Highlights

[PMETAL] QoQ 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 -     -33.26%    YoY -     44.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 449,507 395,012 334,780 306,152 281,674 257,800 255,881 45.74%
  QoQ % 13.80% 17.99% 9.35% 8.69% 9.26% 0.75% -
  Horiz. % 175.67% 154.37% 130.83% 119.65% 110.08% 100.75% 100.00%
PBT 20,965 40,586 22,297 11,262 14,577 -9,836 -7,101 -
  QoQ % -48.34% 82.02% 97.98% -22.74% 248.20% -38.52% -
  Horiz. % -295.24% -571.55% -314.00% -158.60% -205.28% 138.52% 100.00%
Tax -4,889 -5,489 -3,680 -1,885 -1,313 -3,202 -18,643 -59.13%
  QoQ % 10.93% -49.16% -95.23% -43.56% 58.99% 82.82% -
  Horiz. % 26.22% 29.44% 19.74% 10.11% 7.04% 17.18% 100.00%
NP 16,076 35,097 18,617 9,377 13,264 -13,038 -25,744 -
  QoQ % -54.20% 88.52% 98.54% -29.30% 201.73% 49.36% -
  Horiz. % -62.45% -136.33% -72.32% -36.42% -51.52% 50.64% 100.00%
NP to SH 15,224 32,390 12,603 9,159 13,723 -8,807 -23,098 -
  QoQ % -53.00% 157.00% 37.60% -33.26% 255.82% 61.87% -
  Horiz. % -65.91% -140.23% -54.56% -39.65% -59.41% 38.13% 100.00%
Tax Rate 23.32 % 13.52 % 16.50 % 16.74 % 9.01 % - % - % -
  QoQ % 72.49% -18.06% -1.43% 85.79% 0.00% 0.00% -
  Horiz. % 258.82% 150.06% 183.13% 185.79% 100.00% - -
Total Cost 433,431 359,915 316,163 296,775 268,410 270,838 281,625 33.41%
  QoQ % 20.43% 13.84% 6.53% 10.57% -0.90% -3.83% -
  Horiz. % 153.90% 127.80% 112.26% 105.38% 95.31% 96.17% 100.00%
Net Worth 742,813 745,774 741,567 722,502 722,647 720,572 699,497 4.10%
  QoQ % -0.40% 0.57% 2.64% -0.02% 0.29% 3.01% -
  Horiz. % 106.19% 106.62% 106.01% 103.29% 103.31% 103.01% 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 3,677 - 3,653 - 2,737 - 3,643 0.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.94% 0.00% 100.27% 0.00% 75.13% 0.00% 100.00%
Div Payout % 24.15 % - % 28.99 % - % 19.95 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.05% 0.00% 145.31% 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 742,813 745,774 741,567 722,502 722,647 720,572 699,497 4.10%
  QoQ % -0.40% 0.57% 2.64% -0.02% 0.29% 3.01% -
  Horiz. % 106.19% 106.62% 106.01% 103.29% 103.31% 103.01% 100.00%
NOSH 367,729 365,575 365,304 364,900 364,973 363,925 364,321 0.62%
  QoQ % 0.59% 0.07% 0.11% -0.02% 0.29% -0.11% -
  Horiz. % 100.94% 100.34% 100.27% 100.16% 100.18% 99.89% 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 3.58 % 8.89 % 5.56 % 3.06 % 4.71 % -5.06 % -10.06 % -
  QoQ % -59.73% 59.89% 81.70% -35.03% 193.08% 49.70% -
  Horiz. % -35.59% -88.37% -55.27% -30.42% -46.82% 50.30% 100.00%
ROE 2.05 % 4.34 % 1.70 % 1.27 % 1.90 % -1.22 % -3.30 % -
  QoQ % -52.76% 155.29% 33.86% -33.16% 255.74% 63.03% -
  Horiz. % -62.12% -131.52% -51.52% -38.48% -57.58% 36.97% 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 122.24 108.05 91.64 83.90 77.18 70.84 70.23 44.84%
  QoQ % 13.13% 17.91% 9.23% 8.71% 8.95% 0.87% -
  Horiz. % 174.06% 153.85% 130.49% 119.46% 109.90% 100.87% 100.00%
EPS 4.14 8.86 3.45 2.51 3.76 -2.42 -6.34 -
  QoQ % -53.27% 156.81% 37.45% -33.24% 255.37% 61.83% -
  Horiz. % -65.30% -139.75% -54.42% -39.59% -59.31% 38.17% 100.00%
DPS 1.00 0.00 1.00 0.00 0.75 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 75.00% 0.00% 100.00%
NAPS 2.0200 2.0400 2.0300 1.9800 1.9800 1.9800 1.9200 3.45%
  QoQ % -0.98% 0.49% 2.53% 0.00% 0.00% 3.13% -
  Horiz. % 105.21% 106.25% 105.73% 103.12% 103.12% 103.12% 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 11.13 9.78 8.29 7.58 6.98 6.38 6.34 45.67%
  QoQ % 13.80% 17.97% 9.37% 8.60% 9.40% 0.63% -
  Horiz. % 175.55% 154.26% 130.76% 119.56% 110.09% 100.63% 100.00%
EPS 0.38 0.80 0.31 0.23 0.34 -0.22 -0.57 -
  QoQ % -52.50% 158.06% 34.78% -32.35% 254.55% 61.40% -
  Horiz. % -66.67% -140.35% -54.39% -40.35% -59.65% 38.60% 100.00%
DPS 0.09 0.00 0.09 0.00 0.07 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 77.78% 0.00% 100.00%
NAPS 0.1840 0.1847 0.1836 0.1789 0.1790 0.1784 0.1732 4.13%
  QoQ % -0.38% 0.60% 2.63% -0.06% 0.34% 3.00% -
  Horiz. % 106.24% 106.64% 106.00% 103.29% 103.35% 103.00% 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 1.09 1.18 1.31 1.53 1.40 0.90 0.91 12.82%
  QoQ % -7.63% -9.92% -14.38% 9.29% 55.56% -1.10% -
  Horiz. % 119.78% 129.67% 143.96% 168.13% 153.85% 98.90% 100.00%
P/EPS 32.13 14.33 34.78 51.00 28.72 -26.45 -10.09 -
  QoQ % 124.21% -58.80% -31.80% 77.58% 208.58% -162.14% -
  Horiz. % -318.43% -142.02% -344.70% -505.45% -284.64% 262.14% 100.00%
EY 3.11 6.98 2.87 1.96 3.48 -3.78 -9.91 -
  QoQ % -55.44% 143.21% 46.43% -43.68% 192.06% 61.86% -
  Horiz. % -31.38% -70.43% -28.96% -19.78% -35.12% 38.14% 100.00%
DY 0.75 0.00 0.83 0.00 0.69 0.00 1.56 -38.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.08% 0.00% 53.21% 0.00% 44.23% 0.00% 100.00%
P/NAPS 0.66 0.62 0.59 0.65 0.55 0.32 0.33 58.94%
  QoQ % 6.45% 5.08% -9.23% 18.18% 71.88% -3.03% -
  Horiz. % 200.00% 187.88% 178.79% 196.97% 166.67% 96.97% 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 1.14 1.28 1.31 1.47 1.55 1.24 0.91 16.26%
  QoQ % -10.94% -2.29% -10.88% -5.16% 25.00% 36.26% -
  Horiz. % 125.27% 140.66% 143.96% 161.54% 170.33% 136.26% 100.00%
P/EPS 33.57 15.58 34.78 49.00 31.91 -36.36 -10.09 -
  QoQ % 115.47% -55.20% -29.02% 53.56% 187.76% -260.36% -
  Horiz. % -332.71% -154.41% -344.70% -485.63% -316.25% 360.36% 100.00%
EY 2.98 6.42 2.87 2.04 3.13 -2.75 -9.91 -
  QoQ % -53.58% 123.69% 40.69% -34.82% 213.82% 72.25% -
  Horiz. % -30.07% -64.78% -28.96% -20.59% -31.58% 27.75% 100.00%
DY 0.72 0.00 0.83 0.00 0.62 0.00 1.56 -40.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.15% 0.00% 53.21% 0.00% 39.74% 0.00% 100.00%
P/NAPS 0.69 0.68 0.59 0.62 0.61 0.44 0.33 63.74%
  QoQ % 1.47% 15.25% -4.84% 1.64% 38.64% 33.33% -
  Horiz. % 209.09% 206.06% 178.79% 187.88% 184.85% 133.33% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers