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 - 4,038,109
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.91 9.78 28.06 20.94 13.36 6.38 28.74 -19.15%
  QoQ % 113.80% -65.15% 34.00% 56.74% 109.40% -77.80% -
  Horiz. % 72.76% 34.03% 97.63% 72.86% 46.49% 22.20% 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 0.1841 0.1847 0.1819 0.1788 0.1786 0.1784 0.1778 2.35%
  QoQ % -0.32% 1.54% 1.73% 0.11% 0.11% 0.34% -
  Horiz. % 103.54% 103.88% 102.31% 100.56% 100.45% 100.34% 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.
 


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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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