Highlights

[PMETAL] QoQ 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 -     255.82%    YoY -     -12.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 395,012 334,780 306,152 281,674 257,800 255,881 255,529 33.73%
  QoQ % 17.99% 9.35% 8.69% 9.26% 0.75% 0.14% -
  Horiz. % 154.59% 131.01% 119.81% 110.23% 100.89% 100.14% 100.00%
PBT 40,586 22,297 11,262 14,577 -9,836 -7,101 10,033 154.10%
  QoQ % 82.02% 97.98% -22.74% 248.20% -38.52% -170.78% -
  Horiz. % 404.53% 222.24% 112.25% 145.29% -98.04% -70.78% 100.00%
Tax -5,489 -3,680 -1,885 -1,313 -3,202 -18,643 -3,692 30.29%
  QoQ % -49.16% -95.23% -43.56% 58.99% 82.82% -404.96% -
  Horiz. % 148.67% 99.67% 51.06% 35.56% 86.73% 504.96% 100.00%
NP 35,097 18,617 9,377 13,264 -13,038 -25,744 6,341 213.23%
  QoQ % 88.52% 98.54% -29.30% 201.73% 49.36% -505.99% -
  Horiz. % 553.49% 293.60% 147.88% 209.18% -205.61% -405.99% 100.00%
NP to SH 32,390 12,603 9,159 13,723 -8,807 -23,098 6,337 197.02%
  QoQ % 157.00% 37.60% -33.26% 255.82% 61.87% -464.49% -
  Horiz. % 511.13% 198.88% 144.53% 216.55% -138.98% -364.49% 100.00%
Tax Rate 13.52 % 16.50 % 16.74 % 9.01 % - % - % 36.80 % -48.74%
  QoQ % -18.06% -1.43% 85.79% 0.00% 0.00% 0.00% -
  Horiz. % 36.74% 44.84% 45.49% 24.48% 0.00% 0.00% 100.00%
Total Cost 359,915 316,163 296,775 268,410 270,838 281,625 249,188 27.80%
  QoQ % 13.84% 6.53% 10.57% -0.90% -3.83% 13.02% -
  Horiz. % 144.44% 126.88% 119.10% 107.71% 108.69% 113.02% 100.00%
Net Worth 745,774 741,567 722,502 722,647 720,572 699,497 717,464 2.62%
  QoQ % 0.57% 2.64% -0.02% 0.29% 3.01% -2.50% -
  Horiz. % 103.95% 103.36% 100.70% 100.72% 100.43% 97.50% 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 - 3,653 - 2,737 - 3,643 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.27% 0.00% 75.13% 0.00% 100.00% -
Div Payout % - % 28.99 % - % 19.95 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 145.31% 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 745,774 741,567 722,502 722,647 720,572 699,497 717,464 2.62%
  QoQ % 0.57% 2.64% -0.02% 0.29% 3.01% -2.50% -
  Horiz. % 103.95% 103.36% 100.70% 100.72% 100.43% 97.50% 100.00%
NOSH 365,575 365,304 364,900 364,973 363,925 364,321 364,195 0.25%
  QoQ % 0.07% 0.11% -0.02% 0.29% -0.11% 0.03% -
  Horiz. % 100.38% 100.30% 100.19% 100.21% 99.93% 100.03% 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 % 5.56 % 3.06 % 4.71 % -5.06 % -10.06 % 2.48 % 134.41%
  QoQ % 59.89% 81.70% -35.03% 193.08% 49.70% -505.65% -
  Horiz. % 358.47% 224.19% 123.39% 189.92% -204.03% -405.65% 100.00%
ROE 4.34 % 1.70 % 1.27 % 1.90 % -1.22 % -3.30 % 0.88 % 190.02%
  QoQ % 155.29% 33.86% -33.16% 255.74% 63.03% -475.00% -
  Horiz. % 493.18% 193.18% 144.32% 215.91% -138.64% -375.00% 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 91.64 83.90 77.18 70.84 70.23 70.16 33.39%
  QoQ % 17.91% 9.23% 8.71% 8.95% 0.87% 0.10% -
  Horiz. % 154.01% 130.62% 119.58% 110.01% 100.97% 100.10% 100.00%
EPS 8.86 3.45 2.51 3.76 -2.42 -6.34 1.74 196.27%
  QoQ % 156.81% 37.45% -33.24% 255.37% 61.83% -464.37% -
  Horiz. % 509.20% 198.28% 144.25% 216.09% -139.08% -364.37% 100.00%
DPS 0.00 1.00 0.00 0.75 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 75.00% 0.00% 100.00% -
NAPS 2.0400 2.0300 1.9800 1.9800 1.9800 1.9200 1.9700 2.36%
  QoQ % 0.49% 2.53% 0.00% 0.00% 3.13% -2.54% -
  Horiz. % 103.55% 103.05% 100.51% 100.51% 100.51% 97.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.78 8.29 7.58 6.98 6.38 6.34 6.33 33.68%
  QoQ % 17.97% 9.37% 8.60% 9.40% 0.63% 0.16% -
  Horiz. % 154.50% 130.96% 119.75% 110.27% 100.79% 100.16% 100.00%
EPS 0.80 0.31 0.23 0.34 -0.22 -0.57 0.16 192.69%
  QoQ % 158.06% 34.78% -32.35% 254.55% 61.40% -456.25% -
  Horiz. % 500.00% 193.75% 143.75% 212.50% -137.50% -356.25% 100.00%
DPS 0.00 0.09 0.00 0.07 0.00 0.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 77.78% 0.00% 100.00% -
NAPS 0.1847 0.1836 0.1789 0.1790 0.1784 0.1732 0.1777 2.61%
  QoQ % 0.60% 2.63% -0.06% 0.34% 3.00% -2.53% -
  Horiz. % 103.94% 103.32% 100.68% 100.73% 100.39% 97.47% 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 1.31 1.53 1.40 0.90 0.91 1.43 -12.03%
  QoQ % -9.92% -14.38% 9.29% 55.56% -1.10% -36.36% -
  Horiz. % 82.52% 91.61% 106.99% 97.90% 62.94% 63.64% 100.00%
P/EPS 14.33 34.78 51.00 28.72 -26.45 -10.09 57.47 -60.42%
  QoQ % -58.80% -31.80% 77.58% 208.58% -162.14% -117.56% -
  Horiz. % 24.93% 60.52% 88.74% 49.97% -46.02% -17.56% 100.00%
EY 6.98 2.87 1.96 3.48 -3.78 -9.91 1.74 152.68%
  QoQ % 143.21% 46.43% -43.68% 192.06% 61.86% -669.54% -
  Horiz. % 401.15% 164.94% 112.64% 200.00% -217.24% -569.54% 100.00%
DY 0.00 0.83 0.00 0.69 0.00 1.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.21% 0.00% 44.23% 0.00% 100.00% -
P/NAPS 0.62 0.59 0.65 0.55 0.32 0.33 0.51 13.92%
  QoQ % 5.08% -9.23% 18.18% 71.88% -3.03% -35.29% -
  Horiz. % 121.57% 115.69% 127.45% 107.84% 62.75% 64.71% 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 1.31 1.47 1.55 1.24 0.91 0.93 23.76%
  QoQ % -2.29% -10.88% -5.16% 25.00% 36.26% -2.15% -
  Horiz. % 137.63% 140.86% 158.06% 166.67% 133.33% 97.85% 100.00%
P/EPS 15.58 34.78 49.00 31.91 -36.36 -10.09 37.36 -44.21%
  QoQ % -55.20% -29.02% 53.56% 187.76% -260.36% -127.01% -
  Horiz. % 41.70% 93.09% 131.16% 85.41% -97.32% -27.01% 100.00%
EY 6.42 2.87 2.04 3.13 -2.75 -9.91 2.68 79.13%
  QoQ % 123.69% 40.69% -34.82% 213.82% 72.25% -469.78% -
  Horiz. % 239.55% 107.09% 76.12% 116.79% -102.61% -369.78% 100.00%
DY 0.00 0.83 0.00 0.62 0.00 1.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 53.21% 0.00% 39.74% 0.00% 100.00% -
P/NAPS 0.68 0.59 0.62 0.61 0.44 0.33 0.33 62.00%
  QoQ % 15.25% -4.84% 1.64% 38.64% 33.33% 0.00% -
  Horiz. % 206.06% 178.79% 187.88% 184.85% 133.33% 100.00% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers