Highlights

[PMETAL] QoQ Quarter Result on 2008-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 28-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     -59.39%    YoY -     -98.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 281,674 257,800 255,881 255,529 305,971 302,589 367,932 -16.33%
  QoQ % 9.26% 0.75% 0.14% -16.49% 1.12% -17.76% -
  Horiz. % 76.56% 70.07% 69.55% 69.45% 83.16% 82.24% 100.00%
PBT 14,577 -9,836 -7,101 10,033 18,155 13,628 9,618 31.98%
  QoQ % 248.20% -38.52% -170.78% -44.74% 33.22% 41.69% -
  Horiz. % 151.56% -102.27% -73.83% 104.31% 188.76% 141.69% 100.00%
Tax -1,313 -3,202 -18,643 -3,692 -2,240 -1,878 9,472 -
  QoQ % 58.99% 82.82% -404.96% -64.82% -19.28% -119.83% -
  Horiz. % -13.86% -33.80% -196.82% -38.98% -23.65% -19.83% 100.00%
NP 13,264 -13,038 -25,744 6,341 15,915 11,750 19,090 -21.57%
  QoQ % 201.73% 49.36% -505.99% -60.16% 35.45% -38.45% -
  Horiz. % 69.48% -68.30% -134.86% 33.22% 83.37% 61.55% 100.00%
NP to SH 13,723 -8,807 -23,098 6,337 15,605 11,431 19,000 -19.52%
  QoQ % 255.82% 61.87% -464.49% -59.39% 36.51% -39.84% -
  Horiz. % 72.23% -46.35% -121.57% 33.35% 82.13% 60.16% 100.00%
Tax Rate 9.01 % - % - % 36.80 % 12.34 % 13.78 % -98.48 % -
  QoQ % 0.00% 0.00% 0.00% 198.22% -10.45% 113.99% -
  Horiz. % -9.15% 0.00% 0.00% -37.37% -12.53% -13.99% 100.00%
Total Cost 268,410 270,838 281,625 249,188 290,056 290,839 348,842 -16.05%
  QoQ % -0.90% -3.83% 13.02% -14.09% -0.27% -16.63% -
  Horiz. % 76.94% 77.64% 80.73% 71.43% 83.15% 83.37% 100.00%
Net Worth 722,647 720,572 699,497 717,464 685,453 673,482 660,076 6.23%
  QoQ % 0.29% 3.01% -2.50% 4.67% 1.78% 2.03% -
  Horiz. % 109.48% 109.16% 105.97% 108.69% 103.84% 102.03% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,737 - 3,643 - 2,734 - 7,293 -48.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.53% 0.00% 49.95% 0.00% 37.49% 0.00% 100.00%
Div Payout % 19.95 % - % - % - % 17.52 % - % 38.39 % -35.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.97% 0.00% 0.00% 0.00% 45.64% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 722,647 720,572 699,497 717,464 685,453 673,482 660,076 6.23%
  QoQ % 0.29% 3.01% -2.50% 4.67% 1.78% 2.03% -
  Horiz. % 109.48% 109.16% 105.97% 108.69% 103.84% 102.03% 100.00%
NOSH 364,973 363,925 364,321 364,195 364,602 364,044 364,683 0.05%
  QoQ % 0.29% -0.11% 0.03% -0.11% 0.15% -0.18% -
  Horiz. % 100.08% 99.79% 99.90% 99.87% 99.98% 99.82% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.71 % -5.06 % -10.06 % 2.48 % 5.20 % 3.88 % 5.19 % -6.27%
  QoQ % 193.08% 49.70% -505.65% -52.31% 34.02% -25.24% -
  Horiz. % 90.75% -97.50% -193.83% 47.78% 100.19% 74.76% 100.00%
ROE 1.90 % -1.22 % -3.30 % 0.88 % 2.28 % 1.70 % 2.88 % -24.24%
  QoQ % 255.74% 63.03% -475.00% -61.40% 34.12% -40.97% -
  Horiz. % 65.97% -42.36% -114.58% 30.56% 79.17% 59.03% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 77.18 70.84 70.23 70.16 83.92 83.12 100.89 -16.37%
  QoQ % 8.95% 0.87% 0.10% -16.40% 0.96% -17.61% -
  Horiz. % 76.50% 70.22% 69.61% 69.54% 83.18% 82.39% 100.00%
EPS 3.76 -2.42 -6.34 1.74 4.28 3.14 5.21 -19.56%
  QoQ % 255.37% 61.83% -464.37% -59.35% 36.31% -39.73% -
  Horiz. % 72.17% -46.45% -121.69% 33.40% 82.15% 60.27% 100.00%
DPS 0.75 0.00 1.00 0.00 0.75 0.00 2.00 -48.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.50% 0.00% 50.00% 0.00% 37.50% 0.00% 100.00%
NAPS 1.9800 1.9800 1.9200 1.9700 1.8800 1.8500 1.8100 6.17%
  QoQ % 0.00% 3.13% -2.54% 4.79% 1.62% 2.21% -
  Horiz. % 109.39% 109.39% 106.08% 108.84% 103.87% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,023,662
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.00 6.41 6.36 6.35 7.60 7.52 9.14 -16.31%
  QoQ % 9.20% 0.79% 0.16% -16.45% 1.06% -17.72% -
  Horiz. % 76.59% 70.13% 69.58% 69.47% 83.15% 82.28% 100.00%
EPS 0.34 -0.22 -0.57 0.16 0.39 0.28 0.47 -19.43%
  QoQ % 254.55% 61.40% -456.25% -58.97% 39.29% -40.43% -
  Horiz. % 72.34% -46.81% -121.28% 34.04% 82.98% 59.57% 100.00%
DPS 0.07 0.00 0.09 0.00 0.07 0.00 0.18 -46.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.89% 0.00% 50.00% 0.00% 38.89% 0.00% 100.00%
NAPS 0.1796 0.1791 0.1738 0.1783 0.1704 0.1674 0.1640 6.25%
  QoQ % 0.28% 3.05% -2.52% 4.64% 1.79% 2.07% -
  Horiz. % 109.51% 109.21% 105.98% 108.72% 103.90% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.0800 0.6400 0.6400 1.0000 1.2200 1.1900 1.5900 -
P/RPS 1.40 0.90 0.91 1.43 1.45 1.43 1.58 -7.75%
  QoQ % 55.56% -1.10% -36.36% -1.38% 1.40% -9.49% -
  Horiz. % 88.61% 56.96% 57.59% 90.51% 91.77% 90.51% 100.00%
P/EPS 28.72 -26.45 -10.09 57.47 28.50 37.90 30.52 -3.98%
  QoQ % 208.58% -162.14% -117.56% 101.65% -24.80% 24.18% -
  Horiz. % 94.10% -86.66% -33.06% 188.30% 93.38% 124.18% 100.00%
EY 3.48 -3.78 -9.91 1.74 3.51 2.64 3.28 4.03%
  QoQ % 192.06% 61.86% -669.54% -50.43% 32.95% -19.51% -
  Horiz. % 106.10% -115.24% -302.13% 53.05% 107.01% 80.49% 100.00%
DY 0.69 0.00 1.56 0.00 0.61 0.00 1.26 -33.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.76% 0.00% 123.81% 0.00% 48.41% 0.00% 100.00%
P/NAPS 0.55 0.32 0.33 0.51 0.65 0.64 0.88 -26.92%
  QoQ % 71.88% -3.03% -35.29% -21.54% 1.56% -27.27% -
  Horiz. % 62.50% 36.36% 37.50% 57.95% 73.86% 72.73% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 27/05/09 26/02/09 28/11/08 21/08/08 22/05/08 27/02/08 -
Price 1.2000 0.8800 0.6400 0.6500 1.1600 1.4700 1.3200 -
P/RPS 1.55 1.24 0.91 0.93 1.38 1.77 1.31 11.88%
  QoQ % 25.00% 36.26% -2.15% -32.61% -22.03% 35.11% -
  Horiz. % 118.32% 94.66% 69.47% 70.99% 105.34% 135.11% 100.00%
P/EPS 31.91 -36.36 -10.09 37.36 27.10 46.82 25.34 16.63%
  QoQ % 187.76% -260.36% -127.01% 37.86% -42.12% 84.77% -
  Horiz. % 125.93% -143.49% -39.82% 147.43% 106.95% 184.77% 100.00%
EY 3.13 -2.75 -9.91 2.68 3.69 2.14 3.95 -14.38%
  QoQ % 213.82% 72.25% -469.78% -27.37% 72.43% -45.82% -
  Horiz. % 79.24% -69.62% -250.89% 67.85% 93.42% 54.18% 100.00%
DY 0.62 0.00 1.56 0.00 0.65 0.00 1.52 -45.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.79% 0.00% 102.63% 0.00% 42.76% 0.00% 100.00%
P/NAPS 0.61 0.44 0.33 0.33 0.62 0.79 0.73 -11.29%
  QoQ % 38.64% 33.33% 0.00% -46.77% -21.52% 8.22% -
  Horiz. % 83.56% 60.27% 45.21% 45.21% 84.93% 108.22% 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.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers