101.73% -252.72% -
  Horiz. % 599.43% 411.12% 336.13% 112.49% 2.65% -152.72% 100.00%
NP to SH 47,614 32,390 27,476 14,075 4,916 -8,807 10,476 175.15%
  QoQ % 47.00% 17.88% 95.21% 186.31% 155.82% -184.07% -
  Horiz. % 454.51% 309.18% 262.28% 134.35% 46.93% -84.07% 100.00%
Tax Rate 16.86 % 13.52 % 28.49 % 39.99 % 95.23 % - % 75.43 % -63.27%
  QoQ % 24.70% -52.54% -28.76% -58.01% 0.00% 0.00% -
  Horiz. % 22.35% 17.92% 37.77% 53.02% 126.25% 0.00% 100.00%
Total Cost 793,346 359,915 1,104,486 836,023 539,248 270,838 1,152,176 -22.08%
  QoQ % 120.43% -67.41% 32.11% 55.03% 99.10% -76.49% -
  Horiz. % 68.86% 31.24% 95.86% 72.56% 46.80% 23.51% 100.00%
Net Worth 743,278 745,774 734,558 721,981 721,013 720,572 717,792 2.36%
  QoQ % -0.33% 1.53% 1.74% 0.13% 0.06% 0.39% -
  Horiz. % 103.55% 103.90% 102.34% 100.58% 100.45% 100.39% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,679 - 6,395 2,734 2,731 - 6,376 -30.76%
  QoQ % 0.00% 0.00% 133.85% 0.13% 0.00% 0.00% -
  Horiz. % 57.71% 0.00% 100.30% 42.89% 42.83% 0.00% 100.00%
Div Payout % 7.73 % - % 23.28 % 19.43 % 55.56 % - % 60.87 % -74.83%
  QoQ % 0.00% 0.00% 19.81% -65.03% 0.00% 0.00% -
  Horiz. % 12.70% 0.00% 38.25% 31.92% 91.28% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 743,278 745,774 734,558 721,981 721,013 720,572 717,792 2.36%
  QoQ % -0.33% 1.53% 1.74% 0.13% 0.06% 0.39% -
  Horiz. % 103.55% 103.90% 102.34% 100.58% 100.45% 100.39% 100.00%
NOSH 367,959 365,575 365,452 364,637 364,148 363,925 364,361 0.66%
  QoQ % 0.65% 0.03% 0.22% 0.13% 0.06% -0.12% -
  Horiz. % 100.99% 100.33% 100.30% 100.08% 99.94% 99.88% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.06 % 8.89 % 2.53 % 1.14 % 0.04 % -5.06 % 0.74 % 307.85%
  QoQ % -31.83% 251.38% 121.93% 2,750.00% 100.79% -783.78% -
  Horiz. % 818.92% 1,201.35% 341.89% 154.05% 5.41% -683.78% 100.00%
ROE 6.41 % 4.34 % 3.74 % 1.95 % 0.68 % -1.22 % 1.46 % 168.85%
  QoQ % 47.70% 16.04% 91.79% 186.76% 155.74% -183.56% -
  Horiz. % 439.04% 297.26% 256.16% 133.56% 46.58% -83.56% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 229.51 108.05 310.08 231.91 148.15 70.84 318.56 -19.68%
  QoQ % 112.41% -65.15% 33.71% 56.54% 109.13% -77.76% -
  Horiz. % 72.05% 33.92% 97.34% 72.80% 46.51% 22.24% 100.00%
EPS 12.94 8.86 7.53 3.86 1.35 -2.42 2.87 173.67%
  QoQ % 46.05% 17.66% 95.08% 185.93% 155.79% -184.32% -
  Horiz. % 450.87% 308.71% 262.37% 134.49% 47.04% -84.32% 100.00%
DPS 1.00 0.00 1.75 0.75 0.75 0.00 1.75 -31.21%
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 0.00% 100.00% 42.86% 42.86% 0.00% 100.00%
NAPS 2.0200 2.0400 2.0100 1.9800 1.9800 1.9800 1.9700 1.69%
  QoQ % -0.98% 1.49% 1.52% 0.00% 0.00% 0.51% -
  Horiz. % 102.54% 103.55% 102.03% 100.51% 100.51% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.99 9.82 28.16 21.02 13.41 6.41 28.85 -19.15%
  QoQ % 113.75% -65.13% 33.97% 56.75% 109.20% -77.78% -
  Horiz. % 72.76% 34.04% 97.61% 72.86% 46.48% 22.22% 100.00%
EPS 1.18 0.80 0.68 0.35 0.12 -0.22 0.26 174.88%
  QoQ % 47.50% 17.65% 94.29% 191.67% 154.55% -184.62% -
  Horiz. % 453.85% 307.69% 261.54% 134.62% 46.15% -84.62% 100.00%
DPS 0.09 0.00 0.16 0.07 0.07 0.00 0.16 -31.93%
  QoQ % 0.00% 0.00% 128.57% 0.00% 0.00% 0.00% -
  Horiz. % 56.25% 0.00% 100.00% 43.75% 43.75% 0.00% 100.00%
NAPS 0.1847 0.1853 0.1826 0.1794 0.1792 0.1791 0.1784 2.35%
  QoQ % -0.32% 1.48% 1.78% 0.11% 0.06% 0.39% -
  Horiz. % 103.53% 103.87% 102.35% 100.56% 100.45% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.3300 1.2700 1.2000 1.2800 1.0800 0.6400 0.6400 -
P/RPS 0.58 1.18 0.39 0.55 0.73 0.90 0.20 103.76%
  QoQ % -50.85% 202.56% -29.09% -24.66% -18.89% 350.00% -
  Horiz. % 290.00% 590.00% 195.00% 275.00% 365.00% 450.00% 100.00%
P/EPS 10.28 14.33 15.96 33.16 80.00 -26.45 22.26 -40.34%
  QoQ % -28.26% -10.21% -51.87% -58.55% 402.46% -218.82% -
  Horiz. % 46.18% 64.38% 71.70% 148.97% 359.39% -118.82% 100.00%
EY 9.73 6.98 6.27 3.02 1.25 -3.78 4.49 67.70%
  QoQ % 39.40% 11.32% 107.62% 141.60% 133.07% -184.19% -
  Horiz. % 216.70% 155.46% 139.64% 67.26% 27.84% -84.19% 100.00%
DY 0.75 0.00 1.46 0.59 0.69 0.00 2.73 -57.84%
  QoQ % 0.00% 0.00% 147.46% -14.49% 0.00% 0.00% -
  Horiz. % 27.47% 0.00% 53.48% 21.61% 25.27% 0.00% 100.00%
P/NAPS 0.66 0.62 0.60 0.65 0.55 0.32 0.32 62.25%
  QoQ % 6.45% 3.33% -7.69% 18.18% 71.88% 0.00% -
  Horiz. % 206.25% 193.75% 187.50% 203.12% 171.88% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 22/06/10 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 -
Price 1.3900 1.3800 1.2000 1.2300 1.2000 0.8800 0.6400 -
P/RPS 0.61 1.28 0.39 0.53 0.81 1.24 0.20 110.74%
  QoQ % -52.34% 228.21% -26.42% -34.57% -34.68% 520.00% -
  Horiz. % 305.00% 640.00% 195.00% 265.00% 405.00% 620.00% 100.00%
P/EPS 10.74 15.58 15.96 31.87 88.89 -36.36 22.26 -38.57%
  QoQ % -31.07% -2.38% -49.92% -64.15% 344.47% -263.34% -
  Horiz. % 48.25% 69.99% 71.70% 143.17% 399.33% -163.34% 100.00%
EY 9.31 6.42 6.27 3.14 1.13 -2.75 4.49 62.82%
  QoQ % 45.02% 2.39% 99.68% 177.88% 141.09% -161.25% -
  Horiz. % 207.35% 142.98% 139.64% 69.93% 25.17% -61.25% 100.00%
DY 0.72 0.00 1.46 0.61 0.62 0.00 2.73 -58.97%
  QoQ % 0.00% 0.00% 139.34% -1.61% 0.00% 0.00% -
  Horiz. % 26.37% 0.00% 53.48% 22.34% 22.71% 0.00% 100.00%
P/NAPS 0.69 0.68 0.60 0.62 0.61 0.44 0.32 67.14%
  QoQ % 1.47% 13.33% -3.23% 1.64% 38.64% 37.50% -
  Horiz. % 215.62% 212.50% 187.50% 193.75% 190.63% 137.50% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers