Highlights

[PMETAL] QoQ Quarter Result on 2010-09-30 [#3]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -6.53%    YoY -     55.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 593,255 471,586 386,926 467,394 449,507 395,012 334,780 46.59%
  QoQ % 25.80% 21.88% -17.22% 3.98% 13.80% 17.99% -
  Horiz. % 177.21% 140.86% 115.58% 139.61% 134.27% 117.99% 100.00%
PBT 36,757 33,223 21,797 19,967 20,965 40,586 22,297 39.68%
  QoQ % 10.64% 52.42% 9.17% -4.76% -48.34% 82.02% -
  Horiz. % 164.85% 149.00% 97.76% 89.55% 94.03% 182.02% 100.00%
Tax -10,150 -8,847 2,149 -5,476 -4,889 -5,489 -3,680 97.04%
  QoQ % -14.73% -511.68% 139.24% -12.01% 10.93% -49.16% -
  Horiz. % 275.82% 240.41% -58.40% 148.80% 132.85% 149.16% 100.00%
NP 26,607 24,376 23,946 14,491 16,076 35,097 18,617 26.96%
  QoQ % 9.15% 1.80% 65.25% -9.86% -54.20% 88.52% -
  Horiz. % 142.92% 130.93% 128.62% 77.84% 86.35% 188.52% 100.00%
NP to SH 23,256 21,489 21,649 14,230 15,224 32,390 12,603 50.61%
  QoQ % 8.22% -0.74% 52.14% -6.53% -53.00% 157.00% -
  Horiz. % 184.53% 170.51% 171.78% 112.91% 120.80% 257.00% 100.00%
Tax Rate 27.61 % 26.63 % -9.86 % 27.43 % 23.32 % 13.52 % 16.50 % 41.08%
  QoQ % 3.68% 370.08% -135.95% 17.62% 72.49% -18.06% -
  Horiz. % 167.33% 161.39% -59.76% 166.24% 141.33% 81.94% 100.00%
Total Cost 566,648 447,210 362,980 452,903 433,431 359,915 316,163 47.71%
  QoQ % 26.71% 23.21% -19.85% 4.49% 20.43% 13.84% -
  Horiz. % 179.23% 141.45% 114.81% 143.25% 137.09% 113.84% 100.00%
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.36%
  QoQ % 1.99% 90.68% -45.18% 5.59% -0.40% 0.57% -
  Horiz. % 112.76% 110.56% 57.98% 105.77% 100.17% 100.57% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,355 - 4,299 - 3,677 - 3,653 12.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.22% 0.00% 117.70% 0.00% 100.66% 0.00% 100.00%
Div Payout % 18.73 % - % 19.86 % - % 24.15 % - % 28.99 % -25.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.61% 0.00% 68.51% 0.00% 83.30% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 836,170 819,861 429,956 784,364 742,813 745,774 741,567 8.36%
  QoQ % 1.99% 90.68% -45.18% 5.59% -0.40% 0.57% -
  Horiz. % 112.76% 110.56% 57.98% 105.77% 100.17% 100.57% 100.00%
NOSH 435,505 431,506 429,956 428,614 367,729 365,575 365,304 12.47%
  QoQ % 0.93% 0.36% 0.31% 16.56% 0.59% 0.07% -
  Horiz. % 119.22% 118.12% 117.70% 117.33% 100.66% 100.07% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.48 % 5.17 % 6.19 % 3.10 % 3.58 % 8.89 % 5.56 % -13.44%
  QoQ % -13.35% -16.48% 99.68% -13.41% -59.73% 59.89% -
  Horiz. % 80.58% 92.99% 111.33% 55.76% 64.39% 159.89% 100.00%
ROE 2.78 % 2.62 % 5.04 % 1.81 % 2.05 % 4.34 % 1.70 % 38.93%
  QoQ % 6.11% -48.02% 178.45% -11.71% -52.76% 155.29% -
  Horiz. % 163.53% 154.12% 296.47% 106.47% 120.59% 255.29% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 136.22 109.29 89.99 109.05 122.24 108.05 91.64 30.34%
  QoQ % 24.64% 21.45% -17.48% -10.79% 13.13% 17.91% -
  Horiz. % 148.65% 119.26% 98.20% 119.00% 133.39% 117.91% 100.00%
EPS 5.34 4.98 5.25 3.32 4.14 8.86 3.45 33.91%
  QoQ % 7.23% -5.14% 58.13% -19.81% -53.27% 156.81% -
  Horiz. % 154.78% 144.35% 152.17% 96.23% 120.00% 256.81% 100.00%
DPS 1.00 0.00 1.00 0.00 1.00 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% 100.00% 0.00% 100.00%
NAPS 1.9200 1.9000 1.0000 1.8300 2.0200 2.0400 2.0300 -3.66%
  QoQ % 1.05% 90.00% -45.36% -9.41% -0.98% 0.49% -
  Horiz. % 94.58% 93.60% 49.26% 90.15% 99.51% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.69 11.68 9.58 11.57 11.13 9.78 8.29 46.59%
  QoQ % 25.77% 21.92% -17.20% 3.95% 13.80% 17.97% -
  Horiz. % 177.20% 140.89% 115.56% 139.57% 134.26% 117.97% 100.00%
EPS 0.58 0.53 0.54 0.35 0.38 0.80 0.31 52.01%
  QoQ % 9.43% -1.85% 54.29% -7.89% -52.50% 158.06% -
  Horiz. % 187.10% 170.97% 174.19% 112.90% 122.58% 258.06% 100.00%
DPS 0.11 0.00 0.11 0.00 0.09 0.00 0.09 14.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 0.00% 122.22% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2071 0.2030 0.1065 0.1942 0.1840 0.1847 0.1836 8.38%
  QoQ % 2.02% 90.61% -45.16% 5.54% -0.38% 0.60% -
  Horiz. % 112.80% 110.57% 58.01% 105.77% 100.22% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.2100 2.3300 2.6200 1.5000 1.3300 1.2700 1.2000 -
P/RPS 1.62 2.13 2.91 1.38 1.09 1.18 1.31 15.26%
  QoQ % -23.94% -26.80% 110.87% 26.61% -7.63% -9.92% -
  Horiz. % 123.66% 162.60% 222.14% 105.34% 83.21% 90.08% 100.00%
P/EPS 41.39 46.79 52.03 45.18 32.13 14.33 34.78 12.34%
  QoQ % -11.54% -10.07% 15.16% 40.62% 124.21% -58.80% -
  Horiz. % 119.01% 134.53% 149.60% 129.90% 92.38% 41.20% 100.00%
EY 2.42 2.14 1.92 2.21 3.11 6.98 2.87 -10.77%
  QoQ % 13.08% 11.46% -13.12% -28.94% -55.44% 143.21% -
  Horiz. % 84.32% 74.56% 66.90% 77.00% 108.36% 243.21% 100.00%
DY 0.45 0.00 0.38 0.00 0.75 0.00 0.83 -33.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.22% 0.00% 45.78% 0.00% 90.36% 0.00% 100.00%
P/NAPS 1.15 1.23 2.62 0.82 0.66 0.62 0.59 56.23%
  QoQ % -6.50% -53.05% 219.51% 24.24% 6.45% 5.08% -
  Horiz. % 194.92% 208.47% 444.07% 138.98% 111.86% 105.08% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 29/11/10 12/08/10 22/06/10 25/02/10 -
Price 1.8900 2.3600 2.1500 2.1300 1.3900 1.3800 1.2000 -
P/RPS 1.39 2.16 2.39 1.95 1.14 1.28 1.31 4.04%
  QoQ % -35.65% -9.62% 22.56% 71.05% -10.94% -2.29% -
  Horiz. % 106.11% 164.89% 182.44% 148.85% 87.02% 97.71% 100.00%
P/EPS 35.39 47.39 42.70 64.16 33.57 15.58 34.78 1.17%
  QoQ % -25.32% 10.98% -33.45% 91.12% 115.47% -55.20% -
  Horiz. % 101.75% 136.26% 122.77% 184.47% 96.52% 44.80% 100.00%
EY 2.83 2.11 2.34 1.56 2.98 6.42 2.87 -0.93%
  QoQ % 34.12% -9.83% 50.00% -47.65% -53.58% 123.69% -
  Horiz. % 98.61% 73.52% 81.53% 54.36% 103.83% 223.69% 100.00%
DY 0.53 0.00 0.47 0.00 0.72 0.00 0.83 -25.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.86% 0.00% 56.63% 0.00% 86.75% 0.00% 100.00%
P/NAPS 0.98 1.24 2.15 1.16 0.69 0.68 0.59 40.38%
  QoQ % -20.97% -42.33% 85.34% 68.12% 1.47% 15.25% -
  Horiz. % 166.10% 210.17% 364.41% 196.61% 116.95% 115.25% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers